BSCMSI 2005-PWR10 TAPE
Multi-property
Investment Grade
Crossed



       LOAN                                     LOAN   PROPERTY    LOAN     ADMINISTRATIVE                         PROPERTY
GROUP  NUMBER      PROPERTY NAME               SELLER    COUNT   SERVICER  COST RATE (BPS)        SPONSOR            TYPE
----------------------------------------------------------------------------------------------------------------------------

  1    510903521   Oak Park Mall                 WFB        1       WFB         3.1450      CBL & Associates     Retail
                                                                                            Limited Partnership
  1      42159     World Market Center          BSCMI       1      ARCap        3.1450      The Related          Other
                                                                                            Companies, L.P.
  1    510903270   Oasis Net Leased Portfolio    WFB       10       WFB         3.1450      Raymond C. Lee       Office
       510903270A  3300-3380 W. Sahara           WFB        1                                                    Office
       510903270B  1022 Hingham Street           WFB        1                                                    Office
       510903270C  2 Concord Farms               WFB        1                                                    Office
       510903270D  3 Concord Farms               WFB        1                                                    Office
       510903270E  300 Friberg Parkway           WFB        1                                                    Office
       510903270F  4 Concord Farms               WFB        1                                                    Office
       510903270G  6 Concord Farms               WFB        1                                                    Office
       510903270H  5 Concord Farms               WFB        1                                                    Office
       510903270I  355 Wood Road                 WFB        1                                                    Office
       510903270J  101 Philip Drive              WFB        1                                                    Office
  1    510903552   The Westin Copley Place       WFB        1       WFB         3.1450      LaSalle Hotel        Hospitality
                                                                                            Properties, Inc.
  1     6105977    Crocker Park                  PMCF       1       PAR        10.6450      Robert L. Stark,     Mixed Use
                                                                                            Morry Weiss
  1    510903223   The Promenade - AZ            WFB        1       WFB         3.1450      William S. Levine    Retail




BSCMSI 2005-PWR10 TAPE
Multi-property
Investment Grade
Crossed



       LOAN                                       PROPERTY
GROUP  NUMBER      PROPERTY NAME                  SUB TYPE         PROPERTY ADDRESS           CITY        COUNTY    STATE   ZIP CODE
------------------------------------------------------------------------------------------------------------------------------------

  1    510903521   Oak Park Mall               Regional Mall   11461 West 95th Street    Overland Park  Johnson      KS      66214
  1      42159     World Market Center         Design Center   495 S. Grand Central      Las Vegas      Clark        NV      89106
                                                               Parkway
  1    510903270   Oasis Net Leased Portfolio  Suburban        Various                   Various        Various    Various  Various
       510903270A  3300-3380 W. Sahara         Suburban        3300 W. Sahara Avenue     Las Vegas      Clark        NV      89102
       510903270B  1022 Hingham Street         Suburban        1022 Hingham Street       Rockland       Plymouth     MA      02370
       510903270C  2 Concord Farms             Suburban        2 Concord Farms           Concord        Middlesex    MA      01742
       510903270D  3 Concord Farms             Suburban        3 Concord Farms           Concord        Middlesex    MA      01742
       510903270E  300 Friberg Parkway         Suburban        300 Friberg Parkway       Westborough    Worcester    MA      01581
       510903270F  4 Concord Farms             Suburban        4 Concord Farms           Concord        Middlesex    MA      01742
       510903270G  6 Concord Farms             Suburban        6 Concord Farms           Concord        Middlesex    MA      01742
       510903270H  5 Concord Farms             Suburban        5 Concord Farms           Concord        Middlesex    MA      01742
       510903270I  355 Wood Road               Suburban        355 Wood Road             Braintree      Norfolk      MA      02184
       510903270J  101 Philip Drive            Suburban        101 Philip Drive          Norwell        Plymouth     MA      02061
  1    510903552   The Westin Copley Place     Full Service    10 Huntington Avenue      Boston         Suffolk      MA      02116
  1     6105977    Crocker Park                Retail/Office/  25 Main Street            Westlake       Cuyahoga     OH      44145
                                               Multifamily
  1    510903223   The Promenade - AZ          Anchored        SEC Scottsdale Road &     Scottsdale     Maricopa     AZ      85254
                                                               Frank Lloyd Wright Blvd.




BSCMSI 2005-PWR10 TAPE
Multi-property
Investment Grade
Crossed




                                                                                          NCA OR                 CUT-OFF
       LOAN                                                                               SCA CA   ORIGINAL       DATE
GROUP  NUMBER      PROPERTY NAME                                  MSA                       (1)     BALANCE      BALANCE
--------------------------------------------------------------------------------------------------------------------------

  1    510903521   Oak Park Mall               Kansas City                                  NAP   275,700,000  275,700,000
  1      42159     World Market Center         Las Vegas                                    NAP   225,000,000  225,000,000
  1    510903270   Oasis Net Leased Portfolio  Various                                      NAP   120,000,000  120,000,000
       510903270A  3300-3380 W. Sahara         Las Vegas                                    NAP    39,000,000   39,000,000
       510903270B  1022 Hingham Street         Boston-Worcester-Lawrence-Lowell-Brockton    NAP    13,680,000   13,680,000
       510903270C  2 Concord Farms             Boston-Worcester-Lawrence-Lowell-Brockton    NAP    11,100,000   11,100,000
       510903270D  3 Concord Farms             Boston-Worcester-Lawrence-Lowell-Brockton    NAP    11,100,000   11,100,000
       510903270E  300 Friberg Parkway         Boston-Worcester-Lawrence-Lowell-Brockton    NAP     9,850,000    9,850,000
       510903270F  4 Concord Farms             Boston-Worcester-Lawrence-Lowell-Brockton    NAP     9,825,000    9,825,000
       510903270G  6 Concord Farms             Boston-Worcester-Lawrence-Lowell-Brockton    NAP     9,800,000    9,800,000
       510903270H  5 Concord Farms             Boston-Worcester-Lawrence-Lowell-Brockton    NAP     6,895,000    6,895,000
       510903270I  355 Wood Road               Boston-Worcester-Lawrence-Lowell-Brockton    NAP     4,875,000    4,875,000
       510903270J  101 Philip Drive            Boston-Worcester-Lawrence-Lowell-Brockton    NAP     3,875,000    3,875,000
  1    510903552   The Westin Copley Place     Boston-Worcester-Lawrence-Lowell-Brockton    NAP   105,000,000  105,000,000
  1     6105977    Crocker Park                Cleveland                                    NAP   100,000,000  100,000,000
  1    510903223   The Promenade - AZ          Phoenix-Mesa                                 NAP    60,000,000   59,896,217


                                                             % BY
                                                            CUT-OFF
       LOAN                                                  DATE     CUT-OFF    MATURITY
GROUP  NUMBER      PROPERTY NAME                   SORT     BALANCE     DATE      BALANCE
-------------------------------------------------------------------------------------------

  1    510903521   Oak Park Mall               275,700,000   10.5%   12/1/2005  275,700,000
  1      42159     World Market Center         225,000,000    8.5%   12/1/2005  191,209,879
  1    510903270   Oasis Net Leased Portfolio  120,000,000    4.6%   12/1/2005  105,986,903
       510903270A  3300-3380 W. Sahara         120,000,000    1.5%               34,445,742
       510903270B  1022 Hingham Street         120,000,000    0.5%               12,082,507
       510903270C  2 Concord Farms             120,000,000    0.4%                9,803,789
       510903270D  3 Concord Farms             120,000,000    0.4%                9,803,789
       510903270E  300 Friberg Parkway         120,000,000    0.4%                8,699,759
       510903270F  4 Concord Farms             120,000,000    0.4%                8,677,678
       510903270G  6 Concord Farms             120,000,000    0.4%                8,655,597
       510903270H  5 Concord Farms             120,000,000    0.3%                6,089,831
       510903270I  355 Wood Road               120,000,000    0.2%                4,305,717
       510903270J  101 Philip Drive            120,000,000    0.1%                3,422,493
  1    510903552   The Westin Copley Place     105,000,000    4.0%   12/1/2005  105,000,000
  1     6105977    Crocker Park                100,000,000    3.8%   12/1/2005   88,220,715
  1    510903223   The Promenade - AZ           59,896,217    2.3%   12/1/2005   44,685,888




BSCMSI 2005-PWR10 TAPE
Multi-property
Investment Grade
Crossed



                                                                            FIRST     MATURITY   ARD    MATURITY
       LOAN                                    AMORTIZATION  ORIGINATION   PAYMENT    OR HYPER   LOAN   DATE OF
GROUP  NUMBER      PROPERTY NAME                   TYPE          DATE        DATE     AM DATE   (Y/N)   ARD LOAN
----------------------------------------------------------------------------------------------------------------

  1    510903521   Oak Park Mall               Interest       11/15/2005   1/1/2006  12/1/2015    No      NAP
                                               Only
  1      42159     World Market Center         Partial IO      6/8/2005    8/1/2005   7/1/2015    No      NAP
  1    510903270   Oasis Net Leased Portfolio  Partial IO     11/14/2005   1/5/2006  12/5/2015    No      NAP
       510903270A  3300-3380 W. Sahara
       510903270B  1022 Hingham Street
       510903270C  2 Concord Farms
       510903270D  3 Concord Farms
       510903270E  300 Friberg Parkway
       510903270F  4 Concord Farms
       510903270G  6 Concord Farms
       510903270H  5 Concord Farms
       510903270I  355 Wood Road
       510903270J  101 Philip Drive
  1    510903552   The Westin Copley Place     Interest        8/30/2005  10/1/2005   9/1/2015   Yes    9/1/2035
                                               Only - Hyper
                                               Amortizing


  1     6105977    Crocker Park                Partial IO -   11/22/2005   1/5/2006  12/5/2015   Yes   12/5/2028
                                               Hyper
                                               Amortizing



  1    510903223   The Promenade - AZ          Amortizing     10/17/2005  12/1/2005  11/1/2015    No      NAP
                                               Balloon


                                                              ORIGINAL    ORIGINAL
       LOAN                                                     LOAN    AMORTIZATION    IO
GROUP  NUMBER      PROPERTY NAME               ARD RATE STEP    TERM        TERM      PERIOD
--------------------------------------------------------------------------------------------

  1    510903521   Oak Park Mall                    NAP          120          0         120

  1      42159     World Market Center              NAP          120         315         24
  1    510903270   Oasis Net Leased Portfolio       NAP          120         360         24
       510903270A  3300-3380 W. Sahara
       510903270B  1022 Hingham Street
       510903270C  2 Concord Farms
       510903270D  3 Concord Farms
       510903270E  300 Friberg Parkway
       510903270F  4 Concord Farms
       510903270G  6 Concord Farms
       510903270H  5 Concord Farms
       510903270I  355 Wood Road
       510903270J  101 Philip Drive
  1    510903552   The Westin Copley Place      5% above the     120          0         120
                                                 greater of
                                               (i) 5.28% and
                                                  (ii) the
                                               Treasury Rate
  1     6105977    Crocker Park                  Greater of      120         360         24
                                                  Initial
                                               Interest Rate
                                                  + 2% or
                                               Treasury Rate
                                                   + 2%
  1    510903223   The Promenade - AZ               NAP          120         300         0





BSCMSI 2005-PWR10 TAPE
Multi-property
Investment Grade
Crossed



                                               SEASONING/  REMAINING    REMAINING                         CURRENT
       LOAN                                      CUTOFF     TERM TO   AMORTIZATION   RATE  AMORTIZATION  INTEREST   P&I MONTHLY
GROUP  NUMBER      PROPERTY NAME                LOAN AGE    MATURITY      TERM       TYPE      BASIS       RATE    DEBT SERVICE
-------------------------------------------------------------------------------------------------------------------------------

  1    510903521   Oak Park Mall                    0         120           0       Fixed     30/360     5.85000%           NAP
  1      42159     World Market Center              5         115          315      Fixed   Actual/360   6.01650%  1,422,435.15
  1    510903270   Oasis Net Leased Portfolio       0         120          360      Fixed   Actual/360   5.77000%    701,812.80
       510903270A  3300-3380 W. Sahara
       510903270B  1022 Hingham Street
       510903270C  2 Concord Farms
       510903270D  3 Concord Farms
       510903270E  300 Friberg Parkway
       510903270F  4 Concord Farms
       510903270G  6 Concord Farms
       510903270H  5 Concord Farms
       510903270I  355 Wood Road
       510903270J  101 Philip Drive
  1    510903552   The Westin Copley Place          3         117           0       Fixed   Actual/360   5.28000%           NAP
  1     6105977    Crocker Park                     0         120          360      Fixed   Actual/360   5.72000%    581,668.47
  1    510903223   The Promenade - AZ               1         119          299      Fixed   Actual/360   4.80100%    343,832.76



       LOAN                                     IO MONTHLY                                    LOCKOUT   LOCKOUT
GROUP  NUMBER      PROPERTY NAME               DEBT SERVICE  PREPAYMENT/LOCKOUT DESCRIPTION   END DATE    TERM
---------------------------------------------------------------------------------------------------------------

  1    510903521   Oak Park Mall               1,344,037.50   LO(24)/Defeasance(92)/Open(4)  8/31/2015    116
  1      42159     World Market Center         1,143,761.72   LO(37)/Defeasance(82)/Open(1)  6/30/2015    119
  1    510903270   Oasis Net Leased Portfolio    585,013.89   LO(24)/Defeasance(94)/Open(2)  11/4/2015    118
       510903270A  3300-3380 W. Sahara
       510903270B  1022 Hingham Street
       510903270C  2 Concord Farms
       510903270D  3 Concord Farms
       510903270E  300 Friberg Parkway
       510903270F  4 Concord Farms
       510903270G  6 Concord Farms
       510903270H  5 Concord Farms
       510903270I  355 Wood Road
       510903270J  101 Philip Drive
  1    510903552   The Westin Copley Place       468,416.67   LO(27)/Defeasance(89)/Open(4)  5/31/2015    116
  1     6105977    Crocker Park                  483,287.04   LO(25)/Defeasance(91)/Open(4)   9/4/2015    116
  1    510903223   The Promenade - AZ                   NAP   LO(25)/Defeasance(91)/Open(4)  7/31/2015    116




BSCMSI 2005-PWR10 TAPE
Multi-property
Investment Grade
Crossed



                                               YIELD  YIELD  YIELD                RESTRICTIONS
                                               MAINT  MAINT  MAINT  RESTRICTIONS       ON         PARTIAL
       LOAN                                    BEGIN   END    PROJ       ON        DEFEASANCE   PREPAYMENTS
GROUP  NUMBER      PROPERTY NAME                DATE   DATE   TERM   DEFEASANCE      PERIOD       ALLOWED      PAYMENT APPLICATION
------------------------------------------------------------------------------------------------------------------------------------

  1    510903521   Oak Park Mall                NAP    NAP    NAP        Yes           24            No      NAP
  1      42159     World Market Center          NAP    NAP    NAP        Yes           32            No
  1    510903270   Oasis Net Leased Portfolio   NAP    NAP    NAP        Yes           24           Yes      NAP
       510903270A  3300-3380 W. Sahara
       510903270B  1022 Hingham Street
       510903270C  2 Concord Farms
       510903270D  3 Concord Farms
       510903270E  300 Friberg Parkway
       510903270F  4 Concord Farms
       510903270G  6 Concord Farms
       510903270H  5 Concord Farms
       510903270I  355 Wood Road
       510903270J  101 Philip Drive
  1    510903552   The Westin Copley Place      NAP    NAP    NAP        Yes           24            No      NAP
  1     6105977    Crocker Park                 NAP    NAP    NAP        Yes           25            No      Lenders Sole Discretion
  1    510903223   The Promenade - AZ           NAP    NAP    NAP        Yes           24            No      NAP




BSCMSI 2005-PWR10 TAPE
Multi-property
Investment Grade
Crossed



                                                        PARTIAL
       LOAN                                            PREPAYMENT                                     PARTIAL COLLATERAL
GROUP  NUMBER      PROPERTY NAME                      DESCRIPTION           DAY PREPAYMENT ALLOWED       RELEASE (Y/N)
------------------------------------------------------------------------------------------------------------------------

  1     510903521  Oak Park Mall               NAP                         Any with accrued interest           No
  1       42159    World Market Center         0                           Any with accrued interest           No
  1     510903270  Oasis Net Leased Portfolio  The Borrower will           Any with accrued interest          Yes
                                               be permitted to
                                               release individual
                                               properties from
                                               the portfolio with
                                               defeasance provisions
                                               and a release price
                                               equal to 125% of the
                                               allocated loan amount.
                                               In addition subsequent
                                               to a release, the
                                               remaining portfolio cannot
                                               have 1.) a LTV higher than
                                               the lesser a) 72% and
                                               b) the current LTV of
                                               the pre-release property
                                               based on the outstanding
                                               balance of the loan and
                                               a then current appraised
                                               value or 2.) a DSCR lower
                                               than the greater of a)
                                               1.20 to 1.0 based on P&I
                                               debt service and b) the
                                               DSCR of the property
                                               pre-release.
       510903270A  3300-3380 W. Sahara
       510903270B  1022 Hingham Street
       510903270C  2 Concord Farms
       510903270D  3 Concord Farms
       510903270E  300 Friberg Parkway
       510903270F  4 Concord Farms
       510903270G  6 Concord Farms
       510903270H  5 Concord Farms
       510903270I  355 Wood Road
       510903270J  101 Philip Drive
  1     510903552  The Westin Copley Place     NAP                         Any with accrued interest           No
  1      6105977   Crocker Park                NAP                         Any With Accrued Interest          Yes
  1     510903223  The Promenade - AZ          NAP                         Any with accrued interest           No




BSCMSI 2005-PWR10 TAPE
Multi-property
Investment Grade
Crossed



                                                                           OUTPARCEL
                                                                              OR                   OUTPARCEL
                                                                             OTHER                 OR OTHER
       LOAN                                        PARTIAL COLLATERAL       RELEASE                 RELEASE
GROUP  NUMBER      PROPERTY NAME                   RELEASE DESCRIPTION       (Y/N)                DESCRIPTION
------------------------------------------------------------------------------------------------------------------------

  1     510903521  Oak Park Mall               NAP                            Yes     With Lender's prior consent,
                                                                                      Borrower may obtain the release of
                                                                                      any parcel of land at the Property
                                                                                      that (i) is not occupied by a
                                                                                      tenant, (ii) the rent for which
                                                                                      has not formed the basis for the
                                                                                      Lender's underwriting of the Loan.
  1       42159    World Market Center         NAP                             No     NAP
  1     510903270  Oasis Net Leased Portfolio  The Borrower will be            No     NAP
                                               permitted to release
                                               individual properties from
                                               the portfolio with
                                               defeasance provisions and
                                               a release price equal to
                                               125% of the allocated loan
                                               amount. In addition
                                               subsequent to a release,
                                               the remaining portfolio
                                               cannot have a lower DSCR
                                               or higher LTV than as of
                                               loan closing.
       510903270A  3300-3380 W. Sahara
       510903270B  1022 Hingham Street
       510903270C  2 Concord Farms
       510903270D  3 Concord Farms
       510903270E  300 Friberg Parkway
       510903270F  4 Concord Farms
       510903270G  6 Concord Farms
       510903270H  5 Concord Farms
       510903270I  355 Wood Road
       510903270J  101 Philip Drive
  1     510903552  The Westin Copley Place     NAP                            No      NAP
  1      6105977   Crocker Park                The Loan will permit the       No      NAP
                                               Multifamily component to
                                               be released through a
                                               partial defeasance
  1     510903223  The Promenade - AZ          NAP                            No      NAP




BSCMSI 2005-PWR10 TAPE
Multi-property
Investment Grade
Crossed



                                                                                  PAYMENT     PAYMENT
                                                                                   GRACE      GRACE
                                               SUBSTITUTION  SUBSTITUTION         PERIOD      PERIOD
       LOAN                                       ALLOWED      PROVISION    DUE    EVENT     EVENT OF
GROUP  NUMBER      PROPERTY NAME                   (Y/N)      DESCRIPTION  DATE  OF DEFAULT  LATE FEE  LOCKBOX
--------------------------------------------------------------------------------------------------------------

  1    510903521   Oak Park Mall                    No             NAP      1st        5         5       Yes
  1      42159     World Market Center              No             NAP      1st        0         0       Yes
  1    510903270   Oasis Net Leased Portfolio       No             NAP      5th        5         0       Yes
       510903270A  3300-3380 W. Sahara
       510903270B  1022 Hingham Street
       510903270C  2 Concord Farms
       510903270D  3 Concord Farms
       510903270E  300 Friberg Parkway
       510903270F  4 Concord Farms
       510903270G  6 Concord Farms
       510903270H  5 Concord Farms
       510903270I  355 Wood Road
       510903270J  101 Philip Drive
  1    510903552   The Westin Copley Place          No             NAP      1st        5          5      Yes
  1     6105977    Crocker Park                     No             NAP      5th        0          0      Yes
  1    510903223   The Promenade - AZ               No             NAP      1st        5          5      Yes




BSCMSI 2005-PWR10 TAPE
Multi-property
Investment Grade
Crossed




                                                                               REPLACEMENT
                                                           TERMS/DESCRIPTION     RESERVES
                                                              OF SPRINGING       INITIAL
       LOAN                                     LOCKBOX         LOCKBOX          DEPOSIT
GROUP  NUMBER      PROPERTY NAME                  TYPE      (IF APPLICABLE)       AMOUNT
------------------------------------------------------------------------------------------

  1    510903521   Oak Park Mall                  Hard    NAP                            0
  1        42159   World Market Center            Hard                              18,575
  1    510903270   Oasis Net Leased Portfolio  Springing  Upon Default or                0
                                                  Hard    Borrower's exercise
                                                          of either the
                                                          Mezzanine Option or
                                                          Preferred Equity
                                                          Option.
       510903270A  3300-3380 W. Sahara
       510903270B  1022 Hingham Street
       510903270C  2 Concord Farms
       510903270D  3 Concord Farms
       510903270E  300 Friberg Parkway
       510903270F  4 Concord Farms
       510903270G  6 Concord Farms
       510903270H  5 Concord Farms
       510903270I  355 Wood Road
       510903270J  101 Philip Drive
  1    510903552   The Westin Copley Place        Hard    NAP                      931,344
  1      6105977   Crocker Park                   Hard
  1    510903223   The Promenade - AZ          Springing  Upon Default                   0
                                                  Hard


                                                                                                          REPLACEMENT
                                                                                                            RESERVE
                                                                                                              CAP
                                               REPLACEMENT RESERVES     TERMS/DESCRIPTION OF SPRINGING    DESCRIPTION
       LOAN                                       MONTHLY DEPOSIT            REPLACEMENT RESERVES             (IF
GROUP  NUMBER      PROPERTY NAME                      AMOUNT                    (IF APPLICABLE)           APPLICABLE)
---------------------------------------------------------------------------------------------------------------------

  1    510903521   Oak Park Mall                                  0   Borrower shall not be required to             0
                                                                      make monthly CapEx impound
                                                                      deposits unless and until the
                                                                      earlier of the following events
                                                                      occurs: (i) the occurrence of a
                                                                      Default; (ii) the debt service
                                                                      coverage ratio is less then 1.15
                                                                      to 1.0; or (iii) any assignment of
                                                                      Borrower's obligations under the
                                                                      Loan Documents to, and assumption
                                                                      of such obligations by, a
                                                                      successor borrower
  1        42159   World Market Center                       18,575
  1    510903270   Oasis Net Leased Portfolio                11,333   Capex impound may be reassessed if
                                                                      A) the Lease for the WFB Tenant at
                                                                      the Las Vegas property is no
                                                                      longer in effect; or B) WFB Tenant
                                                                      is in default of any obligations
                                                                      or (ii) otherwise fails to
                                                                      complete required Capex per its
                                                                      lease. The monthly amount is
                                                                      initailly estimated to increase to
                                                                      $15,951.
       510903270A  3300-3380 W. Sahara
       510903270B  1022 Hingham Street
       510903270C  2 Concord Farms
       510903270D  3 Concord Farms
       510903270E  300 Friberg Parkway
       510903270F  4 Concord Farms
       510903270G  6 Concord Farms
       510903270H  5 Concord Farms
       510903270I  355 Wood Road
       510903270J  101 Philip Drive
  1    510903552   The Westin Copley Place     Quarterly Deposit of   NAP                                           0
                                               4% of Gross
                                               Quarterly Revenues
                                               less related
                                               expenses and
                                               carrying costs (FF&E
                                               Reserve).
  1      6105977   Crocker Park                               8,916
  1    510903223   The Promenade - AZ                             0   Springing upon Default or                     0
                                                                      Assumption, an amount to be
                                                                      determined by lender.




BSCMSI 2005-PWR10 TAPE
Multi-property
Investment Grade
Crossed



                                               IMMEDIATE REPAIR    INITIAL
       LOAN                                     RESERVE DEPOSIT      TAX      MONTHLY TAX  TERMS/DESCRIPTION OF SPRINGING
GROUP  NUMBER      PROPERTY NAME                    AMOUNT          ESCROW       ESCROW      TAX ESCROW (IF APPLICABLE)
-------------------------------------------------------------------------------------------------------------------------

  1    510903521   Oak Park Mall                              0            0            0  Borrower shall not be required
                                                                                           to make monthly Tax impound
                                                                                           deposits unless and until the
                                                                                           earlier of the following
                                                                                           events occurs: (i) the
                                                                                           occurrence of a Default; (ii)
                                                                                           the debt service coverage
                                                                                           ratio is less then 1.15 to
                                                                                           1.0; or (iii) any assignment
                                                                                           of Borrower's obligations
                                                                                           under the Loan Documents to,
                                                                                           and assumption of such
                                                                                           obligations by, a successor
                                                                                           borrower
  1        42159   World Market Center                        0      939,552      187,910
  1    510903270   Oasis Net Leased Portfolio                 0      114,239       57,120  NAP
       510903270A  3300-3380 W. Sahara
       510903270B  1022 Hingham Street
       510903270C  2 Concord Farms
       510903270D  3 Concord Farms
       510903270E  300 Friberg Parkway
       510903270F  4 Concord Farms
       510903270G  6 Concord Farms
       510903270H  5 Concord Farms
       510903270I  355 Wood Road
       510903270J  101 Philip Drive
  1    510903552   The Westin Copley Place                    0      684,877      342,439  NAP
  1      6105977   Crocker Park                                      658,655      109,776
  1    510903223   The Promenade - AZ                         0            0            0  Springing upon Default or
                                                                                           Assumption, an amount to be
                                                                                           determined by lender.


       LOAN                                    INITIAL INSURANCE  MONTHLY INSURANCE     TERMS/DESCRIPTION OF SPRINGING
GROUP  NUMBER      PROPERTY NAME                     ESCROW             ESCROW       TAX INSURANCE ESCROW (IF APPLICABLE)
-------------------------------------------------------------------------------------------------------------------------

  1    510903521   Oak Park Mall                               0                  0  Borrower shall not be required to
                                                                                     make monthly Insurance impound
                                                                                     deposits so long as required
                                                                                     insurance is maintained under a
                                                                                     blanket policy and none of the
                                                                                     following events occur: (i) the
                                                                                     occurrence of a Default; (ii) the
                                                                                     debt service coverage ratio is less
                                                                                     then 1.15 to 1.0; or (iii) any
                                                                                     assignment of Borrower's obligations
                                                                                     under the Loan Documents to, and
                                                                                     assumption of such obligations by, a
                                                                                     successor borrower
  1        42159   World Market Center                   154,889             19,361
  1    510903270   Oasis Net Leased Portfolio             23,399             11,699  NAP
       510903270A  3300-3380 W. Sahara
       510903270B  1022 Hingham Street
       510903270C  2 Concord Farms
       510903270D  3 Concord Farms
       510903270E  300 Friberg Parkway
       510903270F  4 Concord Farms
       510903270G  6 Concord Farms
       510903270H  5 Concord Farms
       510903270I  355 Wood Road
       510903270J  101 Philip Drive
  1    510903552   The Westin Copley Place                     0                  0  The insurance impound is waived as
                                                                                     long has the borrower has a blanket
                                                                                     policy, there are no loan defaults,
                                                                                     and the insurance payments have be
                                                                                     kept current.
  1      6105977   Crocker Park                          117,750             13,083
  1    510903223   The Promenade - AZ                          0                  0  Springing upon Default or
                                                                                     Assumption, an amount to be
                                                                                     determined by lender.




BSCMSI 2005-PWR10 TAPE
Multi-property
Investment Grade
Crossed




       LOAN                                    INITIAL TI/LC  MONTHLY TI/LC  TERMS/DESCRIPTION OF SPRINGING
GROUP  NUMBER      PROPERTY NAME                  AMOUNT         RESERVE      TI/LC RESERVE (IF APPLICABLE)
-----------------------------------------------------------------------------------------------------------

  1    510903521   Oak Park Mall                           0              0  Borrower shall not be required
                                                                             to make monthly $66,000 TI/LC
                                                                             impound deposit into the
                                                                             Rollover Account unless and
                                                                             until the earlier of the
                                                                             following events occurs: (i)
                                                                             the occurrence of a Default;
                                                                             (ii) the debt service coverage
                                                                             ratio is less then 1.15 to
                                                                             1.0; or (iii) any assignment
                                                                             of Borrower's obligations
                                                                             under the Loan Documents to,
                                                                             and assumption of such
                                                                             obligations by, a successor
                                                                             borrower. In the event of a
                                                                             DSCR trigger event, said
                                                                             impounds will be capped at 2
                                                                             times the annual amount
                                                                             collection. Notwithstanding
                                                                             this capped amount, Borrower
                                                                             will be required to deposit
                                                                             any Lease Termination Payment
                                                                             received with respect to any
                                                                             Major Lease.
  1        42159   World Market Center                     0              0
  1    510903270   Oasis Net Leased Portfolio      1,500,000         44,416  If Sybase gives notice it will
                                                                             not exercise any or all of its
                                                                             renewal options then WFB shall
                                                                             recalculate the required
                                                                             monthly TI/LC deposits so that
                                                                             over a period of 18 months
                                                                             (May 2011 to October 2012), a
                                                                             total of $15 psf will be
                                                                             collected in the escrow for
                                                                             each SF of space Sybase has
                                                                             not extended excluding the
                                                                             TI/LC reserves set aside for
                                                                             the Wells Fargo Bank rollover
                                                                             exposure. An Additional TI/LC
                                                                             reserve will be required if
                                                                             Baystate Gas does not exercise
                                                                             its renewal option in 2012 on
                                                                             all 88,000 SF of the 300
                                                                             Friberg property. The Borrower
                                                                             will be required to fund
                                                                             between July 2011 to June
                                                                             2012, a monthly amount so that
                                                                             $15 psf will be collected for
                                                                             each SF not extended by
                                                                             Baystate Gas. The General TI
                                                                             Impound will be capped at
                                                                             $2.5mm. If Welch's Food
                                                                             exercises its termination
                                                                             option, the tenant is required
                                                                             to pay a termination fee of
                                                                             $812,176.24. This escrow is
                                                                             not included in the cap amount
                                                                             as mentioned above.
       510903270A  3300-3380 W. Sahara
       510903270B  1022 Hingham Street
       510903270C  2 Concord Farms
       510903270D  3 Concord Farms
       510903270E  300 Friberg Parkway
       510903270F  4 Concord Farms
       510903270G  6 Concord Farms
       510903270H  5 Concord Farms
       510903270I  355 Wood Road
       510903270J  101 Philip Drive
  1    510903552   The Westin Copley Place                 0              0  NAP
  1      6105977   Crocker Park                    2,608,136         30,000
  1    510903223   The Promenade - AZ                      0              0  Springing upon Default or
                                                                             Assumption, an amount to be
                                                                             determined by lender.


                                                TI/LC RESERVE
       LOAN                                    CAP DESCRIPTION   INITIAL DEBT    MONTHLY DEBT
GROUP  NUMBER      PROPERTY NAME               (IF APPLICABLE)  SERVICE ESCROW  SERVICE ESCROW
----------------------------------------------------------------------------------------------

  1    510903521   Oak Park Mall                             0               0               0























  1        42159   World Market Center                                       0
  1    510903270   Oasis Net Leased Portfolio        2,500,000               0               0
































       510903270A  3300-3380 W. Sahara
       510903270B  1022 Hingham Street
       510903270C  2 Concord Farms
       510903270D  3 Concord Farms
       510903270E  300 Friberg Parkway
       510903270F  4 Concord Farms
       510903270G  6 Concord Farms
       510903270H  5 Concord Farms
       510903270I  355 Wood Road
       510903270J  101 Philip Drive
  1    510903552   The Westin Copley Place                   0               0               0
  1      6105977   Crocker Park                      1,000,000       2,326,674
  1    510903223   The Promenade - AZ                        0               0               0




BSCMSI 2005-PWR10 TAPE
Multi-property
Investment Grade
Crossed



                                                                     OTHER       OTHER
                                                                     ESCROW     ESCROW
       LOAN                                                         INITIAL     MONTHLY    TERMS/DESCRIPTION OF SPRINGING
GROUP  NUMBER      PROPERTY NAME        OTHER ESCROW DESCRIPTION     AMOUNT     AMOUNT      OTHER ESCROW (IF APPLICABLE)
--------------------------------------------------------------------------------------------------------------------------

  1    510903521   Oak Park Mall        NAP                                0           0  Borrower shall be required to
                                                                                          deposit all excess monthly cash
                                                                                          flow into the Low Debt Service
                                                                                          Reserve upon the earlier of the
                                                                                          following events occurs: (i) the
                                                                                          occurrence of a Default; (ii)
                                                                                          the debt service coverage ratio
                                                                                          is less then 1.10 to 1.0.
  1      42159     World Market Center  Debt Svc (1,141,377.36)    6,760,318
                                        and Construction
                                        (5,618,940.68)
  1    510903270   Oasis Net Leased     Environmental Reserve          5,000           0  NAP
                   Portfolio
       510903270A  3300-3380 W. Sahara
       510903270B  1022 Hingham Street
       510903270C  2 Concord Farms
       510903270D  3 Concord Farms
       510903270E  300 Friberg Parkway
       510903270F  4 Concord Farms
       510903270G  6 Concord Farms
       510903270H  5 Concord Farms
       510903270I  355 Wood Road
       510903270J  101 Philip Drive
                                                                                            Amortization Reserve: A cash
                                                                                          trap will occur to accumulate up
                                                                                              to $38 million into this
                                                                                            reserve, which approximates a
                                                                                          30-year amortization on the loan
                                                                                              amount. The tests are as
                                                                                             follows, all on a quarterly
                                                                                                  basis annualized:
                                                                                                  Years 1-5 1.55 DCR
                                                                                                 Years 7 & 8 1.85 DCR
                                                                                                Years 9 & 10 1.95 DCR
  1    510903552   The Westin Copley    Debt Service Reserve         924,000           0  Flag Reserve - A monthly reserve
                   Place                                                                  of $450,000 (approximates a 30
                                                                                          year amortization on the loan
                                                                                          amount) will occur in the event
                                                                                          the property loses its Westin
                                                                                          flag and (1) is not re-flagged
                                                                                          with a brand equal to or greater
                                                                                          than Westin, and (2) the
                                                                                          property's DCR has decreased 20%
                                                                                          or more from the quarter prior
                                                                                          to the de-flagging, and (3) the
                                                                                          NCF is less than $22 million.
  1     6105977    Crocker Park         LOC ($22,000,000),        25,874,451    $440,526
                                        Special Assessment                      (Special
                                        Reserve ($2,643,153),                 Assessment
                                        Morgan Stanley Reserve                   Escrow)
                                        ($381,210), Retail Rent
                                        Reserve ($145,688),
                                        Boulevard Suite
                                        Construction Reserve
                                        ($704,400)
  1    510903223   The Promenade - AZ   NAP                                0           0  NAP




BSCMSI 2005-PWR10 TAPE
Multi-property
Investment Grade
Crossed



                                           OTHER
                                           ESCROW
                                            CAP                                         OCCUPANCY
                                        DESCRIPTION                         OCCUPANCY     DATE
       LOAN                                 (IF                    YEAR      % (MOST      (MOST
GROUP  NUMBER      PROPERTY NAME        APPLICABLE)  YEAR BUILT  RENOVATED   RECENT)     RECENT)
-------------------------------------------------------------------------------------------------

  1    510903521   Oak Park Mall        NAP                1974       2001     98.3%     8/1/2005
  1      42159     World Market Center                     2005                99.4%   10/11/2005
  1    510903270   Oasis Net Leased     NAP             Various    Various    100.0%    10/1/2005
                   Portfolio
       510903270A  3300-3380 W. Sahara                     1986               100.0%    10/1/2005
       510903270B  1022 Hingham Street                     1986       1993    100.0%    10/1/2005
       510903270C  2 Concord Farms                         2001               100.0%    10/1/2005
       510903270D  3 Concord Farms                         1982       1992    100.0%    10/1/2005
       510903270E  300 Friberg Parkway                     1983       1989    100.0%    10/1/2005
       510903270F  4 Concord Farms                         1985               100.0%    10/1/2005
       510903270G  6 Concord Farms                         1986               100.0%    10/1/2005
       510903270H  5 Concord Farms                         1980               100.0%    10/1/2005
       510903270I  355 Wood Road                           1987               100.0%    10/1/2005
       510903270J  101 Philip Drive                        1986       1994    100.0%    10/1/2005
  1    510903552   The Westin Copley    NAP                1983  1999-2004     76.7%    7/31/2005
                   Place
  1     6105977    Crocker Park                            2005                77.4%   11/15/2005
  1    510903223   The Promenade - AZ   NAP           1999-2005                97.7%    9/30/2005





                                                                                NET
       LOAN                                        MEASUREMENT    BALANCE    RENTABLE   APPRAISAL
GROUP  NUMBER      PROPERTY NAME          UNITS        UNIT       PERUNIT      AREA       VALUE
--------------------------------------------------------------------------------------------------

  1    510903521   Oak Park Mall        1,562,489     Sq Ft         176.45  1,562,489  394,000,000
  1      42159     World Market Center  1,091,878     Sq Ft         206.07  1,091,878  359,000,000
  1    510903270   Oasis Net Leased       796,507     Sq Ft         150.66    796,507  167,250,000
                   Portfolio
       510903270A  3300-3380 W. Sahara    213,144     Sq Ft         182.97    213,144   49,000,000
       510903270B  1022 Hingham Street    125,366     Sq Ft         109.12    125,366   17,100,000
       510903270C  2 Concord Farms         58,800     Sq Ft         188.78     58,800   19,250,000
       510903270D  3 Concord Farms         68,077     Sq Ft         163.05     68,077   13,900,000
       510903270E  300 Friberg Parkway     88,000     Sq Ft         111.93     88,000   12,800,000
       510903270F  4 Concord Farms         62,062     Sq Ft         158.31     62,062   16,200,000
       510903270G  6 Concord Farms         60,250     Sq Ft         162.66     60,250   15,700,000
       510903270H  5 Concord Farms         44,600     Sq Ft         154.60     44,600   11,700,000
       510903270I  355 Wood Road           43,708     Sq Ft         111.54     43,708    6,600,000
       510903270J  101 Philip Drive        32,500     Sq Ft         119.23     32,500    5,000,000
  1    510903552   The Westin Copley          803     Rooms     261,519.30          0  325,000,000
                   Place
  1     6105977    Crocker Park           618,817     Sq Ft         161.60    618,817  125,300,000
  1    510903223   The Promenade - AZ     433,707     Sq Ft         138.10    433,707  130,000,000




BSCMSI 2005-PWR10 TAPE
Multi-property
Investment Grade
Crossed



                                                     DATE OF
                                                    APPRAISAL                       ENGINEERING
       LOAN                             APPRAISAL  (VALUATION   PHASE I   PHASE II     REPORT
GROUP  NUMBER      PROPERTY NAME           TYPE       DATE)       DATE      DATE        DATE
-----------------------------------------------------------------------------------------------

  1    510903521   Oak Park Mall          As-Is    10/13/2005   8/1/2005     NAP     10/20/2005
  1      42159     World Market Center    As-Is      8/4/2005  3/25/2005                    NAP
  1    510903270   Oasis Net Leased       As-Is       Various  9/13/2005     NAP      9/13/2005
                   Portfolio
       510903270A  3300-3380 W. Sahara    As-Is     9/15/2005  9/12/2005     NAP      9/13/2005
       510903270B  1022 Hingham Street    As-Is      9/6/2005  9/13/2005     NAP      9/13/2005
       510903270C  2 Concord Farms        As-Is      9/6/2005  9/13/2005     NAP      9/13/2005
       510903270D  3 Concord Farms        As-Is      9/6/2005  9/13/2005     NAP      9/13/2005
       510903270E  300 Friberg Parkway    As-Is     9/27/2005  9/13/2005     NAP      9/13/2005
       510903270F  4 Concord Farms        As-Is      9/6/2005  9/13/2005     NAP      9/13/2005
       510903270G  6 Concord Farms        As-Is      9/6/2005  9/13/2005     NAP      9/13/2005
       510903270H  5 Concord Farms        As-Is      9/6/2005  9/13/2005     NAP      9/13/2005
       510903270I  355 Wood Road          As-Is      9/6/2005  9/13/2005     NAP      9/13/2005
       510903270J  101 Philip Drive       As-Is      9/6/2005  9/13/2005     NAP      9/13/2005
  1    510903552   The Westin Copley      As-Is     7/28/2005  8/23/2005     NAP      8/16/2005
                   Place
  1     6105977    Crocker Park           As-Is     6/20/2005  11/7/2005     NAP      11/7/2005
  1    510903223   The Promenade - AZ     As-Is      9/1/2005  6/17/2005     NAP      6/29/2005




       LOAN                             SEISMIC  ENVIRONMENTAL  EARTHQUAKE  HURRICANE    FLOOD
GROUP  NUMBER      PROPERTY NAME         PML %     INSURANCE     INSURANCE  INSURANCE  INSURANCE
------------------------------------------------------------------------------------------------

  1    510903521   Oak Park Mall          NAP          No            No        Yes         No
  1      42159     World Market Center     0           No           Yes        Yes        Yes
  1    510903270   Oasis Net Leased       NAP          No            No        Yes         No
                   Portfolio
       510903270A  3300-3380 W. Sahara    TBD          No            No        Yes         No
       510903270B  1022 Hingham Street    NAP          No            No        Yes         No
       510903270C  2 Concord Farms        NAP          No            No        Yes         No
       510903270D  3 Concord Farms        NAP          No            No        Yes         No
       510903270E  300 Friberg Parkway    NAP          No            No        Yes         No
       510903270F  4 Concord Farms        NAP          No            No        Yes         No
       510903270G  6 Concord Farms        NAP          No            No        Yes         No
       510903270H  5 Concord Farms        NAP          No            No        Yes         No
       510903270I  355 Wood Road          NAP          No            No        Yes         No
       510903270J  101 Philip Drive       NAP          No            No        Yes         No
  1    510903552   The Westin Copley      NAP          No            No        Yes         No
                   Place
  1     6105977    Crocker Park                        No            No        No          No
  1    510903223   The Promenade - AZ     NAP          No            No        Yes         No




BSCMSI 2005-PWR10 TAPE
Multi-property
Investment Grade
Crossed



                                                                                                                           SECURED
                                                                                                   SECURED       (BY      SECONDARY
                                                                                                     (BY      PROPERTY)      (BY
                                                                                      PARI PASSU  PROPERTY)   SECONDARY   PROPERTY)
                                                 LTV     LTV                         DEBT AMOUNT  SECONDARY      LIEN     FINANCING
       LOAN                                    CUTOFF  BALLOON    LIEN    OWNERSHIP      (IF      FINANCING    EXISTING    DESCRI-
GROUP  NUMBER      PROPERTY NAME                VALUE   VALUE   POSITION   INTEREST  APPLICABLE)   ALLOWED     BALANCE      PTION
------------------------------------------------------------------------------------------------------------------------------------

  1    510903521   Oak Park Mall                70.0%   70.0%     First      Fee         NAP         No          NAP      NAP
  1      42159     World Market Center          62.7%   53.3%     First      Fee         NAP         No          NAP      NAP
  1    510903270   Oasis Net Leased Portfolio   71.7%   63.4%     First      Fee         NAP         No          NAP      NAP
       510903270A  3300-3380 W. Sahara                                       Fee         NAP
       510903270B  1022 Hingham Street                                       Fee         NAP
       510903270C  2 Concord Farms                                           Fee         NAP
       510903270D  3 Concord Farms                                           Fee         NAP
       510903270E  300 Friberg Parkway                                       Fee         NAP
       510903270F  4 Concord Farms                                           Fee         NAP
       510903270G  6 Concord Farms                                           Fee         NAP
       510903270H  5 Concord Farms                                           Fee         NAP
       510903270I  355 Wood Road                                             Fee         NAP
       510903270J  101 Philip Drive                                          Fee         NAP
  1    510903552   The Westin Copley Place      64.6%   64.6%     First   Leasehold  105,000,000     Yes     105,000,000  Pari Passu
                                                                                                                          A1 Note
  1     6105977    Crocker Park                 79.8%   70.4%     First      Fee         NAP         No          NAP      NAP
  1    510903223   The Promenade - AZ           46.1%   34.4%     First      Fee         NAP         No          NAP      NAP




BSCMSI 2005-PWR10 TAPE
Multi-property
Investment Grade
Crossed



                                                 SECURED                     UNSECURED
                                                   (BY        UNSECURED    (BY PROPERTY)        UNSECURED
                                                PROPERTY)   (BY PROPERTY)    SECONDARY        (BY PROPERTY)
                                                 SECONDARY    SECONDARY      FINANCING          SECONDARY
       LOAN                                     FINANCING     FINANCING       EXISTING          FINANCING
GROUP  NUMBER      PROPERTY NAME                  LIMIT        ALLOWED        BALANCE          DESCRIPTION
---------------------------------------------------------------------------------------------------------------

  1    510903521   Oak Park Mall                   NAP            No            NAP       NAP
  1      42159     World Market Center             NAP           Yes             0        Future Mezzanine;
                                                                                          DSCR> 1.36, LTV < LTV
                                                                                          at closing

  1    510903270   Oasis Net Leased Portfolio      NAP           Yes             0        The Borrower will
                                                                                          be permitted
                                                                                          either to
                                                                                          undertake a
                                                                                          Preferred Equity
                                                                                          Issue or place
                                                                                          Mezzanine Debt on
                                                                                          the portfolio from
                                                                                          an WFB approved
                                                                                          Preferred Equity
                                                                                          Holder or lender
                                                                                          provided the
                                                                                          aggregate
                                                                                          loan-to-value
                                                                                          ratio is not
                                                                                          greater than 85%,
                                                                                          the combined DSC
                                                                                          on the WFB loan
                                                                                          and mezzanine loan
                                                                                          is 1.07x or
                                                                                          greater, an
                                                                                          acceptable
                                                                                          intercreditor
                                                                                          agreement is in
                                                                                          place, the
                                                                                          mezzanine debt is
                                                                                          co-terminous with
                                                                                          the WFB loan, a
                                                                                          hard cash
                                                                                          management
                                                                                          agreement shall be
                                                                                          in place and
                                                                                          rating agencies
                                                                                          confirm that the
                                                                                          financing will not
                                                                                          result in a
                                                                                          downgrade of the
                                                                                          securities.
       510903270A  3300-3380 W. Sahara
       510903270B  1022 Hingham Street
       510903270C  2 Concord Farms
       510903270D  3 Concord Farms
       510903270E  300 Friberg Parkway
       510903270F  4 Concord Farms
       510903270G  6 Concord Farms
       510903270H  5 Concord Farms
       510903270I  355 Wood Road
       510903270J  101 Philip Drive
  1    510903552   The Westin Copley Place     105,000,000       Yes             0        Borrower shall be
                                                                                          permitted to
                                                                                          incure mezzanine
                                                                                          financing secured
                                                                                          by a pledge of
                                                                                          100% of the direct
                                                                                          or indirect equity
                                                                                          ownership interest
                                                                                          in Borrower held
                                                                                          by Mezzanine
                                                                                          Borrower provided
                                                                                          Borrower obtains
                                                                                          Lender's approval.
  1     6105977    Crocker Park                    NAP           Yes        15,250,000    Mezz Debt


  1    510903223   The Promenade - AZ              NAP           Yes        30,000,000    Mezzanine loan.



                                                     UNSECURED
                                                   (BY PROPERTY)                GROUND
                                                     SECONDARY                   LEASE
       LOAN                                          FINANCING        GROUND   MATURITY
GROUP  NUMBER      PROPERTY NAME                       LIMIT           LEASE     DATE
----------------------------------------------------------------------------------------

  1    510903521   Oak Park Mall               NAP                      Yes   12/31/2091
  1      42159     World Market Center         DSCR> 1.36, LTV < LTV    No        NAP
                                               at closing

  1    510903270   Oasis Net Leased Portfolio  NAP                      No        NAP





































       510903270A  3300-3380 W. Sahara                                  No       NAP
       510903270B  1022 Hingham Street                                  No       NAP
       510903270C  2 Concord Farms                                      No       NAP
       510903270D  3 Concord Farms                                      No       NAP
       510903270E  300 Friberg Parkway                                  No       NAP
       510903270F  4 Concord Farms                                      No       NAP
       510903270G  6 Concord Farms                                      No       NAP
       510903270H  5 Concord Farms                                      No       NAP
       510903270I  355 Wood Road                                        No       NAP
       510903270J  101 Philip Drive                                     No       NAP
  1    510903552   The Westin Copley Place     NAP                      Yes   12/14/2077












  1     6105977    Crocker Park                Minimum DSCR of          No       NAP
                                               1.10x, Maximum LTV
                                               of 89%
  1    510903223   The Promenade - AZ          30,000,000               No       NAP




BSCMSI 2005-PWR10 TAPE
Multi-property
Investment Grade
Crossed



                                                            GROUND
                                                             LEASE
                                                           MATURITY
                                                GROUND       DATE
                                                 LEASE       WITH                       CROSSED   RELATED
       LOAN                                    EXTENTION   EXTENSION                      LOAN   BORROWER
GROUP  NUMBER      PROPERTY NAME                OPTIONS     OPTIONS       RECOURSE         ID       ID
---------------------------------------------------------------------------------------------------------

  1    510903521   Oak Park Mall                  NAP     12/31/2091         No           NAP       NAP
  1      42159     World Market Center            NAP        NAP             No           NAP       NAP
  1    510903270   Oasis Net Leased Portfolio     NAP        NAP             No           NAP       NAP
       510903270A  3300-3380 W. Sahara            NAP        NAP                                    NAP
       510903270B  1022 Hingham Street            NAP        NAP                                    NAP
       510903270C  2 Concord Farms                NAP        NAP                                    NAP
       510903270D  3 Concord Farms                NAP        NAP                                    NAP
       510903270E  300 Friberg Parkway            NAP        NAP                                    NAP
       510903270F  4 Concord Farms                NAP        NAP                                    NAP
       510903270G  6 Concord Farms                NAP        NAP                                    NAP
       510903270H  5 Concord Farms                NAP        NAP                                    NAP
       510903270I  355 Wood Road                  NAP        NAP                                    NAP
       510903270J  101 Philip Drive               NAP        NAP                                    NAP
  1    510903552   The Westin Copley Place        NAP       64998            No           NAP       NAP
  1     6105977    Crocker Park                   NAP        NAP      Partial Recourse    NAP       NAP
  1    510903223   The Promenade - AZ             NAP        NAP             No           NAP       NAP









                                                                                                        SINGLE
       LOAN                                                                         PROPERTY             ASSET
GROUP  NUMBER      PROPERTY NAME               BORROWER ENTITY                       MANAGER            ENTITY
----------------------------------------------------------------------------------------------------------------

  1    510903521   Oak Park Mall               Oak Park Mall, LLC                   TBD                   Yes
  1      42159     World Market Center         WMCV Phase 1, LLC                                          Yes
  1    510903270   Oasis Net Leased Portfolio  Oasis Two Concord Farms LLC, Oasis   TBD                   Yes
                                               Three Concord Farms LLC, Oasis Four
                                               Concord Farms LLC, Oasis Five
                                               Concord Farms LLC, Oasis Six
                                               Concord Farms LLC, Oasis Wood Road
                                               Braintree LLC, Oasis Philip Drive
                                               Norwell LLC, Oasis Hingham Street
                                               Rockland LLC, Oasis Friberg Parkway
                                               Westborough LLC, and Oasis West
                                               Sahara Avenue Las Vegas LLC
       510903270A  3300-3380 W. Sahara                                              TBD
       510903270B  1022 Hingham Street                                              TBD
       510903270C  2 Concord Farms                                                  TBD
       510903270D  3 Concord Farms                                                  TBD
       510903270E  300 Friberg Parkway                                              TBD
       510903270F  4 Concord Farms                                                  TBD
       510903270G  6 Concord Farms                                                  TBD
       510903270H  5 Concord Farms                                                  TBD
       510903270I  355 Wood Road                                                    TBD
       510903270J  101 Philip Drive                                                 TBD
  1    510903552   The Westin Copley Place     LHO Backstreets, L.L.C.              TBD                  Yes
  1     6105977    Crocker Park                Crocker Park Delaware LLC            Stark Enterprises,   Yes
                                                                                    Comet Management
                                                                                    Services, Inc.
  1    510903223   The Promenade - AZ          Pacific Promenade LLC                TBD                  Yes


                                                                                     TENANT-
                                                                                    IN-COMMON
                                                                                      (TIC)        LOAN
                                                SINGLE  INDEPENDENT       NON       BORROWER      PURPOSE
       LOAN                                    PURPOSE   DIRECTOR    CONSOLIDATION  STRUCTURE   (REFINANCE/
GROUP  NUMBER      PROPERTY NAME                ENTITY   (YES/NO)        LETTER      (YES/NO)  ACQUISITION)
-----------------------------------------------------------------------------------------------------------

  1    510903521   Oak Park Mall                 Yes        Yes           Yes           No      Acquisition
  1      42159     World Market Center           Yes        Yes           Yes           No       Refinance
  1    510903270   Oasis Net Leased Portfolio    Yes        Yes           Yes           No      Acquisition









       510903270A  3300-3380 W. Sahara
       510903270B  1022 Hingham Street
       510903270C  2 Concord Farms
       510903270D  3 Concord Farms
       510903270E  300 Friberg Parkway
       510903270F  4 Concord Farms
       510903270G  6 Concord Farms
       510903270H  5 Concord Farms
       510903270I  355 Wood Road
       510903270J  101 Philip Drive
  1    510903552   The Westin Copley Place       Yes        Yes           Yes           No      Acquisition
  1     6105977    Crocker Park                  Yes        Yes           Yes           No       Refinance


  1    510903223   The Promenade - AZ            Yes        Yes           Yes           No      Acquisition






                                                             UNDERWRITTEN
                                               UNDERWRITTEN    EFFECTIVE   UNDERWRITTEN                UNDERWRITTEN
       LOAN                                      OCCUPANCY       GROSS         TOTAL     UNDERWRITTEN    NET CASH
GROUP  NUMBER      PROPERTY NAME                  PERCENT       INCOME       EXPENSES         NOI          FLOW
-------------------------------------------------------------------------------------------------------------------

  1    510903521   Oak Park Mall                   96.0%      29,096,634     8,393,041    20,703,593    20,090,989
  1      42159     World Market Center             95.0%      31,332,041     7,131,917    24,200,125    23,461,137
  1    510903270   Oasis Net Leased Portfolio      91.5%      16,574,715     5,657,082    10,917,632    10,168,746
       510903270A  3300-3380 W. Sahara
       510903270B  1022 Hingham Street
       510903270C  2 Concord Farms
       510903270D  3 Concord Farms
       510903270E  300 Friberg Parkway
       510903270F  4 Concord Farms
       510903270G  6 Concord Farms
       510903270H  5 Concord Farms
       510903270I  355 Wood Road
       510903270J  101 Philip Drive
  1    510903552   The Westin Copley Place         76.7%      83,270,000    56,586,256    26,683,744    23,352,944
  1     6105977    Crocker Park                    94.2%      18,986,932     9,949,595     9,037,337     8,499,742
  1    510903223   The Promenade - AZ              96.0%      12,287,129     3,378,223     8,908,906     8,545,423


                                                                           UNDERWRITTEN  UNDERWRITTEN
                                                                             DSCR NOI      DSCR NCF    UNDERWRITTEN
       LOAN                                    UNDERWRITTEN  UNDERWRITTEN    (AFTER         (AFTER      REPLACEMENT
GROUP  NUMBER      PROPERTY NAME                 DSCR NOI       DSCR NCF    IO PERIOD)    IO PERIOD)     RESERVES
-------------------------------------------------------------------------------------------------------------------

  1    510903521   Oak Park Mall                   1.28           1.25           NAP          NAP           108869
  1      42159     World Market Center             1.76           1.71          1.42         1.37       109,188.00
  1    510903270   Oasis Net Leased Portfolio      1.56           1.45          1.30         1.21          191,414
       510903270A  3300-3380 W. Sahara
       510903270B  1022 Hingham Street
       510903270C  2 Concord Farms
       510903270D  3 Concord Farms
       510903270E  300 Friberg Parkway
       510903270F  4 Concord Farms
       510903270G  6 Concord Farms
       510903270H  5 Concord Farms
       510903270I  355 Wood Road
       510903270J  101 Philip Drive
  1    510903552   The Westin Copley Place         2.37           2.08          NAP           NAP        3,330,800
  1     6105977    Crocker Park                    1.56           1.47         1.29          1.22          106,969
  1    510903223   The Promenade - AZ              2.16           2.07          NAP           NAP           65,056







                                                                            MOST
                                                                           RECENT         MOST
                                                  MOST        MOST       FINANCIALS      RECENT          MOST
                                                 RECENT      RECENT       EFFECTIVE    FINANCIALS       RECENT
       LOAN                                    FINANCIALS  FINANCIALS       GROSS         TOTAL       FINANCIALS
GROUP  NUMBER      PROPERTY NAME                END DATE     PERIOD        INCOME       EXPENSES          NOI
-----------------------------------------------------------------------------------------------------------------

  1    510903521   Oak Park Mall                9/30/2005     T-12     27,852,481.00  8,922,478.00  18,930,003.00
  1      42159     World Market Center                 --      0                0.00          0.00           0.00
  1    510903270   Oasis Net Leased Portfolio   8/31/2005     T-12     17,222,157.00  3,316,744.00  13,905,413.00
       510903270A  3300-3380 W. Sahara
       510903270B  1022 Hingham Street
       510903270C  2 Concord Farms
       510903270D  3 Concord Farms
       510903270E  300 Friberg Parkway
       510903270F  4 Concord Farms
       510903270G  6 Concord Farms
       510903270H  5 Concord Farms
       510903270I  355 Wood Road
       510903270J  101 Philip Drive
  1    510903552   The Westin Copley Place      7/31/2005     T-12        83,270,000    59,100,000     24,170,000
  1     6105977    Crocker Park                       NAP     NAP
  1    510903223   The Promenade - AZ                 NAP     NAP                  0             0              0


                                                                                          SECOND
                                                                            SECOND         MOST
                                                    MOST        SECOND       MOST         RECENT
                                                   RECENT        MOST       RECENT      FINANCIALS
                                                 FINANCIALS     RECENT    FINANCIALS     EFFECTIVE
       LOAN                                       NET CASH    FINANCIALS   STATEMENT       GROSS
GROUP  NUMBER      PROPERTY NAME                    FLOW       END DATE     PERIOD        INCOME
---------------------------------------------------------------------------------------------------

  1    510903521   Oak Park Mall               17,850,072.00  12/31/2004    Actual    27,989,966.00
  1      42159     World Market Center                  0.00          --      0                0.00
  1    510903270   Oasis Net Leased Portfolio  13,903,813.00  12/31/2004    Actual    17,001,833.00
       510903270A  3300-3380 W. Sahara
       510903270B  1022 Hingham Street
       510903270C  2 Concord Farms
       510903270D  3 Concord Farms
       510903270E  300 Friberg Parkway
       510903270F  4 Concord Farms
       510903270G  6 Concord Farms
       510903270H  5 Concord Farms
       510903270I  355 Wood Road
       510903270J  101 Philip Drive
  1    510903552   The Westin Copley Place        20,815,000  12/31/2004    Actual       83,735,000
  1     6105977    Crocker Park                                      NAP     NAP
  1    510903223   The Promenade - AZ                      0         NAP     NAP                  0




BSCMSI 2005-PWR10 TAPE
Multi-property
Investment Grade
Crossed



                                                SECOND MOST                                            THIRD MOST      THIRD
                                                  RECENT         SECOND         SECOND     THIRD MOST    RECENT     MOST RECENT
                                                FINANCIALS    MOST RECENT    MOST RECENT     RECENT    FINANCIALS    FINANCIALS
       LOAN                                        TOTAL       FINANCIALS     FINANCIALS   FINANCIALS   STATEMENT    EFFECTIVE
GROUP  NUMBER      PROPERTY NAME                 EXPENSES         NOI       NET CASH FLOW   END DATE     PERIOD     GROSS INCOME
--------------------------------------------------------------------------------------------------------------------------------

  1    510903521   Oak Park Mall               8,185,785.00  19,804,181.00  19,804,181.00  12/31/2003    Actual    27,551,025.00
  1      42159     World Market Center                 0.00           0.00           0.00          --       0               0.00
  1    510903270   Oasis Net Leased Portfolio  3,056,563.00  13,945,270.00  13,854,446.00  12/31/2003    Actual    14,146,342.00
       510903270A  3300-3380 W. Sahara
       510903270B  1022 Hingham Street
       510903270C  2 Concord Farms
       510903270D  3 Concord Farms
       510903270E  300 Friberg Parkway
       510903270F  4 Concord Farms
       510903270G  6 Concord Farms
       510903270H  5 Concord Farms
       510903270I  355 Wood Road
       510903270J  101 Philip Drive
  1    510903552   The Westin Copley Place       59,657,000     24,078,000     20,728,000  12/31/2003    Actual       73,846,000
  1     6105977    Crocker Park
  1    510903223   The Promenade - AZ                     0              0              0         NAP      NAP                 0


                                                   THIRD
                                                MOST RECENT      THIRD          THIRD
                                                FINANCIALS    MOST RECENT    MOST RECENT
       LOAN                                        TOTAL       FINANCIALS     FINANCIALS
GROUP  NUMBER      PROPERTY NAME                 EXPENSES         NOI       NET CASH FLOW
-----------------------------------------------------------------------------------------

  1    510903521   Oak Park Mall               8,208,034.00  19,342,991.00  19,342,991.00
  1      42159     World Market Center                 0.00           0.00           0.00
  1    510903270   Oasis Net Leased Portfolio  3,095,972.00  11,050,370.00  11,050,370.00
       510903270A  3300-3380 W. Sahara
       510903270B  1022 Hingham Street
       510903270C  2 Concord Farms
       510903270D  3 Concord Farms
       510903270E  300 Friberg Parkway
       510903270F  4 Concord Farms
       510903270G  6 Concord Farms
       510903270H  5 Concord Farms
       510903270I  355 Wood Road
       510903270J  101 Philip Drive
  1    510903552   The Westin Copley Place       53,199,000     20,647,000     17,693,000
  1     6105977    Crocker Park
  1    510903223   The Promenade - AZ                     0              0              0




BSCMSI 2005-PWR10 TAPE
Multi-property
Investment Grade
Crossed



                                                                             TENANT                                         TENANT
                                                                             LEASE                                           LEASE
       LOAN                                                         SPACE   MATURITY                               SPACE   MATURITY
GROUP  NUMBER      PROPERTY NAME          TENANT NAME 1     SF 1    PCT 1    DATE 1      TENANT NAME 2      SF 2   PCT 2    DATE 2
------------------------------------------------------------------------------------------------------------------------------------

  1    510903521   Oak Park Mall        Dillard's         224,402   14.4%  12/18/2011  Nordstrom          207,000  13.2%  02/28/2028
  1      42159     World Market Center  Cambiam Business   22,114    2.0%   6/30/2010  Amini Innovation,   21,718   2.0%   6/30/2010
                                        Group                                          Corp. (AICO)
  1    510903270   Oasis Net Leased     NAP                   NAP     NAP         NAP  NAP                    NAP    NAP         NAP
                   Portfolio
       510903270A  3300-3380 W. Sahara  Wells Fargo       213,144  100.0%  11/30/2011  NAP                    NAP    NAP         NAP
                                        Nevada
       510903270B  1022 Hingham Street  Blue Cross Blue    79,800   63.7%  12/31/2006  BioMerieux, Inc     44,600  35.6%  09/30/2008
                                        Shield of
                                        Massachusetts
       510903270C  2 Concord Farms      Hamilton, Brook,   58,800  100.0%   10/3/2013  NAP                    NAP    NAP         NAP
                                        Smith & Reynolds
       510903270D  3 Concord Farms      Welch Foods, Inc   68,077  100.0%   2/28/2013  NAP                    NAP    NAP         NAP
       510903270E  300 Friberg Parkway  Bay State Gas      88,000  100.0%   6/30/2012  NAP                    NAP    NAP         NAP
       510903270F  4 Concord Farms      Sybase Inc.        62,062  100.0%  10/31/2012  NAP                    NAP    NAP         NAP
       510903270G  6 Concord Farms      Sybase Inc.        60,250  100.0%  10/31/2012  NAP                    NAP    NAP         NAP
       510903270H  5 Concord Farms      Sybase Inc.        44,600  100.0%  10/31/2012  NAP                    NAP    NAP         NAP
       510903270I  355 Wood Road        Haemonetics,       43,708  100.0%   8/31/2007  NAP                    NAP    NAP         NAP
                                        Inc.
       510903270J  101 Philip Drive     Kluwer Boston,     32,500  100.0%   5/31/2009  NAP                    NAP    NAP         NAP
                                        Inc
  1    510903552   The Westin Copley    NAP                   NAP     NAP         NAP  NAP                    NAP    NAP         NAP
                   Place
  1     6105977    Crocker Park         Dick's Sporting    75,000   12.1%   1/31/2025  Barnes & Noble      28,684   4.6%   3/31/2015
                                        Goods                                          #2155
  1    510903223   The Promenade - AZ   Linens 'N Things   34,922    8.1%   1/31/2016  Nordstrom Rack      34,565   8.0%  10/31/2010




BSCMSI 2005-PWR10 TAPE
Multi-property
Investment Grade
Crossed



                                                                                   TENANT              OWNER
                                                                                    LEASE    SINGLE  OCCUPIED
       LOAN                                                               SPACE   MATURITY   TENANT    > 20%
GROUP  NUMBER      PROPERTY NAME                TENANT NAME 3      SF 3   PCT 3    DATE 3     (Y/N)    (Y/N)   FOOTNOTES
------------------------------------------------------------------------------------------------------------------------

  1    510903521   Oak Park Mall               Dillard's         205,067  13.1%  01/31/2012    No       No
  1      42159     World Market Center         Ashley Furniture   19,474   1.8%   6/30/2008    No       No
                                               Industries
  1    510903270   Oasis Net Leased Portfolio  NAP                   NAP    NAP         NAP    No       No
       510903270A  3300-3380 W. Sahara         NAP                   NAP    NAP         NAP    No       No
       510903270B  1022 Hingham Street         NAP                   NAP    NAP         NAP    No       No
       510903270C  2 Concord Farms             NAP                   NAP    NAP         NAP    No       No
       510903270D  3 Concord Farms             NAP                   NAP    NAP         NAP    No       No
       510903270E  300 Friberg Parkway         NAP                   NAP    NAP         NAP    No       No
       510903270F  4 Concord Farms             NAP                   NAP    NAP         NAP    No       No
       510903270G  6 Concord Farms             NAP                   NAP    NAP         NAP    No       No
       510903270H  5 Concord Farms             NAP                   NAP    NAP         NAP    No       No
       510903270I  355 Wood Road               NAP                   NAP    NAP         NAP    No       No
       510903270J  101 Philip Drive            NAP                   NAP    NAP         NAP    No       No
  1    510903552   The Westin Copley Place     NAP                   NAP    NAP         NAP    No       No
  1     6105977    Crocker Park                Regal Cinemas      24,442   4.0%   4/30/2020    No       No
                                               Crocker
  1    510903223   The Promenade - AZ          Old Navy           25,000   5.8%   7/31/2010    No       No



                                               ASSUMPTION
       LOAN                                     PROVISION
GROUP  NUMBER      PROPERTY NAME                  (Y/N)                         ASSUMPTION/FEE
-------------------------------------------------------------------------------------------------------------------

  1    510903521   Oak Park Mall                   Yes                       Unlimited - $100,000
  1      42159     World Market Center             Yes                    0.5% first, 1.0 thereafter

  1    510903270   Oasis Net Leased Portfolio      Yes                1 - 1.0%, but not less than $15,000
       510903270A  3300-3380 W. Sahara
       510903270B  1022 Hingham Street
       510903270C  2 Concord Farms
       510903270D  3 Concord Farms
       510903270E  300 Friberg Parkway
       510903270F  4 Concord Farms
       510903270G  6 Concord Farms
       510903270H  5 Concord Farms
       510903270I  355 Wood Road
       510903270J  101 Philip Drive
  1    510903552   The Westin Copley Place         Yes     2 - 1st @ $150,000, 2nd 0.50%, but not less than $15,000
  1     6105977    Crocker Park                    Yes                          1 time at 0.2%

  1    510903223   The Promenade - AZ              Yes               2 - 0.50%, but not less than $15,000






                                                                              ADMINISTRATIVE
                                                   LOAN   PROPERTY    LOAN         COST
GROUP   LOAN NUMBER  PROPERTY NAME                SELLER    COUNT   SERVICER    RATE (BPS)         SPONSOR       PROPERTY TYPE
------------------------------------------------------------------------------------------------------------------------------

  1       6106188    Sully Place Shopping Center   PMCF       1        PAR         2.1450     Guy E. Beatty      Retail
  2      00-1100667  Muirwood Apartments           NLIC       1                    6.1350     Harold Beznos,     Multifamily
                                                                                              Paola Luptak
  1       6105730    College Square Mall           PMCF       1        PAR         2.1450     Garo Kholamian     Retail
  1        44035     Skamania Lodge               BSCMI       1       ARCap        3.1450     Pennsylvania       Hospitality
                                                                                              State Employees'
                                                                                              Retirement System
  1    00-1100942 /  Marcus Avenue                 NLIC       1                    7.6450     Jeffrey J. Feil,   Office
        00-1100937                                                                            Lloyd Goldman,
                                                                                              Joseph Nakash
  1        43743     Renaissance Long Beach       BSCMI       1       Wells        3.1450     Sunstone Hotel     Hospitality
                                                                      Fargo                   Investors, Inc.
  1        44841     Embassy Crossing             BSCMI       1       ARCap        3.1450     Investcorp         Retail
                                                                                              International
  1        42903     Skylight Tower               BSCMI       1       Wells        3.1450     Forest City        Office
                                                                      Fargo                   Ratner
  1        43744     Renaissance Westchester      BSCMI       1       Wells        3.1450     Sunstone Hotel     Hospitality
                                                                      Fargo                   Investors, Inc.
  1        44791     1001 Ross Avenue             BSCMI       1       ARCap        3.1450     JPI Lifestyle      Multifamily
                                                                                              Apartment
                                                                                              Communities, L.P.
  1        43996     Regions Bank Plaza           BSCMI       1       GMAC        12.1450     Daniel Massry      Retail
  1        40042     Greenville Center            BSCMI       1       GMAC        12.1450     Jack P. Stoltz     Mixed Use
                                                                                              and Keith Stoltz






GROUP   LOAN NUMBER  PROPERTY NAME                 PROPERTY SUB TYPE        PROPERTY ADDRESS             CITY
-------------------------------------------------------------------------------------------------------------------

  1       6106188    Sully Place Shopping Center  Anchored            13800-13955 Metrotech Drive  Chantilly
  2     00-1100667   Muirwood Apartments          Garden              35055 Muirwood Drive         Farmington Hills
  1       6105730    College Square Mall          Regional Mall       6301 University Avenue       Cedar Falls
  1        44035     Skamania Lodge               Full Service        1131 SW  Skamania Lodge Way  Stevenson
  1    00-1100942 /  Marcus Avenue                Urban               2001 Marcus Avenue           Lake Success
        00-1100937                                                                                 (New Hyde Park)
  1        43743     Renaissance Long Beach       Full Service        111 East Ocean Boulevard     Long Beach
  1        44841     Embassy Crossing             Anchored            9550-9690 US Highway 19      Port Richey
  1        42903     Skylight Tower               Urban               1660 West 2nd Street         Cleveland
  1        43744     Renaissance Westchester      Full Service        80 West Red Oak Lane         White Plains
  1        44791     1001 Ross Avenue             Multifamily/Retail  1001 Ross Avenue             Dallas
  1        43996     Regions Bank Plaza           Anchored            2400 North Federal Highway   Fort Lauderdale
  1        40042     Greenville Center            Retail/Office       3801 Kennett Pike            Christiana


GROUP   LOAN NUMBER  PROPERTY NAME                   COUNTY    STATE  ZIP CODE
------------------------------------------------------------------------------

  1       6106188    Sully Place Shopping Center  Fairfax        VA     20151
  2     00-1100667   Muirwood Apartments          Oakland        MI     48335
  1       6105730    College Square Mall          Black Hawk     IA     50613
  1        44035     Skamania Lodge               Skamania       WA     98648
  1    00-1100942 /  Marcus Avenue                Nassau         NY     11042
        00-1100937
  1        43743     Renaissance Long Beach       Los Angeles    CA     90802
  1        44841     Embassy Crossing             Pasco          FL     34668
  1        42903     Skylight Tower               Cuyahoga       OH     44114
  1        43744     Renaissance Westchester      Westchester    NY     10604
  1        44791     1001 Ross Avenue             Dallas         TX     75202
  1        43996     Regions Bank Plaza           Broward        FL     33305
  1        40042     Greenville Center            New Castle     DE     19807







                                                                                  NCA OR                CUT-OFF
                                                                                    SCA    ORIGINAL      DATE
GROUP   LOAN NUMBER  PROPERTY NAME                MSA                             CA (1)    BALANCE     BALANCE
----------------------------------------------------------------------------------------------------------------

  1       6106188    Sully Place Shopping Center  Washington DC                     NAP   51,000,000  51,000,000
  2     00-1100667   Muirwood Apartments          Detroit                           NAP   45,000,000  45,000,000
  1       6105730    College Square Mall          Waterloo-Cedar Falls              NAP   40,000,000  39,526,130
  1        44035     Skamania Lodge               Portland, OR                      NAP   37,300,000  37,300,000
  1    00-1100942 /  Marcus Avenue                Long Island                       NAP   37,000,000  37,000,000
        00-1100937
  1        43743     Renaissance Long Beach       Los Angeles - Long Beach          SCA   35,000,000  35,000,000
  1        44841     Embassy Crossing             Tampa-St Petersburg-Clearwater    NAP   34,193,000  34,193,000
  1        42903     Skylight Tower               Cleveland                         NAP   30,500,000  30,500,000
  1        43744     Renaissance Westchester      New York                          NAP   30,000,000  30,000,000
  1        44791     1001 Ross Avenue             Dallas                            NAP   29,300,000  29,300,000
  1        43996     Regions Bank Plaza           Miami-Fort Lauderdale-WPB         NAP   28,000,000  28,000,000
  1        40042     Greenville Center            Wilmington                        NAP   28,000,000  27,411,708


                                                                % BY
                                                              CUT-OFF
                                                                DATE    CUT-OFF    MATURITY
GROUP   LOAN NUMBER  PROPERTY NAME                   SORT     BALANCE     DATE      BALANCE
--------------------------------------------------------------------------------------------

  1       6106188    Sully Place Shopping Center  51,000,000    1.9%   12/1/2005  47,152,743
  2     00-1100667   Muirwood Apartments          45,000,000    1.7%   12/1/2005  41,800,016
  1       6105730    College Square Mall          39,526,130    1.5%   12/1/2005  33,487,271
  1        44035     Skamania Lodge               37,300,000    1.4%   12/1/2005  35,246,652
  1    00-1100942 /  Marcus Avenue                37,000,000    1.4%   12/1/2005  30,648,621
        00-1100937
  1        43743     Renaissance Long Beach       35,000,000    1.3%   12/1/2005  32,053,458
  1        44841     Embassy Crossing             34,193,000    1.3%   12/1/2005  34,193,000
  1        42903     Skylight Tower               30,500,000    1.2%   12/1/2005  26,688,390
  1        43744     Renaissance Westchester      30,000,000    1.1%   12/1/2005  27,475,112
  1        44791     1001 Ross Avenue             29,300,000    1.1%   12/1/2005  26,250,622
  1        43996     Regions Bank Plaza           28,000,000    1.1%   12/1/2005  25,965,097
  1        40042     Greenville Center            27,411,708    1.0%   12/1/2005  23,311,777






                                                                        FIRST     MATURITY   ARD
                                                         ORIGINATION   PAYMENT    OR HYPER  LOAN
 GROUP  LOAN NUMBER   PROPERTY NAME  AMORTIZATION TYPE       DATE        DATE     AM DATE   (Y/N)
-------------------------------------------------------------------------------------------------

   1      6106188     Sully Place    Partial IO           10/26/2005  12/5/2005  11/5/2015    No
                      Shopping
                      Center
   2     00-1100667   Muirwood       Partial IO            9/30/2005  11/1/2005  10/1/2015    No
                      Apartments
   1      6105730     College        Hyper Amortizing     12/14/2004   2/1/2005   1/1/2015   Yes
                      Square Mall


   1       44035      Skamania       Partial IO            8/29/2005  10/1/2005   9/1/2010    No
                      Lodge
   1     00-1100942   Marcus Avenue  Amortizing Balloon    8/17/2005   2/1/2006   1/1/2016    No
        / 00-1100937
   1       43743      Renaissance    Partial IO            6/23/2005   8/1/2005   7/1/2012    No
                      Long Beach
   1       44841      Embassy        Interest Only         10/4/2005  12/1/2005  11/1/2010    No
                      Crossing
   1       42903      Skylight       Partial IO            4/19/2005   6/1/2005   5/1/2015    No
                      Tower
   1       43744      Renaissance    Partial IO            6/23/2005   8/1/2005   7/1/2012    No
                      Westchester
   1       44791      1001 Ross      Partial IO            10/5/2005  12/1/2005  11/1/2015    No
                      Avenue
   1       43996      Regions        Partial IO            9/21/2005  11/1/2005  10/1/2015    No
                      Bank Plaza
   1       40042      Greenville     Amortizing Balloon    4/30/2004   6/1/2004   5/1/2014    No
                      Center


                                       MATURITY                      ORIGINAL    ORIGINAL
                                        DATE OF                        LOAN    AMORTIZATION    IO
 GROUP  LOAN NUMBER   PROPERTY NAME    ARD LOAN     ARD RATE STEP      TERM        TERM      PERIOD
---------------------------------------------------------------------------------------------------

   1      6106188     Sully Place         NAP            NAP            120        360         60
                      Shopping
                      Center
   2     00-1100667   Muirwood            NAP            NAP            120        360         60
                      Apartments
   1      6105730     College          1/1/2035  Greater of             120        360          0
                      Square Mall                Initial Interest
                                                 Rate + 2% or
                                                 Treasury Rate + 2%
   1       44035      Skamania            NAP            NAP             60        300         24
                      Lodge
   1     00-1100942   Marcus Avenue       NAP            NAP            120        360          0
        / 00-1100937
   1       43743      Renaissance         NAP            NAP             84        300         36
                      Long Beach
   1       44841      Embassy             NAP            NAP             60         0          60
                      Crossing
   1       42903      Skylight            NAP            NAP            120        360         24
                      Tower
   1       43744      Renaissance         NAP            NAP             84        300         36
                      Westchester
   1       44791      1001 Ross           NAP            NAP            120        360         36
                      Avenue
   1       43996      Regions             NAP            NAP            120        360         60
                      Bank Plaza
   1       40042      Greenville          NAP            NAP            120        360          0
                      Center






                                        SEASONING/  REMAINING    REMAINING                         CURRENT
                                       CUTOFF LOAN   TERM TO   AMORTIZATION   RATE  AMORTIZATION  INTEREST
GROUP   LOAN NUMBER  PROPERTY NAME         AGE      MATURITY        TERM      TYPE     BASIS        RATE
----------------------------------------------------------------------------------------------------------

  1      6106188     Sully Place             1         119         360       Fixed   Actual/360   5.07000%
                     Shopping Center
  2     00-1100667   Muirwood                2         118         360       Fixed     30/360     5.74000%
                     Apartments
  1      6105730     College Square         11         109         349       Fixed   Actual/360   5.54000%
                     Mall
  1       44035      Skamania Lodge          3          57         300       Fixed   Actual/360   5.67800%
  1     00-1100942   Marcus Avenue           0         120         360       Fixed   Actual/360   5.17080%
       / 00-1100937
  1       43743      Renaissance             5          79         300       Fixed   Actual/360   4.97500%
                     Long Beach
  1       44841      Embassy Crossing        1          59          0        Fixed   Actual/360   5.16600%
  1       42903      Skylight Tower          7         113         360       Fixed   Actual/360   5.36900%
  1       43744      Renaissance             5          79         300       Fixed   Actual/360   4.97700%
                     Westchester
  1       44791      1001 Ross Avenue        1         119         360       Fixed   Actual/360   5.50000%
  1       43996      Regions Bank            2         118         360       Fixed   Actual/360   5.26300%
                     Plaza
  1       40042      Greenville             19         101         341       Fixed   Actual/360   5.32100%
                     Center


                                       P&I MONTHLY
                                           DEBT      IO MONTHLY                                    LOCKOUT    LOCKOUT
GROUP   LOAN NUMBER  PROPERTY NAME        SERVICE   DEBT SERVICE  PREPAYMENT/LOCKOUT DESCRIPTION   END DATE     TERM
---------------------------------------------------------------------------------------------------------------------

  1      6106188     Sully Place        275,965.01   218,467.71    LO(26)/Defeasance(91)/Open(3)    9/4/2015    117
                     Shopping Center
  2     00-1100667   Muirwood           262,321.99   215,250.00    LO(26)/Defeasance(90)/Open(4)   6/30/2015    116
                     Apartments
  1      6105730     College Square     228,208.87          NAP    LO(36)/Defeasance(80)/Open(4)   9/30/2014    116
                     Mall
  1       44035      Skamania Lodge     233,036.51   178,942.43    LO(37)/Defeasance(22)/Open(1)   8/31/2010     59
  1     00-1100942   Marcus Avenue      202,505.27          NAP     GRTR1% or YM(116)/Open(4)            NAP      0
       / 00-1100937
  1       43743      Renaissance        204,097.04   147,119.50    LO(29)/Defeasance(52)/Open(3)   4/30/2012     81
                     Long Beach
  1       44841      Embassy Crossing          NAP   149,245.32    LO(25)/Defeasance(34)/Open(1)  10/31/2010     59
  1       42903      Skylight Tower     170,677.16   138,357.39    LO(31)/Defeasance(85)/Open(4)   1/31/2015    116
  1       43744      Renaissance        174,975.24   126,153.13    LO(29)/Defeasance(52)/Open(3)   4/30/2012     81
                     Westchester
  1       44791      1001 Ross Avenue   166,362.18   136,156.83    LO(25)/Defeasance(94)/Open(1)  10/31/2015    119
  1       43996      Regions Bank       154,842.57   124,508.94    LO(26)/Defeasance(93)/Open(1)   9/30/2015    119
                     Plaza
  1       40042      Greenville         155,850.65          NAP    LO(43)/Defeasance(75)/Open(2)   3/31/2014    118
                     Center






                                                      YIELD      YIELD                    RESTRICTIONS    PARTIAL
                                       YIELD MAINT    MAINT      MAINT     RESTRICTIONS  ON DEFEASANCE  PREPAYMENTS     PAYMENT
GROUP   LOAN NUMBER  PROPERTY NAME      BEGIN DATE   END DATE  PROJ TERM  ON DEFEASANCE      PERIOD        ALLOWED    APPLICATION
---------------------------------------------------------------------------------------------------------------------------------

  1       6106188    Sully Place              NAP         NAP     NAP          Yes             26            No      Lenders Sole
                     Shopping Center                                                                                  Discretion
  2      00-1100667  Muirwood                 NAP         NAP     NAP          Yes             24            No
                     Apartments
  1       6105730    College Square           NAP         NAP     NAP          Yes             36            No      Lenders Sole
                     Mall                                                                                             Discretion
  1        44035     Skamania Lodge           NAP         NAP     NAP          Yes             34            No
  1     00-1100942   Marcus Avenue       2/1/2006   9/30/2015     116           No            NAP            No
       / 00-1100937
  1        43743     Renaissance              NAP         NAP     NAP          Yes             24            No
                     Long Beach
  1        44841     Embassy Crossing         NAP         NAP     NAP          Yes             24            No
  1        42903     Skylight Tower           NAP         NAP     NAP          Yes             24            No
  1        43744     Renaissance              NAP         NAP     NAP          Yes             24            No
                     Westchester
  1        44791     1001 Ross Avenue         NAP         NAP     NAP          Yes             24            No
  1        43996     Regions Bank             NAP         NAP     NAP          Yes             24            No
                     Plaza
  1        40042     Greenville               NAP         NAP     NAP          Yes             24           Yes
                     Center






                                                             PARTIAL PREPAYMENT                               PARTIAL COLLATERAL
GROUP        LOAN NUMBER        PROPERTY NAME                DESCRIPTION           DAY PREPAYMENT ALLOWED        RELEASE (Y/N)
--------------------------------------------------------------------------------------------------------------------------------

  1            6106188          Sully Place Shopping Center  NAP                   Any With Accrued Interest            No
  2           00-1100667        Muirwood Apartments          NAP                   Due date                             No
  1            6105730          College Square Mall          NAP                   Any With Accrued Interest            No
  1             44035           Skamania Lodge               0                     Any with accrued interest            No
  1    00-1100942 / 00-1100937  Marcus Avenue                NAP                   Due date                             No
  1             43743           Renaissance Long Beach       0                     Any with accrued interest            No
  1             44841           Embassy Crossing             0                     Any with accrued interest            No
  1             42903           Skylight Tower               0                     Any with accrued interest            No
  1             43744           Renaissance Westchester      0                     Any with accrued interest            No
  1             44791           1001 Ross Avenue             0                     Any with accrued interest            No
  1             43996           Regions Bank Plaza           0                     Any with accrued interest            No
  1             40042           Greenville Center            Prepay in connection  Any with accrued interest           Yes
                                                             with Food Source
                                                             Letter Agreement &
                                                             Food Source Escrow
                                                             and the two
                                                             Outparcels






                                                                                   OUTPARCEL
                                                                                      OR
                                                                                     OTHER
                                                              PARTIAL COLLATERAL    RELEASE
GROUP       LOAN NUMBER         PROPERTY NAME                 RELEASE DESCRIPTION    (Y/N)    OUTPARCEL OR OTHER RELEASE DESCRIPTION
------------------------------------------------------------------------------------------------------------------------------------

  1           6106188           Sully Place Shopping Center  NAP                      Yes     Grantor shall have the right to cause
                                                                                              to be released, and Beneficiary shall,
                                                                                              on the desired release date indicated
                                                                                              in the Release Request (herein
                                                                                              defined), release from the lien of
                                                                                              this Deed of Trust (the "Release") the
                                                                                              parcel of real property described on
                                                                                              Exhibit "D" and by this reference made
                                                                                              a part hereof (the "Outparcel") which,
                                                                                              as of the date hereof, is a part of
                                                                                              the Property, upon completion of the
                                                                                              following terms and conditions:
                                                                                              (i) Grantor shall have given a request
                                                                                              to release the Outparcel to
                                                                                              Beneficiary, accompanied by all
                                                                                              evidence and information required by
                                                                                              this Paragraph, not less than fifteen
                                                                                              (15) Business Days prior to the
                                                                                              desired release date (herein, the
                                                                                              "Release Request").
                                                                                              (ii) Following the Release, the
                                                                                              remaining property encumbered by this
                                                                                              Deed of Trust (the "Remaining
                                                                                              Property") and all improvements
                                                                                              thereon, shall comply with all
                                                                                              applicable zoning, subdivision, land
                                                                                              use and similar laws, rules,
                                                                                              regulations and ordinances of all
                                                                                              governmental authorities having or
                                                                                              claiming jurisdiction thereover, and
                                                                                              all other applicable laws, with such
                                                                                              determination assuming the separate
                                                                                              ownership and operation of the
                                                                                              Remaining Property separate and
                                                                                              distinct from the Outparcel.
                                                                                              (iii) Grantor provides evidence
                                                                                              reasonably satisfactory to Beneficiary
                                                                                              that, following any such release, the
                                                                                              Remaining Property shall have
                                                                                              available to it all necessary utility
                                                                                              and other services for the use,
                                                                                              occupancy and operation of the
                                                                                              Remaining Property, and adequate
                                                                                              access for pedestrian and vehicular
                                                                                              ingress and egress onto all adjacent
                                                                                              public roads (and, to the extent
                                                                                              required, shall execute an easement
                                                                                              agreement to provide therefor).
                                                                                              (iv) Grantor shall procure from the
                                                                                              title insurer insuring the lien of
                                                                                              this Deed of Trust an endorsement to
                                                                                              Beneficiary's Title Policy which shall
                                                                                              (i) update the date of the Title
                                                                                              Policy to the date and time of
                                                                                              recordation of the document releasing
                                                                                              the Outparcel from the lien of this
                                                                                              Deed of Trust, (ii) change the name of
                                                                                              the insured to the current holder of
                                                                                              the Deed of Trust (to the extent this
                                                                                              Deed of Trust has been assigned),
                                                                                              (iii) not add any exceptions to the
                                                                                              Title Policy other than new title
                                                                                              exceptions that are acceptable to
                                                                                              Beneficiary in its discretion, and
                                                                                              (iv) insure any easements created for
                                                                                              the benefit of the Remaining Property
                                                                                              pursuant to the provisions hereof.
                                                                                              (v) Grantor shall provide Beneficiary
                                                                                              with an updated survey of the
                                                                                              Remaining Property and the Outparcel
                                                                                              prepared by a registered land surveyor
                                                                                              in the Commonwealth of Virgnia and
                                                                                              certified to the Beneficiary, its
                                                                                              successors and assigns, which survey
                                                                                              shall contain a metes and bounds
                                                                                              description of the Outparcel.
                                                                                              (vi) Simultaneously with the release
                                                                                              of any Outparcel, the Outparcel is
                                                                                              transferred and conveyed by Grantor to
                                                                                              another person or entity or
                                                                                              governmental agency or body, such that
                                                                                              the ownership of the Outparcel does
                                                                                              not violate the restrictions set forth
                                                                                              in Section 1.33 and 1.34 hereof.
                                                                                              (vii) Grantor pays all of
                                                                                              Beneficiary's reasonable fees and
                                                                                              expenses (including, without
                                                                                              limitation, reasonable attorneys' fees
                                                                                              and expenses) incurred in connection
                                                                                              with the release of the Outparcel.
  2           00-1100667        Muirwood Apartments          NAP                       No     NAP
  1            6105730          College Square Mall          NAP                       No     NAP
  1             44035           Skamania Lodge               NAP                       No     NAP
  1    00-1100942 / 00-1100937  Marcus Avenue                NAP                       No     NAP
  1             43743           Renaissance Long Beach       NAP                       No     NAP
  1             44841           Embassy Crossing             NAP                       No     NAP
  1             42903           Skylight Tower               NAP                       No     NAP
  1             43744           Renaissance Westchester      NAP                       No     NAP
  1             44791           1001 Ross Avenue             NAP                       No     NAP
  1             43996           Regions Bank Plaza           NAP                       No     NAP
  1             40042           Greenville Center            DSCR values must be      Yes     Following the Permitted Defeasance
                                                             at least equal to                Date, Borrower shall be entitled to
                                                             the greater of the               obtain a release of one or both of two
                                                             DSCR for the 12 full             parcels of land, describe as
                                                             calendar months                  "Out-Parcel A" and/or "Out-Parcel B".
                                                             immediately
                                                             preceding the
                                                             Closing Date and for
                                                             12 full calendar
                                                             months preceding the
                                                             release of the
                                                             Out-Parcel. LTV for
                                                             the Remaining
                                                             Property shall be at
                                                             least equal to the
                                                             lesser of the LTV
                                                             immediately
                                                             preceding the
                                                             Closing Date and for
                                                             the Property
                                                             (including the
                                                             Out-Parcel to be
                                                             released)
                                                             immediately
                                                             preceding the
                                                             release of the
                                                             Out-Parcel.






                                                                                                PAYMENT   PAYMENT
                                                                                                 GRACE      GRACE
                                                                                                PERIOD     PERIOD
                                                             SUBSTITUTION  SUBSTITUTION          EVENT      EVENT
                                                               ALLOWED      PROVISION    DUE      OF        OF
GROUP        LOAN NUMBER        PROPERTY NAME                   (Y/N)       DESCRIPTION  DATE   DEFAULT   LATE FEE  LOCKBOX
---------------------------------------------------------------------------------------------------------------------------

  1            6106188          Sully Place Shopping Center       No            NAP       5th  0              0       Yes
  2           00-1100667        Muirwood Apartments               No            NAP       1st  5-Day          0        No
                                                                                               period
                                                                                               to cure
                                                                                               Monetary
                                                                                               Default
                                                                                               one time
                                                                                               per loan
                                                                                               year upon
                                                                                               written
                                                                                               notice
  1            6105730          College Square Mall               No            NAP       1st  5              5       Yes
  1             44035           Skamania Lodge                    No            NAP       1st  5              5       Yes
  1    00-1100942 / 00-1100937  Marcus Avenue                     No            NAP       1st  5-Day          0        No
                                                                                               period
                                                                                               to cure
                                                                                               Monetary
                                                                                               Default
                                                                                               one time
                                                                                               per loan
                                                                                               year upon
                                                                                               written
                                                                                               notice
  1             43743           Renaissance Long Beach            No            NAP       1st  5              5       Yes
  1             44841           Embassy Crossing                  No            NAP       1st  0              0       Yes
  1             42903           Skylight Tower                    No            NAP       1st  0              0       Yes
  1             43744           Renaissance Westchester           No            NAP       1st  5              5       Yes
  1             44791           1001 Ross Avenue                  No            NAP       1st  5              0       Yes
  1             43996           Regions Bank Plaza                No            NAP       1st  5              5       Yes
  1             40042           Greenville Center                 No            NAP       1st  5              5       Yes






                                                                                        REPLACEMENT
                                                                    TERMS/DESCRIPTION     RESERVES
                                                                      OF SPRINGING        INITIAL
                                                                         LOCKBOX          DEPOSIT
GROUP   LOAN NUMBER  PROPERTY NAME                 LOCKBOX TYPE      (IF APPLICABLE)       AMOUNT
-----------------------------------------------------------------------------------------------------

  1       6106188    Sully Place Shopping Center  Soft,           For existing leases,
                                                  Springing Hard  rent checks are
                                                                  permitted to go to
                                                                  the Borrower. In
                                                                  turn, the Borrower
                                                                  is required to
                                                                  deposit the checks
                                                                  into the A Account
                                                                  within two Business
                                                                  Days from the date
                                                                  of receipt thereof.
                                                                  For future leases,
                                                                  or any modification,
                                                                  extension or renewal
                                                                  of existing leases,
                                                                  the Borrower is
                                                                  required to cause
                                                                  the tenants
                                                                  thereunder to send
                                                                  rent checks directly
                                                                  to the A Account.
                                                                  Prior to the
                                                                  occurrence of a
                                                                  Sweep Event,
                                                                  proceeds of the A
                                                                  Account will be
                                                                  swept into the B
                                                                  Account controlled
                                                                  by Borrower. Upon
                                                                  the occurrence of a
                                                                  Sweep Event, Lessee
                                                                  Payment Direction
                                                                  Letters will be sent
                                                                  to all tenants
                                                                  requiring them to
                                                                  thereafter send rent
                                                                  directly into the A
                                                                  Account, and
                                                                  proceeds of the A
                                                                  Account will no
                                                                  longer be swept into
                                                                  the B Account until
                                                                  the expiration of
                                                                  the Cash Management
                                                                  Period. A Sweep
                                                                  Event is defined as
                                                                  (i) an Event of
                                                                  Default, or (ii) any
                                                                  time during the Loan
                                                                  during which the
                                                                  Property fails to
                                                                  maintain a Debt
                                                                  Service Coverage
                                                                  Ratio of at least
                                                                  1.15:1.00 for the
                                                                  immediately trailing
                                                                  twelve (12) month
                                                                  period, as
                                                                  determined by Lender
                                                                  in its sole
                                                                  discretion, or (iii)
                                                                  should a Lowe's
                                                                  Going Dark or
                                                                  Termination Event
                                                                  occur, or (iv)
                                                                  should a Lowe's
                                                                  Insolvency Event
                                                                  occur.
  2      00-1100667  Muirwood Apartments               None       NAP                             0
  1       6105730    College Square Mall               Hard                               1,185,000
  1        44035     Skamania Lodge                    Hard                                  66,905
  1    00-1100942 /  Marcus Avenue                     None       NAP                             0
        00-1100937
  1        43743     Renaissance Long Beach            Hard                                       0
  1        44841     Embassy Crossing                  Hard                                       0
  1        42903     Skylight Tower                    Hard                                   5,346
  1        43744     Renaissance Westchester           Hard                                       0
  1        44791     1001 Ross Avenue             Springing Hard  Default, DSCR<1.05          3,784
  1        43996     Regions Bank Plaza           Springing Hard  EOD, B/PM BK, DSCR          1,817
                                                                  <.8x on 9.30
  1        40042     Greenville Center            Springing Hard  Default, Bankruptcy,        2,221
                                                                  DSCR<.85x, Food
                                                                  Source Go Dark or
                                                                  Bankruptcy


                                                  REPLACEMENT  TERMS/DESCRIPTION
                                                   RESERVES      OF SPRINGING       REPLACEMENT
                                                    MONTHLY       REPLACEMENT         RESERVE
                                                    DEPOSIT        RESERVES       CAP DESCRIPTION
GROUP   LOAN NUMBER  PROPERTY NAME                   AMOUNT     (IF APPLICABLE)   (IF APPLICABLE)
-------------------------------------------------------------------------------------------------

  1       6106188    Sully Place Shopping Center



































































  2      00-1100667  Muirwood Apartments               26,500         NAP                 636,000
  1       6105730    College Square Mall                5,100
  1        44035     Skamania Lodge                    66,905
  1    00-1100942 /  Marcus Avenue                      2,662         NAP                  95,835
        00-1100937
  1        43743     Renaissance Long Beach                 0
  1        44841     Embassy Crossing                   4,198
  1        42903     Skylight Tower                     5,346
  1        43744     Renaissance Westchester                0
  1        44791     1001 Ross Avenue                   3,784
  1        43996     Regions Bank Plaza                 1,817

  1        40042     Greenville Center                  2,221









                                                                                  TERMS/
                                                                               DESCRIPTION
                                                  IMMEDIATE                        OF
                                                    REPAIR                      SPRINGING                         TERMS/DESCRIPTION
                                                   RESERVE   INITIAL  MONTHLY   TAX ESCROW   INITIAL    MONTHLY      OF SPRINGING
                                                   DEPOSIT     TAX      TAX        (IF      INSURANCE  INSURANCE   INSURANCE ESCROW
GROUP   LOAN NUMBER  PROPERTY NAME                  AMOUNT    ESCROW   ESCROW  APPLICABLE)    ESCROW     ESCROW    (IF APPLICABLE)
-----------------------------------------------------------------------------------------------------------------------------------

  1       6106188    Sully Place Shopping Center             333,909   66,782                  68,882      6,262
  2     00-1100667   Muirwood Apartments             33,500  598,097  121,581      NAP        133,017     21,890         NAP
  1       6105730    College Square Mall                     532,944  106,589                  57,750      5,250
  1        44035     Skamania Lodge                       0  147,034   29,407                       0          0  Failure to
                                                                                                                  provide evidence
                                                                                                                  of payment
  1    00-1100942 /  Marcus Avenue                        0  648,951  144,833      NAP              0          0  Transfer /
        00-1100937                                                                                                Default / Late
                                                                                                                  Payment /
                                                                                                                  Untimely Notice
  1        43743     Renaissance Long Beach         893,438  162,800   40,700                       0          0
  1        44841     Embassy Crossing                23,357  291,059   42,083                  56,254     11,251
  1        42903     Skylight Tower                   6,250        0        0  Failure              0          0  Failure to
                                                                               to                                 provide evidence
                                                                               provide                            of payment
                                                                               evidence
                                                                               of
                                                                               payment
  1        43744     Renaissance Westchester      2,956,081  252,016   60,517                       0          0
  1        44791     1001 Ross Avenue                65,063  549,323   49,938                       0          0
  1        43996     Regions Bank Plaza              15,375  627,754   57,069                  20,441      2,582
  1        40042     Greenville Center              122,879   76,358    9,544                   9,819      1,637






                                                                              TERMS/
                                                                           DESCRIPTION
                                                                               OF
                                                                            SPRINGING       TI/LC
                                                                              TI/LC     RESERVE CAP                MONTHLY
                                                      INITIAL     MONTHLY    RESERVE    DESCRIPTION  INITIAL DEBT    DEBT
                                                       TI/LC       TI/LC      (IF           (IF         SERVICE    SERVICE
GROUP   LOAN NUMBER  PROPERTY NAME                    AMOUNT      RESERVE  APPLICABLE)  APPLICABLE)     ESCROW      ESCROW
--------------------------------------------------------------------------------------------------------------------------

  1       6106188    Sully Place Shopping Center
  2     00-1100667   Muirwood Apartments                                       NAP                0             0        0
  1       6105730    College Square Mall          $2,000,000 LOC   16,958               500,000 or
                                                                                        Rental
                                                                                        Achievement
                                                                                        LOC is at
                                                                                        least
                                                                                        1,500,000
  1        44035     Skamania Lodge                            0        0                                       0        0
  1    00-1100942 /  Marcus Avenue                             0   26,622      NAP          319,460             0        0
        00-1100937
  1        43743     Renaissance Long Beach                    0        0                                       0        0
  1        44841     Embassy Crossing                  2,137,538    6,250                                       0        0
  1        42903     Skylight Tower                      395,599   33,333                                       0        0
  1        43744     Renaissance Westchester                   0        0                                       0        0
  1        44791     1001 Ross Avenue                    345,000        0                                 300,000        0
  1        43996     Regions Bank Plaza                        0        0  After the        375,000             0
                                                                           release of
                                                                           the Winn
                                                                           Dixie
                                                                           Reserve
  1        40042     Greenville Center                    12,500   12,500                                       0






                                                                                 OTHER     OTHER           TERMS/DESCRIPTION
                                        OTHER                                    ESCROW    ESCROW             OF SPRINGING
                                        ESCROW                                  INITIAL   MONTHLY             OTHER ESCROW
GROUP  LOAN NUMBER   PROPERTY NAME      DESCRIPTION                              AMOUNT    AMOUNT           (IF APPLICABLE)
------------------------------------------------------------------------------------------------------------------------------------

  1      6106188     Sully Place        Environmental Reserve                     50,000
                     Shopping Center
                                                                                                   Lowe's Leasing Reserve springs
                                                                                                   upon the occurrence of a Lowe's
                                                                                                   vacating, going dark, or filing a
                                                                                                   petition in bankruptcy.
  2     00-1100667   Muirwood           NAP                                            0        0  NAP
                     Apartments
  1      6105730     College Square     Blockbuster Reserve ($1,290,000),      1,445,000           Special Leasing Reserve -
                     Mall               Starbucks Building Reserve ($155,000)                      Springs upon Tenancy Sweep Event
                                                                                                   as defined in the Cash Management
                                                                                                   Agreement, provided however, that
                                                                                                   such cash flow shall not be
                                                                                                   deposited if the balance equals
                                                                                                   or exceeds the debt service to
                                                                                                   become due under the Note for the
                                                                                                   upcoming 12 month period, unless
                                                                                                   there is a Tenancy Sweep Event
                                                                                                   with respect to more than one
                                                                                                   Anchor Tenant, or unless
                                                                                                   20,000/SF or more of the Wal-Mart
                                                                                                   space is vacant. The Anchor
                                                                                                   Tenant leases shall mean Von
                                                                                                   Maur, Inc., Proffitts (Younkers)
                                                                                                   Inc. and Scheels All Sports,
                                                                                                   Inc., all as more specifically
                                                                                                   detailed in the Mortgage. Hy-Vee
                                                                                                   Reserve - Borrower shall
                                                                                                   establish the reserve to be
                                                                                                   funded, if at all, as follows:
                                                                                                   $1,500,000 on the date on which
                                                                                                   funds become payable to College
                                                                                                   Square Mall Development LLC from
                                                                                                   the Hy-Vee Holdback pursuant to
                                                                                                   that Escrow Agreement dated
                                                                                                   12/14/04 between Adjacent
                                                                                                   Property Owner, Borrower,
                                                                                                   affliates of Borrower, College
                                                                                                   Square Mall Associates, LLC and
                                                                                                   Chicago Title Insurance Company.
                                                                                                   In the event less than $4,300,000
                                                                                                   is disbursed to Adjacent Property
                                                                                                   Owner from the Hy-Vee Holdback,
                                                                                                   the required contribution to the
                                                                                                   Hy-Vee Reserve shall be 37% of
                                                                                                   said funds disbursed to Adjacent
                                                                                                   Property Owner, all as more
                                                                                                   specifically detailed in the
                                                                                                   Mortgage.
  1       44035      Skamania Lodge     0                                              0
  1     00-1100942   Marcus Avenue      NAP                                            0        0  NAP
       / 00-1100937
  1       43743      Renaissance Long   PIP Escrow                             1,816,429
                     Beach
  1       44841      Embassy Crossing                                                  0
  1       42903      Skylight Tower                                                    0
  1       43744      Renaissance        Environmental & PIP Escrow             4,409,703
                     Westchester
  1       44791      1001 Ross Avenue   Debt Service ($300,000), Excess Cash     300,000           Default, DSCR<1.05x
                                        Reserve Fund
  1       43996      Regions Bank       Winn-Dixie Reserve                       515,800
                     Plaza
  1       40042      Greenville Center  NAP                                            0






                                          OTHER ESCROW                             OCCUPANCY %    OCCUPANCY
                                        CAP DESCRIPTION      YEAR          YEAR      (MOST          DATE
GROUP  LOAN NUMBER   PROPERTY NAME      (IF APPLICABLE)     BUILT      RENOVATED     RECENT)    (MOST RECENT)
-------------------------------------------------------------------------------------------------------------

  1      6106188     Sully Place                            1991                      99.5%        9/1/2005
                     Shopping Center
  2     00-1100667   Muirwood                 NAP           1976          1986        92.5%       10/6/2005
                     Apartments
  1      6105730     College Square                         1969          2002        92.2%       9/30/2005
                     Mall
  1       44035      Skamania Lodge                       1991-1992    2001-2002      62.5%       9/30/2005
  1     00-1100942   Marcus Avenue            NAP           1978          NAP         96.5%       9/12/2005
       / 00-1100937
  1       43743      Renaissance Long                       1986          2005        65.0%        9/9/2005
                     Beach
  1       44841      Embassy Crossing                       1985          2005        72.7%        8/1/2005
  1       42903      Skylight Tower                         1990                      85.2%       8/16/2005
  1       43744      Renaissance                            1977          2005        67.6%       8/12/2005
                     Westchester
  1       44791      1001 Ross Avenue                       2004                      89.0%       9/25/2005
  1       43996      Regions Bank                           1960      1989 / 2000     98.0%       9/19/2005
                     Plaza
  1       40042      Greenville Center                   1962 / 1980                  94.4%       10/1/2005


                                                                             NET
                                                 MEASUREMENT    BALANCE    RENTABLE   APPRAISAL
GROUP  LOAN NUMBER   PROPERTY NAME       UNITS       UNIT       PERUNIT      AREA       VALUE
------------------------------------------------------------------------------------------------

  1      6106188     Sully Place        384,018      Sq Ft        132.81    384,018  101,000,000
                     Shopping Center
  2     00-1100667   Muirwood             1,272      Units     35,377.36  1,274,832   95,000,000
                     Apartments
  1      6105730     College Square     405,908      Sq Ft         97.38    405,908   53,000,000
                     Mall
  1       44035      Skamania Lodge         254      Rooms    146,850.39          0   62,200,000
  1     00-1100942   Marcus Avenue      212,990      Sq Ft        173.72    212,990   47,500,000
       / 00-1100937
  1       43743      Renaissance Long       373      Rooms     93,833.78          0   57,100,000
                     Beach
  1       44841      Embassy Crossing   335,766      Sq Ft        101.84    335,766   43,000,000
  1       42903      Skylight Tower     320,870      Sq Ft         95.05    320,870   40,800,000
  1       43744      Renaissance            347      Rooms     86,455.33          0   54,000,000
                     Westchester
  1       44791      1001 Ross Avenue       204      Units    143,627.45    222,284   36,802,750
  1       43996      Regions Bank       155,771      Sq Ft        179.75    155,771   35,300,000
                     Plaza
  1       40042      Greenville Center  133,289      Sq Ft        205.66    133,289   42,400,000






                                                        DATE OF                             ENGINEERING
                                        APPRAISAL      APPRAISAL       PHASE I   PHASE II      REPORT
GROUP  LOAN NUMBER   PROPERTY NAME        TYPE     (VALUATION DATE)     DATE       DATE         DATE
-------------------------------------------------------------------------------------------------------

  1      6106188     Sully Place          As-Is           8/3/2005    7/14/2005  8/10/2005    7/12/2005
                     Shopping Center
  2     00-1100667   Muirwood             As-Is           9/1/2005    9/21/2005               9/21/2005
                     Apartments
  1      6105730     College Square       As-Is         11/10/2004   11/30/2004        NAP   11/19/2004
                     Mall
  1       44035      Skamania Lodge       As-Is          8/11/2005    7/19/2005               8/29/2005
  1     00-1100942   Marcus Avenue        As-Is          6/30/2005    8/12/2005                8/6/2005
       / 00-1100937
  1       43743      Renaissance Long     As-Is           5/9/2005    7/11/2005               6/28/2005
                     Beach
  1       44841      Embassy Crossing     As-Is          8/10/2005    9/21/2005              10/21/2005
  1       42903      Skylight Tower       As-Is           3/3/2005    3/16/2005               3/16/2005
  1       43744      Renaissance          As-Is          5/10/2005     7/6/2005                7/1/2005
                     Westchester
  1       44791      1001 Ross Avenue     As-Is          9/22/2005    10/3/2005               9/15/2005
  1       43996      Regions Bank         As-Is           6/8/2005    7/30/2005  7/30/2005     8/5/2005
                     Plaza
  1       40042      Greenville Center    As-Is          3/31/2005     4/1/2004               3/31/2004



                                        SEISMIC  ENVIRONMENTAL  EARTHQUAKE  HURRICANE    FLOOD
GROUP  LOAN NUMBER   PROPERTY NAME        PML%     INSURANCE     INSURANCE  INSURANCE  INSURANCE
------------------------------------------------------------------------------------------------

  1      6106188     Sully Place                       No            No        Yes         No
                     Shopping Center
  2     00-1100667   Muirwood             0.0%         No            No         No         No
                     Apartments
  1      6105730     College Square                    No           Yes        Yes        Yes
                     Mall
  1       44035      Skamania Lodge      10.0%         No           Yes        Yes        Yes
  1     00-1100942   Marcus Avenue        0.0%         No           Yes        Yes        Yes
       / 00-1100937
  1       43743      Renaissance Long    15.0%         No           Yes        Yes        Yes
                     Beach
  1       44841      Embassy Crossing     0.0%         No           Yes        Yes        Yes
  1       42903      Skylight Tower       0.0%         No           Yes        Yes        Yes
  1       43744      Renaissance          0.0%         No           Yes        Yes        Yes
                     Westchester
  1       44791      1001 Ross Avenue     0.0%         No           Yes        Yes        Yes
  1       43996      Regions Bank         0.0%         No           Yes        Yes        Yes
                     Plaza
  1       40042      Greenville Center    0.0%         No            No         No         No









                                              LTV      LTV
                                             CUTOFF  BALLOON    LIEN    OWNERSHIP
GROUP  LOAN NUMBER   PROPERTY NAME           VALUE    VALUE   POSITION   INTEREST
---------------------------------------------------------------------------------

  1      6106188     Sully Place Shopping    50.5%    46.7%     First      Fee
                     Center

































  2     00-1100667   Muirwood                47.4%    44.0%     First      Fee
                     Apartments
  1       6105730    College Square Mall     74.6%    63.2%     First      Fee
  1        44035     Skamania Lodge          60.0%    56.7%     First      Fee
  1     00-1100942   Marcus Avenue           77.9%    64.5%     First      Fee
       / 00-1100937
  1        43743     Renaissance Long        61.3%    56.1%     First      Fee
                     Beach
  1        44841     Embassy Crossing        79.5%    79.5%     First      Fee
  1        42903     Skylight Tower          74.8%    65.4%     First      Fee
  1        43744     Renaissance             55.6%    50.9%     First      Fee
                     Westchester
  1        44791     1001 Ross Avenue        79.6%    71.3%     First      Fee
  1        43996     Regions Bank Plaza      79.3%    73.6%     First   Leasehold
  1        40042     Greenville Center       64.7%    55.0%     First      Fee


                                                                      SECURED (BY
                                                         SECURED (BY   PROPERTY)                        SECURED
                                             PARI PASSU   PROPERTY)    SECONDARY                       SECONDARY
                                                DEBT      SECONDARY       LIEN                       (BY PROPERTY)
                                             AMOUNT (IF   FINANCING     EXISTING                       FINANCING
GROUP  LOAN NUMBER   PROPERTY NAME          APPLICABLE)    ALLOWED      BALANCE                       DESCRIPTION
-----------------------------------------------------------------------------------------------------------------------------------

  1      6106188     Sully Place Shopping       NAP           No          NAP      NAP
                     Center
                                                                                   The loan is structured as a Note A/Note B/Note
                                                                                   C, with the subordinate B Note in the amount of
                                                                                   $12 million and the subordinate C Note in the
                                                                                   amount of $5 million being held by Nationwide
                                                                                   Life Insurance. The combined loan amount is $62
                                                                                   million, combined LTV is 65.3%, and the combined
                                                                                   amortizing DSCR is 1.42x. The Note B has a 10
                                                                                   year term (interest only first 5-years) with a
                                                                                   30 year amortization schedule, 6.07% interest
                                                                                   rate while the Note C has a 10 year term
                                                                                   (interest only first 5-years) with a 30 year
                                                                                   amortization schedule, and an interest rate of
                                                                                   5.87%.

                                                                                   Secondary financing of the Security Property
                                                                                   shall be permitted after the earlier to occur of
                                                                                   the third anniversary of the date of funding of
                                                                                   the Note or two years after the "startup day" as
                                                                                   defined in Note A, as long as : (i) the net
                                                                                   operating income generated by the Property
                                                                                   covers the annual debt service on the Note and
                                                                                   on such secondary financing at least 1.25 times;
                                                                                   (ii) the aggregate loan to value ratio does not
                                                                                   exceed eighty (80) percent as determined by
                                                                                   Lender; (iii) the Borrower is not in default
                                                                                   under any of the terms, covenants, and
                                                                                   conditions of the loan documents;( iv) such
                                                                                   secondary financing must provide for a fixed
                                                                                   rate of interest on the secondary loan. Lender
                                                                                   shall have the right to approve the lender under
                                                                                   any proposed secondary financing, and to review
                                                                                   and approve any and all documentation with
                                                                                   respect to such secondary financing.
  2     00-1100667   Muirwood                   0             Yes      17,000,000
                     Apartments
  1       6105730    College Square Mall        NAP            No         NAP      NAP
  1        44035     Skamania Lodge             NAP            No         NAP      NAP
  1     00-1100942   Marcus Avenue               0             No         NAP      NAP
       / 00-1100937
  1        43743     Renaissance Long           NAP            No         NAP      NAP
                     Beach
  1        44841     Embassy Crossing           NAP            No         NAP      NAP
  1        42903     Skylight Tower             NAP           Yes       $0.00      Tax Incentive Financing Mortgages
  1        43744     Renaissance                NAP            No         NAP      NAP
                     Westchester
  1        44791     1001 Ross Avenue           NAP            No         NAP      NAP
  1        43996     Regions Bank Plaza         NAP            No         NAP      NAP
  1        40042     Greenville Center          NAP            No         NAP      NAP






                                                                         UNSECURED
                                           SECURED (BY    UNSECURED    (BY PROPERTY)    UNSECURED
                                            PROPERTY)   (BY PROPERTY)    SECONDARY    (BY PROPERTY)
                                            SECONDARY     SECONDARY      FINANCING      SECONDARY
                                            FINANCING     FINANCING       EXISTING      FINANCING
GROUP  LOAN NUMBER   PROPERTY NAME            LIMIT        ALLOWED         BALANCE     DESCRIPTION
---------------------------------------------------------------------------------------------------

  1       6106188    Sully Place Shopping      NAP            No            NAP            NAP
                     Center
  2     00-1100667   Muirwood Apartments        0             No            NAP            NAP
  1       6105730    College Square Mall       NAP            No            NAP            NAP
  1        44035     Skamania Lodge            NAP            No            NAP            NAP
  1    00-1100942 /  Marcus Avenue             NAP            No            NAP            NAP
        00-1100937
  1        43743     Renaissance Long          NAP            No            NAP            NAP
                     Beach
  1        44841     Embassy Crossing          NAP            No            NAP            NAP
  1        42903     Skylight Tower             0             No            NAP            NAP
  1        43744     Renaissance               NAP            No            NAP            NAP
                     Westchester
  1        44791     1001 Ross Avenue          NAP            No            NAP            NAP
  1        43996     Regions Bank Plaza        NAP            No            NAP            NAP
  1        40042     Greenville Center         NAP            No            NAP            NAP



                                             UNSECURED
                                           (BY PROPERTY)            GROUND
                                             SECONDARY               LEASE
                                             FINANCING    GROUND   MATURITY
GROUP  LOAN NUMBER   PROPERTY NAME             LIMIT       LEASE     DATE
----------------------------------------------------------------------------

  1       6106188    Sully Place Shopping       NAP          No       NAP
                     Center
  2     00-1100667   Muirwood Apartments        NAP          No
  1       6105730    College Square Mall        NAP          No       NAP
  1        44035     Skamania Lodge             NAP          No       NAP
  1    00-1100942 /  Marcus Avenue              NAP          No
        00-1100937
  1        43743     Renaissance Long           NAP          No       NAP
                     Beach
  1        44841     Embassy Crossing           NAP          No       NAP
  1        42903     Skylight Tower             NAP          No       NAP
  1        43744     Renaissance                NAP          No       NAP
                     Westchester
  1        44791     1001 Ross Avenue           NAP          No       NAP
  1        43996     Regions Bank Plaza         NAP         Yes   10/31/2068
  1        40042     Greenville Center          NAP          No       NAP






                                                           GROUND
                                                           LEASE
                                              GROUND      MATURITY
                                              LEASE      DATE WITH
                                            EXTENTION    EXTENSION            CROSSED            RELATED
GROUP  LOAN NUMBER   PROPERTY NAME           OPTIONS      OPTIONS   RECOURSE  LOAN ID          BORROWER ID
-----------------------------------------------------------------------------------------------------------------

  1       6106188    Sully Place Shopping      NAP         NAP         No       NAP         6106185, 6106188
                     Center
  2      00-1100667  Muirwood Apartments                               No       NAP               NAP
  1       6105730    College Square Mall       NAP         NAP         No       NAP               NAP
  1        44035     Skamania Lodge            NAP         NAP         No       NAP               NAP
  1    00-1100942 /  Marcus Avenue                                     No       NAP               NAP
        00-1100937
  1        43743     Renaissance Long          NAP         NAP         No       NAP    43743, 43744, 43286, 43285
                     Beach
  1        44841     Embassy Crossing          NAP         NAP         No       NAP               NAP
  1        42903     Skylight Tower            NAP         NAP         No       NAP               NAP
  1        43744     Renaissance               NAP         NAP         No       NAP    43743, 43744, 43286, 43285
                     Westchester
  1        44791     1001 Ross Avenue          NAP         NAP         No       NAP               NAP
  1        43996     Regions Bank Plaza        NAP      10/31/2068     No       NAP               NAP
  1        40042     Greenville Center         NAP         NAP         No       NAP               NAP











                                                             BORROWER
GROUP        LOAN NUMBER        PROPERTY NAME                ENTITY                                 PROPERTY MANAGER
------------------------------------------------------------------------------------------------------------------------------

  1            6106188          Sully Place Shopping Center  The Sully Limited Partnership          Beatty Management Company
  2           00-1100667        Muirwood Apartments          Mornington Associates LLC              Oakland Management
  1            6105730          College Square Mall          College Square Mall Partners, LLC      GK Development, Inc.
  1             44035           Skamania Lodge               Commonwealth Washington Holding, Inc.
  1    00-1100942 / 00-1100937  Marcus Avenue                2001 Marcus Avenue LLC; BLDG 1031 LLC  Jeffrey Management Corp.
  1             43743           Renaissance Long Beach       Sunstone Ocean, LLC
  1             44841           Embassy Crossing             Embassy Retail, LLC
  1             42903           Skylight Tower               Skylight Office Tower SPE, LLC
  1             43744           Renaissance Westchester      Sunstone Red Oak, LLC
  1             44791           1001 Ross Avenue             Jefferson on Ross Avenue, L.P.
  1             43996           Regions Bank Plaza           UPP Acquisition LLC
  1             40042           Greenville Center            Greenville Center, LLC


                                                                                                           TENANT
                                                                                                            -IN-
                                                                                                           COMMON
                                                                                                            (TIC)
                                                             SINGLE  SINGLE   INDEPENDENT       NON       BORROWER   LOAN PURPOSE
                                                             ASSET   PURPOSE    DIRECTOR   CONSOLIDATION  STRUCTURE   (REFINANCE/
GROUP        LOAN NUMBER        PROPERTY NAME                ENTITY  ENTITY     (YES/NO)       LETTER     (YES/NO)   ACQUISITION)
---------------------------------------------------------------------------------------------------------------------------------

  1            6106188          Sully Place Shopping Center   Yes      Yes        Yes           Yes             No     Refinance
  2           00-1100667        Muirwood Apartments           Yes      Yes        Yes           Yes             No     Refinance
  1            6105730          College Square Mall           Yes      Yes        Yes           Yes             No    Acquisition
  1             44035           Skamania Lodge                Yes      Yes        Yes           Yes             No    Acquisition
  1    00-1100942 / 00-1100937  Marcus Avenue                 Yes      Yes         No           Yes            Yes     Refinance
  1             43743           Renaissance Long Beach        Yes      Yes        Yes           Yes             No    Acquisition
  1             44841           Embassy Crossing              Yes      Yes         No            No             No    Acquisition
  1             42903           Skylight Tower                Yes      Yes         No           Yes             No     Refinance
  1             43744           Renaissance Westchester       Yes      Yes        Yes           Yes             No    Acquisition
  1             44791           1001 Ross Avenue              Yes      Yes         No            No             No    Acquisition
  1             43996           Regions Bank Plaza            Yes      Yes        Yes           Yes             No    Acquisition
  1             40042           Greenville Center             Yes      Yes        Yes            No             No     Refinance







                                                             UNDERWRITTEN  UNDERWRITTEN  UNDERWRITTEN                UNDERWRITTEN
                                                               OCCUPANCY     EFFECTIVE       TOTAL     UNDERWRITTEN       NET
GROUP        LOAN NUMBER        PROPERTY NAME                   PERCENT    GROSS INCOME    EXPENSES         NOI        CASH FLOW
---------------------------------------------------------------------------------------------------------------------------------

  1            6106188          Sully Place Shopping Center     95.0%         7,895,493     1,670,777     6,224,716     5,882,802
  2           00-1100667        Muirwood Apartments             93.5%        11,922,356     5,257,837     6,664,519     6,346,519
  1            6105730          College Square Mall             78.8%         6,088,719     2,543,925     3,544,794     3,253,516
  1             44035           Skamania Lodge                  62.5%        20,199,891    14,966,445     5,233,446     4,425,450
  1    00-1100942 / 00-1100937  Marcus Avenue                   95.0%         7,214,889     3,695,990     3,518,899     3,072,441
  1             43743           Renaissance Long Beach          73.2%        17,877,277    13,066,221     4,811,056     4,095,965
  1             44841           Embassy Crossing                94.7%         4,215,174     1,169,956     3,045,218     2,994,718
  1             42903           Skylight Tower                  88.0%         6,025,159     2,940,455     3,084,704     2,655,526
  1             43744           Renaissance Westchester         72.1%        23,975,057    18,707,973     5,267,084     4,308,082
  1             44791           1001 Ross Avenue                88.7%         3,493,621     1,399,212     2,094,409     2,027,331
  1             43996           Regions Bank Plaza              96.3%         3,864,256     1,502,630     2,361,626     2,273,239
  1             40042           Greenville Center               95.0%         3,991,199       895,161     3,096,038     2,912,524


                                                                                         UNDERWRITTEN  UNDERWRITTEN
                                                                                           DSCR NOI      DSCR NCF    UNDERWRITTEN
                                                             UNDERWRITTEN  UNDERWRITTEN   (AFTER IO     (AFTER IO     REPLACEMENT
GROUP        LOAN NUMBER        PROPERTY NAME                  DSCR NOI      DSCR NCF      PERIOD)       PERIOD)       RESERVES
---------------------------------------------------------------------------------------------------------------------------------

  1            6106188          Sully Place Shopping Center      2.37          2.24          1.88          1.78            78,212
  2           00-1100667        Muirwood Apartments              2.58          2.46          2.12          2.02           318,000
  1            6105730          College Square Mall              1.29          1.19           NAP           NAP            60,886
  1             44035           Skamania Lodge                   2.44          2.06          1.87          1.58           807,996
  1    00-1100942 / 00-1100937  Marcus Avenue                    1.45          1.26           NAP           NAP            31,949
  1             43743           Renaissance Long Beach           2.73          2.32          1.96          1.67           715,091
  1             44841           Embassy Crossing                 1.70          1.67           NAP           NAP            50,500
  1             42903           Skylight Tower                   1.86          1.60          1.51          1.30            64,174
  1             43744           Renaissance Westchester          3.48          2.85          2.51          2.05           959,002
  1             44791           1001 Ross Avenue                 1.28          1.24          1.05          1.02            54,305
  1             43996           Regions Bank Plaza               1.58          1.52          1.27          1.22            23,366
  1             40042           Greenville Center                1.66          1.56           NAP           NAP            26,658






                                                                                        MOST
                                                                                       RECENT      MOST
                                                                MOST        MOST     FINANCIALS    RECENT       MOST
                                                               RECENT      RECENT    EFFECTIVE   FINANCIALS    RECENT
                                                             FINANCIALS  FINANCIALS     GROSS       TOTAL    FINANCIALS
GROUP        LOAN NUMBER        PROPERTY NAME                 END DATE     PERIOD      INCOME     EXPENSES      NOI
-----------------------------------------------------------------------------------------------------------------------

  1            6106188          Sully Place Shopping Center  12/31/2004      12       6,711,090   1,572,911   5,138,179
  2           00-1100667        Muirwood Apartments           7/31/2005      7        6,540,921   2,979,144   3,561,777
  1            6105730          College Square Mall           6/30/2005      6        6,140,595   1,358,655   4,781,940
  1             44035           Skamania Lodge                9/30/2005     T-12     20,199,891  14,778,381   5,421,510
  1    00-1100942 / 00-1100937  Marcus Avenue                12/31/2004      12       6,613,208   3,441,779   3,171,429
  1             43743           Renaissance Long Beach         9/9/2005      12      16,505,313  12,719,672   3,785,640
  1             44841           Embassy Crossing                     --      0                0           0           0
  1             42903           Skylight Tower               12/31/2004      12       6,695,191   2,675,791   4,019,400
  1             43744           Renaissance Westchester       8/12/2005      12      21,563,323  18,251,071   3,312,252
  1             44791           1001 Ross Avenue              8/31/2005  Ann 3 mos.   2,406,648   1,214,888   1,191,760
  1             43996           Regions Bank Plaza            5/31/2005      12       3,633,811   1,044,860   2,588,951
  1             40042           Greenville Center             8/31/2005     T-12      3,426,490     832,523   2,593,967


                                                                                                    SECOND MOST
                                                                                         SECOND       RECENT
                                                             MOST RECENT     SECOND    MOST RECENT  FINANCIALS
                                                             FINANCIALS   MOST RECENT  FINANCIALS   EFFECTIVE
                                                                 NET       FINANCIALS   STATEMENT     GROSS
GROUP        LOAN NUMBER        PROPERTY NAME                 CASH FLOW    END DATE      PERIOD       INCOME
---------------------------------------------------------------------------------------------------------------

  1            6106188          Sully Place Shopping Center   4,528,938    12/31/2003       12        6,211,418
  2           00-1100667        Muirwood Apartments           3,561,777    12/31/2004       12       11,445,486
  1            6105730          College Square Mall           4,578,409     9/30/2004       12        6,432,993
  1             44035           Skamania Lodge                4,613,514    12/31/2004       12       19,092,763
  1    00-1100942 / 00-1100937  Marcus Avenue                 3,171,429    12/31/2003       12        5,570,403
  1             43743           Renaissance Long Beach        3,125,428    12/31/2004       12       16,632,563
  1             44841           Embassy Crossing                      0            --        0                0
  1             42903           Skylight Tower                4,019,400    12/31/2003       12        6,831,897
  1             43744           Renaissance Westchester       2,449,719    12/31/2004       12       22,235,000
  1             44791           1001 Ross Avenue              1,191,760            --       --               --
  1             43996           Regions Bank Plaza            2,588,951    12/31/2004       12        3,493,310
  1             40042           Greenville Center             2,593,967    12/31/2004       12        3,192,661






                                                             SECOND MOST                                           THIRD MOST
                                                                RECENT      SECOND       SECOND MOST   THIRD MOST    RECENT
                                                              FINANCIALS  MOST RECENT      RECENT        RECENT    FINANCIALS
                                                                TOTAL     FINANCIALS   FINANCIALS NET  FINANCIALS   STATEMENT
GROUP        LOAN NUMBER        PROPERTY NAME                  EXPENSES       NOI         CASH FLOW     END DATE     PERIOD
-----------------------------------------------------------------------------------------------------------------------------

  1            6106188          Sully Place Shopping Center    1,224,626   4,986,792      3,151,445    12/31/2002      12
  2           00-1100667        Muirwood Apartments            5,158,704   6,286,782      5,950,146    12/31/2003      12
  1            6105730          College Square Mall            2,845,159   3,587,834      3,579,543    12/31/2003      12
  1             44035           Skamania Lodge                14,219,078   4,873,685      4,109,974    12/31/2003      12
  1    00-1100942 / 00-1100937  Marcus Avenue                  2,801,023   2,769,380      2,769,380    12/31/2002      12
  1             43743           Renaissance Long Beach        12,090,826   4,541,737      3,876,435    12/31/2003      12
  1             44841           Embassy Crossing                       0           0              0                     0
  1             42903           Skylight Tower                 2,679,248   4,152,649      4,152,649    12/31/2002      12
  1             43744           Renaissance Westchester       17,834,306   4,400,694      3,511,294    12/31/2003      12
  1             44791           1001 Ross Avenue                      --          --             --            --       0
  1             43996           Regions Bank Plaza             1,210,208   2,283,101      2,283,101    12/31/2003      12
  1             40042           Greenville Center                713,968   2,478,694      2,478,694    12/31/2003      12


                                                              THIRD MOST
                                                                RECENT       THIRD MOST    THIRD MOST    THIRD MOST
                                                              FINANCIALS       RECENT        RECENT        RECENT
                                                               EFFECTIVE     FINANCIALS    FINANCIALS  FINANCIALS NET
GROUP        LOAN NUMBER        PROPERTY NAME                GROSS INCOME  TOTAL EXPENSES      NOI        CASH FLOW
---------------------------------------------------------------------------------------------------------------------

  1            6106188          Sully Place Shopping Center    5,413,619      1,234,979     4,178,640     3,626,423
  2           00-1100667        Muirwood Apartments           11,903,589      5,142,012     6,761,577     6,424,941
  1            6105730          College Square Mall            7,143,540      2,691,955     4,451,585     4,414,335
  1             44035           Skamania Lodge                18,418,683     13,979,120     4,439,563     3,702,816
  1    00-1100942 / 00-1100937  Marcus Avenue                  6,003,998      2,921,940     3,082,058     3,082,058
  1             43743           Renaissance Long Beach        14,802,182     11,042,508     3,759,674     3,167,586
  1             44841           Embassy Crossing                       0              0             0             0
  1             42903           Skylight Tower                 7,557,535      2,712,624     4,844,911     4,844,911
  1             43744           Renaissance Westchester       21,091,881     16,759,750     4,332,131     3,488,455
  1             44791           1001 Ross Avenue                       0              0             0             0
  1             43996           Regions Bank Plaza             3,271,489      1,190,032     2,081,457     2,081,457
  1             40042           Greenville Center              2,875,715        686,330     2,189,385     2,189,385






                                                                                                                 TENANT
                                                                                                                 LEASE
GROUP        LOAN NUMBER        PROPERTY NAME                     TENANT NAME 1         SF 1   SPACE PCT 1  MATURITY DATE 1
---------------------------------------------------------------------------------------------------------------------------

  1            6106188          Sully Place Shopping Center  K-Mart                   104,300     27.2%         9/30/2011
  2           00-1100667        Muirwood Apartments          NAP                            0      0.0%
  1            6105730          College Square Mall          Younker's                 83,524     20.6%        12/31/2006
  1             44035           Skamania Lodge               NAP                          NAP      NAP                NAP
  1    00-1100942 / 00-1100937  Marcus Avenue                Grassi & Co CPA           15,539      7.3%         7/31/2009
  1             43743           Renaissance Long Beach       NAP                          NAP      NAP                NAP
  1             44841           Embassy Crossing             The Sports Authority      50,400     15.0%        11/30/2015
  1             42903           Skylight Tower               Ulmer & Berne LLP        102,112     31.8%          3/1/2016
  1             43744           Renaissance Westchester      NAP                          NAP      NAP                NAP
  1             44791           1001 Ross Avenue             CVS                       11,463      5.2%         1/31/2015
  1             43996           Regions Bank Plaza           Winn Dixie Stores, Inc.   39,777     25.5%          2/1/2009
  1             40042           Greenville Center            Clemens Markets,          20,416     15.3%         3/31/2015
                                                             Inc. (Food Source)


                                                                                                            TENANT LEASE
                                                                                                              MATURITY
GROUP        LOAN NUMBER        PROPERTY NAME                      TENANT NAME 2        SF 2   SPACE PCT 2     DATE 2
------------------------------------------------------------------------------------------------------------------------

  1            6106188          Sully Place Shopping Center  Lowe's (Furniture Oasis)  68,880     17.9%      10/31/2011
  2           00-1100667        Muirwood Apartments          NAP                           --      0.0%
  1            6105730          College Square Mall          Von-Maur                  57,792     14.2%       2/28/2007
  1             44035           Skamania Lodge               NAP                          NAP      NAP              NAP
  1    00-1100942 / 00-1100937  Marcus Avenue                Roy Rosenbaum             14,180      6.7%       3/31/2014
  1             43743           Renaissance Long Beach       NAP                          NAP      NAP              NAP
  1             44841           Embassy Crossing             Bed Bath & Beyond         32,975      9.8%       1/31/2016
  1             42903           Skylight Tower               Traveler's                32,233     10.0%      12/31/2007
  1             43744           Renaissance Westchester      NAP                          NAP      NAP              NAP
  1             44791           1001 Ross Avenue             Porti Di Roma              2,873      1.3%      11/30/2014
  1             43996           Regions Bank Plaza           Whole Foods Market Group  33,650     21.6%       2/23/2019
  1             40042           Greenville Center            Wachovia Securities, LLC  14,037     10.5%       2/28/2011







                                                                                                 TENANT LEASE
                                                                    TENANT                SPACE     MATURITY      SINGLE
GROUP        LOAN NUMBER        PROPERTY NAME                       NAME 3         SF 3   PCT 3      DATE 3    TENANT (Y/N)
---------------------------------------------------------------------------------------------------------------------------

  1            6106188          Sully Place Shopping Center  Babies R Us          30,400   7.9%    1/31/2010        No
  2           00-1100667        Muirwood Apartments          NAP                      --   0.0%                     No
  1            6105730          College Square Mall          Scheels All Sports   41,345  10.2%   10/30/2009        No
  1             44035           Skamania Lodge               NAP                     NAP   NAP           NAP        No
  1    00-1100942 / 00-1100937  Marcus Avenue                Multex.com Inc       13,216   6.2%   10/31/2005        No
  1             43743           Renaissance Long Beach       NAP                     NAP   NAP           NAP        No
  1             44841           Embassy Crossing             Ross Dress for Less  30,160   9.0%    1/31/2010        No
  1             42903           Skylight Tower               Capgemini            28,744   9.0%    3/31/2012        No

  1             43744           Renaissance Westchester      NAP                     NAP   NAP           NAP        No
  1             44791           1001 Ross Avenue             Coldstone Creamery    1,682   0.8%   12/31/2010        No
  1             43996           Regions Bank Plaza           ABC Liquors, Inc.    12,000   7.7%    3/31/2008        No
  1             40042           Greenville Center            Christina Bank &     11,326   8.5%   12/31/2012        No
                                                             Trust Company


                                                               OWNER
                                                             OCCUPIED             ASSUMPTION
                                                               > 20%               PROVISION
GROUP        LOAN NUMBER        PROPERTY NAME                  (Y/N)   FOOTNOTES     (Y/N)              ASSUMPTION/FEE
-------------------------------------------------------------------------------------------------------------------------------

  1            6106188          Sully Place Shopping Center      No                   Yes     1st time at 0.5%; 2nd time at 1%
  2           00-1100667        Muirwood Apartments              No                   Yes                1 time at 1%
  1            6105730          College Square Mall              No                   Yes                3 times at 1%
  1             44035           Skamania Lodge                   No                   Yes                     1%
  1    00-1100942 / 00-1100937  Marcus Avenue                    No                   Yes                1 time at 1%
  1             43743           Renaissance Long Beach           No                   Yes                    0.005
  1             44841           Embassy Crossing                 No                   Yes     0.5% first time and 1% thereafter
  1             42903           Skylight Tower                   No                   Yes           0.5%, no fee on intra
                                                                                                      borrower transfers
  1             43744           Renaissance Westchester          No                   Yes                    0.005
  1             44791           1001 Ross Avenue                 No                   Yes                     0.5%
  1             43996           Regions Bank Plaza               No                   Yes      1/2% for first, 3/4% thereafter
  1             40042           Greenville Center                No                   Yes                     1%






          LOAN                                           LOAN   PROPERTY      LOAN
GROUP    NUMBER    PROPERTY NAME                        SELLER    COUNT     SERVICER
-------------------------------------------------------------------------------------

  1    310903045   Golden Springs Bldg J-K                WFB       1         WFB


  1     6106230    The Family Center                     PMCF       1         PAR
  1    310903266   Greenway Park Plaza                    WFB       1         WFB

  1      43286     Embassy Suites LAX                    BSCMI      1     Wells Fargo
  1    00-1100960  Waterstone Plaza                      NLIC       1

  1     6106149    Hawley Lane Mall                      PMCF       1         PAR
  2    00-1100819  Old Towne University Square           NLIC       1
  1    00-1100919  State Street Commons Phase II         NLIC       1
  1    310903179   49 East 52nd Street                    WFB       1         WFB




  2    310903276   Canyon Park Apartments - Washington    WFB       1         WFB





   1    6106154    PRA Building                          PMCF       1         PAR



                                                        ADMINISTRATIVE
          LOAN                                             COST RATE
GROUP    NUMBER    PROPERTY NAME                             (BPS)      SPONSOR                      PROPERTY TYPE
------------------------------------------------------------------------------------------------------------------

  1    310903045   Golden Springs Bldg J-K                   3.1450     Barry Berckett,              Industrial
                                                                        Moshe J. Sassover,
                                                                        Robert Flesh
  1     6106230    The Family Center                         2.1450     Nick S. Vidalakis            Retail
  1    310903266   Greenway Park Plaza                       3.1450     Nazirudin Hirani,            Retail
                                                                        Sim Capon
  1      43286     Embassy Suites LAX                        3.1450     Robert Alter                 Hospitality
  1    00-1100960  Waterstone Plaza                          6.6450     Edward H. Rogerson,          Retail
                                                                        B & J Development LLC
  1     6106149    Hawley Lane Mall                          7.1450     Robert C. Baker              Retail
  2    00-1100819  Old Towne University Square               9.6450     Peter H. Edwards             Multifamily
  1    00-1100919  State Street Commons Phase II            10.6450     Vlasic Properties, L.L.C     Office
  1    310903179   49 East 52nd Street                       3.1450     Richard Fisher,              Office
                                                                        M. Anthony Fisher,
                                                                        Kenneth Fisher,
                                                                        Steven Fisher and
                                                                        Arnold Fisher
  2    310903276   Canyon Park Apartments - Washington       3.1450     Barbara J. Tucci,            Multifamily
                                                                        Timothy F. Tucci,
                                                                        Kathryn J. Dobler,
                                                                        Gonzalo de Jesus Fernandez,
                                                                        Christina E. Dobler,
                                                                        David W. Dearth
   1    6106154    PRA Building                              2.1450     Gary R. Janko,               Office
                                                                        Christopher Noon






                                                 PROPERTY             PROPERTY                                                ZIP
GROUP  LOAN NUMBER  PROPERTY NAME                SUB TYPE             ADDRESS                CITY           COUNTY    STATE   CODE
----------------------------------------------------------------------------------------------------------------------------------

  1     310903045   Golden Springs Bldg J-K  Warehouse        13409 and 13527/35       Santa Fe Springs  Los Angeles    CA   90670
                                                              Orden Drive
  1      6106230    The Family Center        Anchored         400 South 600 East       Salt Lake City    Salt Lake      UT   84102
  1     310903266   Greenway Park Plaza      Anchored         3202 E. Greenway Road    Phoenix           Maricopa       AZ   85032
  1       43286     Embassy Suites LAX       Full Service     9801 Airport Boulevard   Los Angeles       Los Angeles    CA   90045
  1     00-1100960  Waterstone Plaza         Anchored         9851 - 9891 Waterstone   Cincinnati        Warren         OH   45249
                                                              Blvd
  1      6106149    Hawley Lane Mall         Anchored         100 Hawley Lane          Trumbull          Fairfield      CT   06611
  2     00-1100819  Old Towne University     Student Housing  1744 North Westwood      Toledo            Lucas          OH   43606
                    Square                                    Avenue
  1     00-1100919  State Street Commons     Suburban         2723 South State Street  Ann Arbor         Washtenaw      MI   48104
                    Phase II
  1     310903179   49 East 52nd Street      Urban            49 East 52nd Street      New York          New York       NY   10022
  2     310903276   Canyon Park Apartments   Low Rise         5601 112th Street East   Puyallup          Pierce         WA   98375
                    - Washington
  1      6106154    PRA Building             Suburban         9755 Ridge Drive         Lenexa            Johnson        KS   66219






                                                                             NCA OR                CUT-OFF
          LOAN                                                               SCA CA   ORIGINAL      DATE
GROUP    NUMBER     PROPERTY NAME                  MSA                         (1)     BALANCE     BALANCE
-----------------------------------------------------------------------------------------------------------

  1     310903045   Golden Springs Bldg J-K        Los Angeles-Riverside-      SCA   25,500,000  25,427,318
                                                   Orange County
  1      6106230    The Family Center              Salt Lake City              NAP   25,000,000  25,000,000
  1     310903266   Greenway Park Plaza            Phoenix-Mesa                NAP   24,750,000  24,720,563
  1       43286     Embassy Suites LAX             Los Angeles - Long Beach    SCA   23,000,000  22,765,585
  1     00-1100960  Waterstone Plaza               Cincinnati                  NAP   22,500,000  22,427,534
  1      6106149    Hawley Lane Mall               Fairfield County            NAP   21,950,000  21,903,744
  2     00-1100819  Old Towne University Square    Toledo                      NAP   21,300,000  21,300,000
  1     00-1100919  State Street Commons Phase II  Ann Arbor                   NAP   21,200,000  21,117,150
  1     310903179   49 East 52nd Street            New York-Northern           NAP   21,000,000  21,000,000
                                                   New Jersey-Long Island
  2     310903276   Canyon Park Apartments         Seattle-Tacoma-Bremerton    NAP   21,000,000  21,000,000
                    - Washington
  1      6106154    PRA Building                   Kansas City                 NAP   19,400,000  19,400,000


                                                               CUT-OFF     % BY
          LOAN                                                   DATE     CUT-OFF    MATURITY
GROUP    NUMBER     PROPERTY NAME                     SORT     BALANCE     DATE      BALANCE
---------------------------------------------------------------------------------------------

  1     310903045   Golden Springs Bldg J-K        25,427,318    1.0%   12/1/2005  14,572,534

  1      6106230    The Family Center              25,000,000    0.9%   12/1/2005  23,240,519
  1     310903266   Greenway Park Plaza            24,720,563    0.9%   12/1/2005  20,426,236
  1       43286     Embassy Suites LAX             22,765,585    0.9%   12/1/2005  17,653,715
  1     00-1100960  Waterstone Plaza               22,427,534    0.9%   12/1/2005  16,888,825
  1      6106149    Hawley Lane Mall               21,903,744    0.8%   12/1/2005  18,289,537
  2     00-1100819  Old Towne University Square    21,300,000    0.8%   12/1/2005  18,128,611
  1     00-1100919  State Street Commons Phase II  21,117,150    0.8%   12/1/2005  16,936,837
  1     310903179   49 East 52nd Street            21,000,000    0.8%   12/1/2005  15,823,977

  2     310903276   Canyon Park Apartments         21,000,000    0.8%   12/1/2005  17,632,800
                    - Washington
  1      6106154    PRA Building                   19,400,000    0.7%   12/1/2005  15,295,561






                                                                                           FIRST    MATURITY OR   ARD
          LOAN                                                              ORIGINATION   PAYMENT      HYPER     LOAN
GROUP    NUMBER    PROPERTY NAME                        AMORTIZATION TYPE      DATE        DATE       AM DATE    (Y/N)
----------------------------------------------------------------------------------------------------------------------

  1    310903045   Golden Springs Bldg J-K              Amortizing Balloon   10/28/2005  12/1/2005   11/1/2015     No
  1     6106230    The Family Center                    Partial IO - Hyper    11/4/2005  12/5/2005   11/5/2015    Yes
                                                        Amortizing




  1    310903266   Greenway Park Plaza                  Amortizing Balloon   10/31/2005  12/1/2005   11/1/2015     No
  1      43286     Embassy Suites LAX                   Amortizing Balloon    4/26/2005   6/1/2005    5/1/2015     No
  1    00-1100960  Waterstone Plaza                     Amortizing Balloon    9/13/2005  11/1/2005   10/1/2015     No
  1     6106149    Hawley Lane Mall                     Amortizing Balloon    9/27/2005  11/5/2005   10/5/2015     No
  2    00-1100819  Old Towne University Square          Partial IO            5/12/2005   7/1/2005    6/1/2015     No
  1    00-1100919  State Street Commons Phase II        Amortizing Balloon    8/23/2005  10/1/2005    9/1/2015     No
  1    310903179   49 East 52nd Street                  Partial IO            9/15/2005  11/1/2005   10/1/2020     No
  2    310903276   Canyon Park Apartments - Washington  Amortizing Balloon    11/2/2005   1/1/2006   12/1/2015     No
  1     6106154    PRA Building                         Hyper Amortizing     11/21/2005   1/5/2006   12/5/2015    Yes







                                                        MATURITY         ARD      ORIGINAL    ORIGINAL
          LOAN                                           DATE OF        RATE        LOAN    AMORTIZATION    IO
GROUP    NUMBER    PROPERTY NAME                        ARD LOAN        STEP        TERM        TERM      PERIOD
----------------------------------------------------------------------------------------------------------------

  1    310903045   Golden Springs Bldg J-K                 NAP     NAP               120         218         0
  1     6106230    The Family Center                    11/5/2035  Greater of        120         360        60
                                                                   Initial
                                                                   Interest Rate
                                                                   + 2% or
                                                                   Treasury Rate
                                                                   + 2%
  1    310903266   Greenway Park Plaza                     NAP     NAP               120         360         0
  1      43286     Embassy Suites LAX                      NAP     NAP               120         300         0
  1    00-1100960  Waterstone Plaza                        NAP     NAP               120         300         0
  1     6106149    Hawley Lane Mall                        NAP     NAP               120         360         0
  2    00-1100819  Old Towne University Square             NAP     NAP               120         360         6
  1    00-1100919  State Street Commons Phase II           NAP     NAP               120         330         0
  1    310903179   49 East 52nd Street                     NAP     NAP               180         360        12
  2    310903276   Canyon Park Apartments - Washington     NAP     NAP               120         360         0
  1     6106154    PRA Building                         12/5/2031  Greater of        120         312         0
                                                                   Initial
                                                                   Interest Rate
                                                                   + 2% or
                                                                   Treasury Rate
                                                                   + 2%






                                                        SEASONING/  REMAINING    REMAINING                         CURRENT
          LOAN                                            CUTOFF     TERM TO   AMORTIZATION   RATE  AMORTIZATION  INTEREST
GROUP     NUMBER   PROPERTY NAME                         LOAN AGE    MATURITY      TERM       TYPE      BASIS       RATE
--------------------------------------------------------------------------------------------------------------------------

  1    310903045   Golden Springs Bldg J-K                   1         119          217      Fixed   Actual/360   4.91000%

  1     6106230    The Family Center                         1         119          360      Fixed   Actual/360   5.45000%

  1    310903266   Greenway Park Plaza                       1         119          359      Fixed   Actual/360   5.05500%

  1      43286     Embassy Suites LAX                        7         113          293      Fixed   Actual/360   5.63900%

  1    00-1100960  Waterstone Plaza                          2         118          298      Fixed   Actual/360   5.01000%

  1     6106149    Hawley Lane Mall                          2         118          358      Fixed   Actual/360   5.35000%

  2    00-1100819  Old Towne University Square               6         114          360      Fixed   Actual/360   5.65000%

  1    00-1100919  State Street Commons Phase II             3         117          327      Fixed   Actual/360   5.30000%

  1    310903179   49 East 52nd Street                       2         178          360      Fixed   Actual/360   5.85000%

  2    310903276   Canyon Park Apartments - Washington       0         120          360      Fixed   Actual/360   5.60000%

  1     6106154    PRA Building                              0         120          312      Fixed   Actual/360   5.78000%



          LOAN                                           P&I MONTHLY   IO MONTHLY   PREPAYMENT/LOCKOUT    LOCKOUT   LOCKOUT
GROUP     NUMBER   PROPERTY NAME                        DEBT SERVICE  DEBT SERVICE      DESCRIPTION      END DATE    TERM
---------------------------------------------------------------------------------------------------------------------------

  1    310903045   Golden Springs Bldg J-K                177,019.83           NAP  LO(35)/Defeasance   7/31/2015     116
                                                                                    (81)/Open(4)
  1     6106230    The Family Center                      141,163.98    115,118.63  LO(26)/Defeasance    8/4/2015     116
                                                                                    (90)/Open(4)
  1    310903266   Greenway Park Plaza                    133,696.53           NAP  LO(35)/Defeasance   9/30/2015     118
                                                                                    (83)/Open(2)
  1      43286     Embassy Suites LAX                     143,155.70           NAP  LO(31)/Defeasance   4/30/2015     119
                                                                                    (88)/Open(1)
  1    00-1100960  Waterstone Plaza                       131,663.88           NAP  GRTR1% or YM              NAP       0
                                                                                    (116)/Open(4)
  1     6106149    Hawley Lane Mall                       122,571.81           NAP  LO(27)/Defeasance    6/4/2015     115
                                                                                    (88)/Open(5)
  2    00-1100819  Old Towne University Square            122,951.22    101,680.38  LO(30)/Defeasance   2/28/2015     116
                                                                                    (86)/Open(4)
  1    00-1100919  State Street Commons Phase II          122,167.50           NAP  LO(27)/Defeasance   5/31/2015     116
                                                                                    (89)/Open(4)
  1    310903179   49 East 52nd Street                    123,887.59    103,796.88  LO(26)/Flex         12/31/2007     26
                                                                                    (147)/Open(7)
  2    310903276   Canyon Park Apartments - Washington    120,556.59           NAP  LO(35)/Defeasance   8/31/2015     116
                                                                                    (81)/Open(4)
  1     6106154    PRA Building                           120,309.76           NAP  LO(25)/Defeasance    9/4/2015     116
                                                                                    (91)/Open(4)







          LOAN                                          YIELD MAINT  YIELD MAINT  YIELD MAINT  RESTRICTIONS ON
GROUP     NUMBER   PROPERTY NAME                        BEGIN DATE    END DATE     PROJ TERM     DEFEASANCE
--------------------------------------------------------------------------------------------------------------

  1    310903045   Golden Springs Bldg J-K                      NAP          NAP       NAP           Yes
  1     6106230    The Family Center                            NAP          NAP       NAP           Yes
  1    310903266   Greenway Park Plaza                          NAP          NAP       NAP           Yes
  1      43286     Embassy Suites LAX                           NAP          NAP       NAP           Yes
  1    00-1100960  Waterstone Plaza                       11/1/2005    6/30/2015       116            No
  1     6106149    Hawley Lane Mall                             NAP          NAP       NAP           Yes
  2    00-1100819  Old Towne University Square                  NAP          NAP       NAP           Yes
  1    00-1100919  State Street Commons Phase II                NAP          NAP       NAP           Yes
  1    310903179   49 East 52nd Street                     1/1/2008    3/31/2020       147           Yes
  2    310903276   Canyon Park Apartments - Washington          NAP          NAP       NAP           Yes
  1     6106154    PRA Building                                 NAP          NAP       NAP           Yes


                                                        RESTRICTIONS ON    PARTIAL
          LOAN                                            DEFEASANCE     PREPAYMENTS          PAYMENT
GROUP     NUMBER   PROPERTY NAME                            PERIOD         ALLOWED          APPLICATION
-------------------------------------------------------------------------------------------------------------

  1    310903045   Golden Springs Bldg J-K                    34              No      NAP
  1     6106230    The Family Center                          26              No      Lenders Sole Discretion
  1    310903266   Greenway Park Plaza                        34              No      NAP
  1      43286     Embassy Suites LAX                         24              No
  1    00-1100960  Waterstone Plaza                           NAP             No
  1     6106149    Hawley Lane Mall                           27              No      Lenders Sole Discretion
  2    00-1100819  Old Towne University Square                24              No
  1    00-1100919  State Street Commons Phase II              24              No
  1    310903179   49 East 52nd Street                        24              No      NAP
  2    310903276   Canyon Park Apartments - Washington        35              No      NAP
  1     6106154    PRA Building                               25              No      Lenders Sole Discretion






                                                          PARTIAL
          LOAN                                           PREPAYMENT                             PARTIAL COLLATERAL
GROUP    NUMBER    PROPERTY NAME                        DESCRIPTION    DAY PREPAYMENT ALLOWED      RELEASE (Y/N)
------------------------------------------------------------------------------------------------------------------

  1     310903045  Golden Springs Bldg J-K                  NAP      Any with accrued interest          No
  1      6106230   The Family Center                        NAP      Any With Accrued Interest          No
  1     310903266  Greenway Park Plaza                      NAP      Any with accrued interest          No
  1       43286    Embassy Suites LAX                         0      Any with accrued interest          No
  1    00-1100960  Waterstone Plaza                         NAP      Any date                           Yes
  1      6106149   Hawley Lane Mall                         NAP      Any With Accrued Interest          No
  2    00-1100819  Old Towne University Square              NAP      Due date                           No
  1    00-1100919  State Street Commons Phase II            NAP      Due date                           No
  1     310903179  49 East 52nd Street                      NAP      Any with accrued interest          No
  2     310903276  Canyon Park Apartments - Washington      NAP      Any with accrued interest          No
  1      6106154   PRA Building                             NAP      Any With Accrued Interest          No






                                                                                                    OUTPARCEL OR   OUTPARCEL OR
          LOAN                                                                                     OTHER RELEASE  OTHER RELEASE
GROUP    NUMBER    PROPERTY NAME                          PARTIAL COLLATERAL RELEASE DESCRIPTION       (Y/N)       DESCRIPTION
-------------------------------------------------------------------------------------------------------------------------------

  1     310903045  Golden Springs Bldg J-K                                 NAP                           No            NAP
  1      6106230   The Family Center                                       NAP                           No            NAP
  1     310903266  Greenway Park Plaza                                     NAP                           No            NAP
  1       43286    Embassy Suites LAX                                      NAP                           No            NAP
  1    00-1100960  Waterstone Plaza                     Upon the sale of the outparcel leased            No            NAP
                                                        to Joseph Infiniti, Inc., Borrower is
                                                        permitted to make a voluntary prepayment
                                                        (together with the appropriate Prepayment
                                                        Premium) in the amount of the greater of:
                                                        (A) $2,100,000 or (B) an amount that will
                                                        take the Property to a consistent Loan to
                                                        Value (calculated at 7.5% CAP Rate) and
                                                        Debt Service Coverage Ratio before and
                                                        after the release of the outparcel. Upon
                                                        receipt of the Release Price, Lender will
                                                        adjust the payments to reflect the
                                                        payment.
  1      6106149   Hawley Lane Mall                                        NAP                           No            NAP
  2    00-1100819  Old Towne University Square                             NAP                           No            NAP
  1    00-1100919  State Street Commons Phase II                           NAP                           No            NAP
  1     310903179  49 East 52nd Street                                     NAP                           No            NAP
  2     310903276  Canyon Park Apartments - Washington                     NAP                           No            NAP
  1      6106154   PRA Building                                            NAP                           No            NAP






                                                                                                               PAYMENT
                                                                                                                GRACE
                                                                       SUBSTITUTION            PAYMENT GRACE   PERIOD
          LOAN                                           SUBSTITUTION    PROVISION              PERIOD EVENT  EVENT OF
GROUP    NUMBER    PROPERTY NAME                        ALLOWED (Y/N)   DESCRIPTION  DUE DATE    OF DEFAULT   LATE FEE  LOCKBOX
-------------------------------------------------------------------------------------------------------------------------------

  1     310903045  Golden Springs Bldg J-K                    No            NAP         1st          5            5       No
  1      6106230   The Family Center                          No            NAP         5th          0            0       Yes
  1     310903266  Greenway Park Plaza                        No            NAP         1st          5            5       No
  1       43286    Embassy Suites LAX                         No            NAP         1st          5            5       Yes
  1    00-1100960  Waterstone Plaza                           No            NAP         1st    5-Day period       0       No
                                                                                               to cure
                                                                                               Monetary
                                                                                               Default one
                                                                                               time per loan
                                                                                               year upon
                                                                                               written
                                                                                               notice
  1      6106149   Hawley Lane Mall                           No            NAP         5th          0            0       No
  2    00-1100819  Old Towne University Square                No            NAP         1st          0            0       No
  1    00-1100919  State Street Commons Phase II              No            NAP         1st    5-Day period       0       No
                                                                                               to cure
                                                                                               Monetary
                                                                                               Default one
                                                                                               time per loan
                                                                                               year upon
                                                                                               written
                                                                                               notice
  1     310903179  49 East 52nd Street                        No            NAP         1st          5            5       Yes
  2     310903276  Canyon Park Apartments - Washington        No            NAP         1st          5            5       No
  1      6106154   PRA Building                               No            NAP         5th          0            0       Yes






                                                                  REPLACEMENT
                                               TERMS/DESCRIPTION    RESERVES
                                               OF SPRINGING         INITIAL
                                     LOCKBOX   LOCKBOX              DEPOSIT
GROUP  LOAN NUMBER  PROPERTY NAME      TYPE    (IF APPLICABLE)       AMOUNT
-----------------------------------------------------------------------------

  1     310903045   Golden Springs    None              NAP                 0
                    Bldg J-K
  1      6106230    The Family      Springing   Event of Default
                    Center            Hard           or ARD


  1     310903266   Greenway Park     None              NAP                 0
                    Plaza




  1       43286     Embassy Suites    Hard                             30,114
                    LAX
  1     00-1100960  Waterstone        None              NAP                 0
                    Plaza

  1      6106149    Hawley Lane       NAP
                    Mall
  2     00-1100819  Old Towne         None              NAP                 0
                    University
                    Square
  1     00-1100919  State Street      None              NAP                 0
                    Commons
                    Phase II

  1     310903179   49 East 52nd    Springing      Upon Default             0
                    Street            Hard
  2     310903276   Canyon Park       None              NAP                 0
                    Apartments
                    - Washington
  1      6106154    PRA Building      Hard


                                    REPLACEMENT  TERMS/DESCRIPTION
                                      RESERVES      OF SPRINGING
                                      MONTHLY       REPLACEMENT      REPLACEMENT RESERVE
                                      DEPOSIT       RESERVES           CAP DESCRIPTION
GROUP  LOAN NUMBER  PROPERTY NAME      AMOUNT     (IF APPLICABLE)      (IF APPLICABLE)
-----------------------------------------------------------------------------------------

  1     310903045   Golden Springs            0         NAP                             0
                    Bldg J-K
  1      6106230    The Family                   Monthly deposits
                    Center                       of $1,611
                                                 commence upon an
                                                 Event of Default.
  1     310903266   Greenway Park         2,573         NAP         $200,000; Applicable
                    Plaza                                           to the combined
                                                                    balance of the
                                                                    General TI Impound
                                                                    and Capital
                                                                    Expenditures Impound
  1       43286     Embassy Suites       30,114
                    LAX
  1     00-1100960  Waterstone                0  upon default,                          0
                    Plaza                        transfer, lease
                                                 altered
  1      6106149    Hawley Lane           2,687                                   161,220
                    Mall
  2     00-1100819  Old Towne             5,600         NAP                       134,000
                    University
                    Square
  1     00-1100919  State Street              0  upon default,                          0
                    Commons                      transfer, late
                    Phase II                     payment,
                                                 untimely notice
  1     310903179   49 East 52nd              0         NAP                             0
                    Street
  2     310903276   Canyon Park           6,925         NAP                       166,200
                    Apartments
                     - Washington
  1      6106154    PRA Building          2,378                                    85,600






                                    IMMEDIATE                               TERMS/
                                      REPAIR                             DESCRIPTION
                                     RESERVE     INITIAL    MONTHLY     OF SPRINGING
                                     DEPOSIT       TAX        TAX         TAX ESCROW
GROUP  LOAN NUMBER   PROPERTY NAME    AMOUNT      ESCROW     ESCROW    (IF APPLICABLE)
---------------------------------------------------------------------------------------

  1     310903045   Golden Springs          0            0        0  Failure to
                    Bldg J-K                                         provided evidence
                                                                     of payment.
  1      6106230    The Family                      15,761   15,761
                    Center
























  1     310903266   Greenway Park     397,563       51,368   25,684       NAP
                    Plaza
  1       43286     Embassy Suites     20,000      135,672   31,201
                    LAX
  1     00-1100960  Waterstone              0            0        0  upon default,
                    Plaza                                            transfer, late
                                                                     payment,
                                                                     untimely notice
  1      6106149    Hawley Lane                $141,750.90
                    Mall                           LOC
  2     00-1100819  Old Towne                            0        0  upon default,
                    University                                       transfer, late
                    Square                                           payment,
                                                                     untimely notice
  1     00-1100919  State Street            0      221,336   46,449       NAP
                    Commons
                    Phase II
  1     310903179   49 East 52nd            0            0        0  Springs on the
                    Street                                           occurrance or
                                                                     continuance of a
                                                                     Default. An amount
                                                                     sufficient enough
                                                                     to pay the
                                                                     required monthly
                                                                         taxes.
  2     310903276   Canyon Park             0       54,132   26,077        NAP
                    Apartments -
                    Washington
  1      6106154    PRA Building                    26,760    8,920


                                                            TERMS/DESCRIPTION
                                     INITIAL    MONTHLY       OF SPRINGING
                                    INSURANCE  INSURANCE     INSURANCE ESCROW
GROUP  LOAN NUMBER   PROPERTY NAME    ESCROW     ESCROW       (IF APPLICABLE)
-------------------------------------------------------------------------------

  1     310903045   Golden Springs          0          0           NAP
                    Bldg J-K

  1      6106230    The Family                            So long as (i) no
                    Center                                Event of Default
                                                          exists, (ii) East
                                                          Downtown, LLC remains
                                                          the 100% owner and in
                                                          control of the
                                                          Grantor, (iii)
                                                          Grantor's liability
                                                          insurance coverage
                                                          includes an umbrella
                                                          policy with coverage
                                                          limits of not less
                                                          than $10,000,000.00
                                                          and (iv) the other
                                                          requirements of
                                                          Section 1.4 of the
                                                          DOT remain satisfied
                                                          (except to the extent
                                                          any of same are
                                                          waived by
                                                          Beneficiary), Grantor
                                                          shall not be required
                                                          to make deposits into
                                                          the Impound Account
                                                          in respect of
                                                          insurance premiums.
  1     310903266   Greenway Park      10,201      5,100           NAP
                    Plaza
  1       43286     Embassy Suites          0          0
                    LAX
  1     00-1100960  Waterstone              0          0  upon default,
                    Plaza                                 transfer, late
                                                          payment, untimely
                                                          notice
  1      6106149    Hawley Lane        32,616      5,436
                    Mall
  2     00-1100819  Old Towne               0          0  upon default,
                    University                            transfer, late
                    Square                                payment, untimely
                                                          notice
  1     00-1100919  State Street        9,535      1,961           NAP
                    Commons
                    Phase II
  1     310903179   49 East 52nd            0          0  Springs on the
                    Street                                occurrence or
                                                          continuance of a
                                                          Default. An amount
                                                          sufficient enough to
                                                          pay the required
                                                          monthly Insurance
                                                          Premiums.
  2     310903276   Canyon Park         8,644      4,322           NAP
                    Apartments -
                    Washington
  1      6106154    PRA Building       17,131      2,447






                                    INITIAL  MONTHLY           TERMS/DESCRIPTION
                                     TI/LC    TI/LC           OF SPRINGING TI/LC
GROUP  LOAN NUMBER  PROPERTY NAME    AMOUNT  RESERVE        RESERVE (IF APPLICABLE)
---------------------------------------------------------------------------------------

  1     310903045   Golden Springs        0        0                NAP
                    Bldg J-K
  1      6106230    The Family
                    Center
  1     310903266   Greenway              0    4,114  Springing impound in the amount
                    Park Plaza                        of $400,000 upon the earliest of
                                                      the following event dates: 1) 180
                                                      days from Food City's lease
                                                      expiration date if said lease has
                                                      not been extended for term of at
                                                      least 5 yrs; 2) 15 days after
                                                      Borrower has knowledge of a
                                                      monetary default or material
                                                      non-monetary default by the Food
                                                      City; 3) 15 days after Borrower
                                                      grants Food City a rental rate
                                                      reduction or material lease
                                                      modification without Lender's
                                                      approval; 4) 15 days after
                                                      Borrower has knowledge that Food
                                                      City is exercising its right to
                                                      cancel or terminate its lease
                                                      agreement; 5) termination of the
                                                      impound lease for any reason; 6)
                                                      Upon Assumption; or 7) Upon
                                                      Default.
  1       43286     Embassy Suites        0        0
                    LAX
  1     00-1100960  Waterstone            0        0  upon default, transfer, lease
                    Plaza                             altered
  1      6106149    Hawley Lane
                    Mall
  2     00-1100819  Old Towne                                       NAP
                    University
                    Square
  1     00-1100919  State Street          0        0                NAP
                    Commons
                    Phase II
  1     310903179   49 East 52nd          0        0                NAP
                    Street
  2     310903276   Canyon Park           0        0                NAP
                    Apartments -
                    Washington
  1      6106154    PRA Building                      In the event PRA's net worth
                                                      drops below $75,000,000, or PRA
                                                      is no longer the tenant, the
                                                      Lender will require that monthly
                                                      deposits of $9,300 into the TI/LC
                                                      Reserve.


                                            TI/LC         INITIAL
                                         RESERVE CAP        DEBT   MONTHLY DEBT
                                         DESCRIPTION      SERVICE     SERVICE
GROUP  LOAN NUMBER  PROPERTY NAME      (IF APPLICABLE)     ESCROW     ESCROW
-------------------------------------------------------------------------------

  1     310903045   Golden Springs                     0        0             0
                    Bldg J-K
  1      6106230    The Family
                    Center
  1     310903266   Greenway        $200,000; Applicable        0             0
                    Park Plaza      to the combined
                                    balance of the
                                    General TI Impound
                                    and Capital
                                    Expenditures Impound
















  1       43286     Embassy Suites                              0             0
                    LAX
  1     00-1100960  Waterstone                         0        0             0
                    Plaza
  1      6106149    Hawley Lane
                    Mall
  2     00-1100819  Old Towne                          0        0             0
                    University
                    Square
  1     00-1100919  State Street                       0        0             0
                    Commons
                    Phase II
  1     310903179   49 East 52nd                       0        0             0
                    Street
  2     310903276   Canyon Park                        0        0             0
                    Apartments -
                    Washington
  1      6106154    PRA Building











                                                                                       OTHER
                                                                                       ESCROW
          LOAN                                          OTHER ESCROW   OTHER ESCROW   MONTHLY     TERMS/DESCRIPTION OF SPRINGING
GROUP    NUMBER    PROPERTY NAME                         DESCRIPTION  INITIAL AMOUNT   AMOUNT       OTHER ESCROW (IF APPLICABLE)
------------------------------------------------------------------------------------------------------------------------------------

  1     310903045  Golden Springs Bldg J-K              NAP                        0        0                    NAP
  1      6106230   The Family Center                    Holdback             300,000           Cafe Rio Lease and Cafe Rio Reserve -
                                                        Reserve                                Grantor shall deliver an Acceptable
                                                                                               Estoppel Certificate from Cafe Rio
                                                                                               within forty-five (45) days after
                                                                                               the date of closing (the "Required
                                                                                               Cafe Rio Estoppel"). In the event
                                                                                               that the Required Cafe Rio Estoppel
                                                                                               Certificate is not received by
                                                                                               Beneficiary within such time
                                                                                               period, Grantor shall deposit with
                                                                                               Beneficiary, within three (3)
                                                                                               business days after written notice
                                                                                               from Beneficiary, the sum of
                                                                                               $154,056, which shall be deposited by
                                                                                               Beneficiary into a reserve (the "Cafe
                                                                                               Rio Reserve"); failure to deposit
                                                                                               such sum within such time period
                                                                                               shall constitute an Event of Default
                                                                                               under this Deed of Trust.
  1     310903266  Greenway Park Plaza                  NAP                        0        0                    NAP
  1       43286    Embassy Suites LAX                   Other Ground                    7,658
                                                        Rent
  1    00-1100960  Waterstone Plaza                     NAP                        0        0                    NAP
  1      6106149   Hawley Lane Mall                     Best Buy TI   $4,675,000 LOC           Kohl's Leasing Reserve - Monthly
                                                        Holdback                               payments of $40,000, subject
                                                        Reserve                                to a cap of $475,000, will be
                                                                                               required upon 12 months prior to the
                                                                                               expiration of the Kohl's lease or in
                                                                                               the event that Kohl's vacates, gives
                                                                                               notice to vacate or files bankruptcy.
                                                                                               In lieu of the Leasing Reserve being
                                                                                               funded in cash, Borrower may post a
                                                                                               letter of credit acceptable to
                                                                                               Lender.

                                                                                               Best Buy Leasing Reserve - Monthly
                                                                                               payments of $22,500, subject to a cap
                                                                                               of $270,000, will be required upon 12
                                                                                               months prior to the expiration of the
                                                                                               Best Buy lease or in the event that
                                                                                               Best Buy vacates, gives notice to
                                                                                               vacate or files bankruptcy. In lieu
                                                                                               of the Leasing Reserve being funded
                                                                                               in cash, Borrower may post a letter
                                                                                               of credit acceptable to Lender.
  2    00-1100819  Old Towne University Square          NAP                        0        0                    NAP
  1    00-1100919  State Street Commons Phase II        NAP                        0        0                    NAP
  1     310903179  49 East 52nd Street                  NAP                        0        0                    NAP
  2     310903276  Canyon Park Apartments - Washington  NAP                        0        0                    NAP
  1      6106154   PRA Building






                                                            OTHER
                                                          ESCROW CAP                                     OCCUPANCY
                                                         DESCRIPTION                         OCCUPANCY     DATE
                                                             (IF                     YEAR     % (MOST     (MOST
GROUP  LOAN NUMBER  PROPERTY NAME                        APPLICABLE)  YEAR BUILT  RENOVATED   RECENT)     RECENT)    UNITS
---------------------------------------------------------------------------------------------------------------------------

  1     310903045   Golden Springs Bldg J-K                  NAP       2003-2004               100.0%    8/15/2005  489,615
  1      6106230    The Family Center                                    1995                  100.0%    8/31/2005   71,441
  1     310903266   Greenway Park Plaza                      NAP       1988-1993                95.5%    8/24/2005  205,848
  1       43286     Embassy Suites LAX                                   1990        2004       80.4%    8/31/2005      221
  1    00-1100960   Waterstone Plaza                         NAP       1997-1998                98.4%    8/30/2005  153,356
  1      6106149    Hawley Lane Mall                                     1971        2005       99.4%     8/9/2005  214,961
  2    00-1100819   Old Towne University Square              NAP         2005                   89.5%   10/14/2005      550
  1    00-1100919   State Street Commons Phase II            NAP         2004                  100.0%    8/11/2005  129,948
  1     310903179   49 East 52nd Street                      NAP         1903        1996      100.0%    6/30/2005   56,338
  2     310903276   Canyon Park Apartments - Washington      NAP         1995         NAP       98.3%    9/27/2005      300
  1      6106154    PRA Building                                         2004                  100.0%   11/16/2005  142,679




                                                                                     NET
                                                         MEASUREMENT    BALANCE   RENTABLE   APPRAISAL
GROUP  LOAN NUMBER  PROPERTY NAME                            UNIT       PERUNIT     AREA       VALUE
------------------------------------------------------------------------------------------------------

  1     310903045   Golden Springs Bldg J-K                 Sq Ft          51.93   489,615  40,410,000
  1      6106230    The Family Center                       Sq Ft         349.94    71,441  36,000,000
  1     310903266   Greenway Park Plaza                     Sq Ft         120.09   205,848  33,000,000
  1       43286     Embassy Suites LAX                      Rooms     103,011.70         0  31,800,000
  1    00-1100960   Waterstone Plaza                        Sq Ft         146.24   153,356  28,350,000
  1      6106149    Hawley Lane Mall                        Sq Ft         101.90   214,961  27,500,000
  2    00-1100819   Old Towne University Square             Beds       38,727.27   227,176  27,000,000
  1    00-1100919   State Street Commons Phase II           Sq Ft         162.50   129,948  26,500,000
  1     310903179   49 East 52nd Street                     Sq Ft         372.75    56,338  27,000,000
  2     310903276   Canyon Park Apartments - Washington     Units      70,000.00         0  30,750,000
  1      6106154    PRA Building                            Sq Ft         135.97   142,679  26,000,000






                                                                                                     PHASE
          LOAN                                            APPRAISAL    DATE OF APPRAISAL   PHASE I     II   ENGINEERING  SEISMIC
GROUP    NUMBER    PROPERTY NAME                            TYPE       (VALUATION DATE)      DATE     DATE  REPORT DATE    PML%
--------------------------------------------------------------------------------------------------------------------------------

  1     310903045  Golden Springs Bldg J-K                  As-Is           8/25/2005      9/9/2005   NAP     9/8/2005    16.0%
  1      6106230   The Family Center                        As-Is           8/29/2005      9/2/2005   NAP     9/2/2005    15.0%
  1     310903266  Greenway Park Plaza                      As-Is            9/6/2005     9/20/2005   NAP    10/5/2005     NAP
  1       43286    Embassy Suites LAX                       As-Is           3/14/2005     3/31/2005          3/31/2005    17.0%
  1    00-1100960  Waterstone Plaza                         As-Is            8/1/2005     8/23/2005          8/16/2005     0.0%
  1      6106149   Hawley Lane Mall                         As-Is           8/18/2005     8/11/2005   NAP    8/25/2005
  2    00-1100819  Old Towne University Square          As-Stabilized       8/18/2005      5/3/2005           5/5/2005     0.0%
  1    00-1100919  State Street Commons Phase II            As-Is           5/27/2005     8/10/2005           8/5/2005     0.0%
  1     310903179  49 East 52nd Street                      As-Is            9/1/2005     8/16/2005   NAP    8/17/2005     NAP
  2     310903276  Canyon Park Apartments - Washington      As-Is            7/6/2005     9/13/2005   NAP     9/8/2005    13.0%
  1      6106154   PRA Building                             As-Is          11/24/2005     8/26/2005   NAP    8/30/2005



          LOAN                                          ENVIRONMENTAL  EARTHQUAKE  HURRICANE    FLOOD
GROUP    NUMBER    PROPERTY NAME                          INSURANCE     INSURANCE  INSURANCE  INSURANCE
-------------------------------------------------------------------------------------------------------

  1     310903045  Golden Springs Bldg J-K                    No           No         Yes         No
  1      6106230   The Family Center                          No           No         No          No
  1     310903266  Greenway Park Plaza                        No           No         Yes         No
  1       43286    Embassy Suites LAX                         No           Yes        Yes         Yes
  1    00-1100960  Waterstone Plaza                           No           No         No          No
  1      6106149   Hawley Lane Mall                           No           No         Yes         No
  2    00-1100819  Old Towne University Square                No           No         No          No
  1    00-1100919  State Street Commons Phase II              No           No         No          No
  1     310903179  49 East 52nd Street                        No           No         Yes         No
  2     310903276  Canyon Park Apartments - Washington        No           No         Yes         No
  1      6106154   PRA Building                               No           No         Yes         No






                                                           LTV     LTV
          LOAN                                           CUTOFF  BALLOON    LIEN    OWNERSHIP
GROUP    NUMBER    PROPERTY NAME                          VALUE   VALUE   POSITION   INTEREST
---------------------------------------------------------------------------------------------

  1     310903045  Golden Springs Bldg J-K                62.9%    36.1%    First      Fee
  1       6106230  The Family Center                      69.4%    64.6%    First      Fee
  1     310903266  Greenway Park Plaza                    74.9%    61.9%    First      Fee
  1         43286  Embassy Suites LAX                     71.6%    55.5%    First   Leasehold
  1    00-1100960  Waterstone Plaza                       79.1%    59.6%    First      Fee
  1       6106149  Hawley Lane Mall                       79.6%    66.5%    First      Fee
  2    00-1100819  Old Towne University Square            78.9%    67.1%    First      Fee
  1    00-1100919  State Street Commons Phase II          79.7%    63.9%    First      Fee























  1     310903179  49 East 52nd Street                    77.8%    58.6%    First      Fee
  2     310903276  Canyon Park Apartments - Washington    68.3%    57.3%    First      Fee
  1       6106154  PRA Building                           74.6%    58.8%    First      Fee


                                                                                 SECURED
                                                            PARI      SECURED      (BY
                                                           PASSU        (BY     PROPERTY)
                                                            DEBT     PROPERTY)  SECONDARY
                                                           AMOUNT    SECONDARY     LIEN
          LOAN                                              (IF      FINANCING   EXISTING        SECURED SECONDARY (BY PROPERTY)
GROUP    NUMBER    PROPERTY NAME                        APPLICABLE)   ALLOWED    BALANCE            FINANCING DESCRIPTION
-----------------------------------------------------------------------------------------------------------------------------------

  1     310903045  Golden Springs Bldg J-K                  NAP          No        NAP     NAP
  1       6106230  The Family Center                        NAP          No        NAP     NAP
  1     310903266  Greenway Park Plaza                      NAP          No        NAP     NAP
  1         43286  Embassy Suites LAX                       NAP          No        NAP     NAP
  1    00-1100960  Waterstone Plaza                          0           No        NAP     NAP
  1       6106149  Hawley Lane Mall                         NAP          No        NAP     NAP
  2    00-1100819  Old Towne University Square               0           No        NAP     NAP
  1    00-1100919  State Street Commons Phase II             0          Yes         0      Secondary financing of the Security
                                                                                           Property shall be permitted after the
                                                                                           second anniversary of the date of
                                                                                           funding of the Note as long as : (i) the
                                                                                           net operating income generated from the
                                                                                           Security Property covers the annual debt
                                                                                           service on the Note and on such
                                                                                           secondary financing at least 1.2 times,
                                                                                           (ii) the aggregate loan to value ratio
                                                                                           does not exceed sixty (80) percent,
                                                                                           (iii) the Borrower is not in default
                                                                                           under any of the terms, covenants, and
                                                                                           conditions of the loan documents, (iv)
                                                                                           Such secondary financing must provide
                                                                                           for a fixed rate of interest to be
                                                                                           charged on the loan and must be
                                                                                           non-recourse to the Borrower and its
                                                                                           principals to the same extent as
                                                                                           Lender's loan. Lender reserves the right
                                                                                           to approve documentation evidencing and
                                                                                           securing such secondary financing and
                                                                                           the further right to approve the
                                                                                           financial institution providing the
                                                                                           secondary financing.
  1     310903179  49 East 52nd Street                      NAP          No        NAP     NAP
  2     310903276  Canyon Park Apartments - Washington      NAP          No        NAP     NAP
  1       6106154  PRA Building                             NAP          No        NAP     NAP






                                                             SECURED          UNSECURED           UNSECURED
                                                          (BY PROPERTY)     (BY PROPERTY)       (BY PROPERTY)
                                                            SECONDARY         SECONDARY      SECONDARY FINANCING
GROUP  LOAN NUMBER  PROPERTY NAME                        FINANCING LIMIT  FINANCING ALLOWED    EXISTING BALANCE
----------------------------------------------------------------------------------------------------------------

  1      310903045  Golden Springs Bldg J-K                    NAP                No                 NAP
  1        6106230  The Family Center                          NAP                No                 NAP
  1      310903266  Greenway Park Plaza                        NAP                No                 NAP
  1          43286  Embassy Suites LAX                         NAP                No                 NAP
  1     00-1100960  Waterstone Plaza                           NAP                No                 NAP
  1        6106149  Hawley Lane Mall                           NAP                No                 NAP
  2     00-1100819  Old Towne University Square                NAP                No                 NAP
  1     00-1100919  State Street Commons Phase II               0                 No                 NAP
  1      310903179  49 East 52nd Street                        NAP               Yes                  0












  2      310903276  Canyon Park Apartments - Washington        NAP                No                 NAP
  1        6106154  PRA Building                               NAP                No                 NAP


                                                                                                    UNSECURED
                                                                                                  (BY PROPERTY)
                                                            UNSECURED (BY PROPERTY) SECONDARY       SECONDARY
GROUP  LOAN NUMBER  PROPERTY NAME                                 FINANCING DESCRIPTION          FINANCING LIMIT
----------------------------------------------------------------------------------------------------------------

  1      310903045  Golden Springs Bldg J-K              NAP                                           NAP
  1        6106230  The Family Center                    NAP                                           NAP
  1      310903266  Greenway Park Plaza                  NAP                                           NAP
  1          43286  Embassy Suites LAX                   NAP                                           NAP
  1     00-1100960  Waterstone Plaza                     NAP                                           NAP
  1        6106149  Hawley Lane Mall                     NAP                                           NAP
  2     00-1100819  Old Towne University Square          NAP                                           NAP
  1     00-1100919  State Street Commons Phase II        NAP                                           NAP
  1      310903179  49 East 52nd Street                  Future Mezzanine financing secured      Limited per LTV
                                                         by a pledge of 100% of the direct or       and DSCR
                                                         indirect equity ownership interest in    constraints.
                                                         Borrower is permitted. Such financing
                                                         will be subject to Lender's approval,
                                                         combined LTV not greater than 75%, DSC
                                                         not less than 1.2 to 1.0, approval of
                                                         subordinate lender, approval of
                                                         subordinate loan terms, intercreditor
                                                         agreement and "no down-grade" opinion
                                                         from Rating Agency.
  2      310903276  Canyon Park Apartments - Washington  NAP                                           NAP
  1        6106154  PRA Building                                                                       NAP




                                                         GROUND  GROUND LEASE
GROUP  LOAN NUMBER  PROPERTY NAME                         LEASE  MATURITY DATE
------------------------------------------------------------------------------

  1      310903045  Golden Springs Bldg J-K                 No        NAP
  1        6106230  The Family Center                       No        NAP
  1      310903266  Greenway Park Plaza                     No        NAP
  1          43286  Embassy Suites LAX                     Yes     7/31/2008
  1     00-1100960  Waterstone Plaza                        No
  1        6106149  Hawley Lane Mall                        No        NAP
  2     00-1100819  Old Towne University Square             No
  1     00-1100919  State Street Commons Phase II           No
  1      310903179  49 East 52nd Street                    Yes     01/03/2073











  2      310903276  Canyon Park Apartments - Washington     No        NAP
  1        6106154  PRA Building                            No        NAP






                                                                              GROUND LEASE
                                                                             MATURITY DATE
                                                            GROUND LEASE     WITH EXTENSION
GROUP  LOAN NUMBER  PROPERTY NAME                         EXTENTION OPTIONS      OPTIONS         RECOURSE
-------------------------------------------------------------------------------------------------------------

  1      310903045  Golden Springs Bldg J-K                      NAP              NAP               No
  1        6106230  The Family Center                            NAP              NAP               No
  1      310903266  Greenway Park Plaza                          NAP              NAP               No
  1          43286  Embassy Suites LAX                   One 20 year option    6/17/2062            No
                                                           and two 17 year
                                                               options
  1     00-1100960  Waterstone Plaza                                                                No
  1        6106149  Hawley Lane Mall                             NAP              NAP        Partial Recourse
  2     00-1100819  Old Towne University Square                                                     No
  1     00-1100919  State Street Commons Phase II                                                   No
  1      310903179  49 East 52nd Street                          NAP             63192              No
  2      310903276  Canyon Park Apartments - Washington          NAP              NAP               No
  1        6106154  PRA Building                                 NAP              NAP               No


                                                                             RELATED
GROUP  LOAN NUMBER  PROPERTY NAME                        CROSSED LOAN ID   BORROWER ID
---------------------------------------------------------------------------------------

  1      310903045  Golden Springs Bldg J-K                    NAP             NAP
  1        6106230  The Family Center                          NAP             NAP
  1      310903266  Greenway Park Plaza                        NAP             NAP
  1          43286  Embassy Suites LAX                         NAP        43743, 43744,
                                                                          43286, 43285

  1     00-1100960  Waterstone Plaza                           NAP             NAP
  1        6106149  Hawley Lane Mall                           NAP             NAP
  2     00-1100819  Old Towne University Square                NAP             NAP
  1     00-1100919  State Street Commons Phase II              NAP             NAP
  1      310903179  49 East 52nd Street                        NAP             NAP
  2      310903276  Canyon Park Apartments - Washington        NAP             NAP
  1        6106154  PRA Building                               NAP             NAP








                                                                                                                       SINGLE
          LOAN                                                                                                          ASSET
GROUP    NUMBER    PROPERTY NAME                        BORROWER ENTITY                 PROPERTY MANAGER               ENTITY
-----------------------------------------------------------------------------------------------------------------------------

  1    310903045   Golden Springs Bldg J-K              GOLDEN SPRINGS                  TBD                               No
                                                        DEVELOPMENT COMPANY, LLC
  1     6106230    The Family Center                    East Downtown SPE, LLC          Transwestern Property Company    Yes
  1    310903266   Greenway Park Plaza                  Capon Acquisition, LLC          TBD                              Yes
                                                        and Arizona Greenway
                                                        Hirani Investments, LLC
  1      43286     Embassy Suites LAX                   BA LAX, LLC                                                      Yes
  1    00-1100960  Waterstone Plaza                     Waterstone Associates, Ltd.     North American                   Yes
                                                                                        Properties, Inc
  1     6106149    Hawley Lane Mall                     National Development            National Realty &                Yes
                                                        Resources, Limited Partnership  Development Corp.
  2    00-1100819  Old Towne University Square          University Residences           Edwards Communities, Inc.        Yes
                                                        at Westwood, LLC
  1    00-1100919  State Street Commons Phase II        South State                     MAV Development Company          Yes
                                                        Commons II, L.L.C.
  1    310903179   49 East 52nd Street                  49 East 52nd Street             TBD                              Yes
                                                        Leasehold LLC
  2    310903276   Canyon Park Apartments - Washington  Canyon Park 5617                TBD                              Yes
                                                        Apartments, LLC
  1     6106154    PRA Building                         Quadrangle 3RR, LLC             Quadrangle LLC                   Yes


                                                                                               TENANT-IN-
                                                                                                 COMMON          LOAN
                                                         SINGLE  INDEPENDENT       NON       (TIC) BORROWER     PURPOSE
          LOAN                                          PURPOSE    DIRECTOR   CONSOLIDATION     STRUCTURE    (REFINANCE/
GROUP    NUMBER    PROPERTY NAME                         ENTITY    (YES/NO)       LETTER        (YES/NO)     ACQUISITION)
-------------------------------------------------------------------------------------------------------------------------

  1    310903045   Golden Springs Bldg J-K                  No        No            No              No         Refinance

  1     6106230    The Family Center                       Yes        No           Yes              No         Refinance
  1    310903266   Greenway Park Plaza                     Yes        No            No             Yes        Acquisition


  1      43286     Embassy Suites LAX                      Yes       Yes           Yes              No         Refinance
  1    00-1100960  Waterstone Plaza                        Yes        No            No              No         Refinance

  1     6106149    Hawley Lane Mall                        Yes        No           Yes              No         Refinance

  2    00-1100819  Old Towne University Square             Yes        No            No              No         Refinance

  1    00-1100919  State Street Commons Phase II           Yes        No           Yes              No         Refinance

  1    310903179   49 East 52nd Street                     Yes       Yes           Yes              No         Refinance

  2    310903276   Canyon Park Apartments - Washington     Yes        No            No              No         Refinance

  1     6106154    PRA Building                            Yes        No           Yes              No         Refinance






                                                                      UNDERWRITTEN
                                                        UNDERWRITTEN    EFFECTIVE   UNDERWRITTEN
         LOAN                                             OCCUPANCY       GROSS         TOTAL     UNDERWRITTEN  UNDERWRITTEN NET
GROUP   NUMBER     PROPERTY NAME                           PERCENT       INCOME       EXPENSES         NOI          CASH FLOW
--------------------------------------------------------------------------------------------------------------------------------

  1    310903045   Golden Springs Bldg J-K                  95.0%       3,285,473       590,002     2,695,472       2,545,286
  1     6106230    The Family Center                        91.9%       2,742,860       386,655     2,356,205       2,282,931
  1    310903266   Greenway Park Plaza                      92.6%       3,092,008       903,552     2,188,457       2,048,456
  1      43286     Embassy Suites LAX                       81.3%       9,728,626     6,584,343     3,144,283       2,755,138
  1    00-1100960  Waterstone Plaza                         95.8%       2,954,640       860,496     2,094,144       1,993,777
  1     6106149    Hawley Lane Mall                         95.6%       3,125,433     1,177,343     1,948,090       1,836,209
  2    00-1100819  Old Towne University Square              95.0%       3,343,080     1,247,162     2,095,918       2,028,718
  1    00-1100919  State Street Commons Phase II            95.0%       3,545,130     1,368,089     2,177,041       2,025,838
  1    310903179   49 East 52nd Street                      97.3%       3,054,928     1,016,099     2,038,829       1,941,065
  2    310903276   Canyon Park Apartments - Washington      92.5%       2,996,292     1,198,970     1,797,322       1,714,222
  1     6106154    PRA Building                             91.0%       3,151,824     1,291,383     1,860,441       1,729,364


                                                                                    UNDERWRITTEN  UNDERWRITTEN
                                                                                       DSCR NOI     DSCR NCF    UNDERWRITTEN
         LOAN                                           UNDERWRITTEN  UNDERWRITTEN    (AFTER IO    (AFTER IO    REPLACEMENT
GROUP   NUMBER     PROPERTY NAME                         DSCR NOI       DSCR NCF       PERIOD)       PERIOD)      RESERVES
----------------------------------------------------------------------------------------------------------------------------

  1    310903045   Golden Springs Bldg J-K                  1.27          1.20           NAP           NAP          48,962
  1     6106230    The Family Center                        1.71          1.65          1.39          1.3 5         19,289
  1    310903266   Greenway Park Plaza                      1.36          1.28           NAP           NAP          30,878
  1      43286     Embassy Suites LAX                       1.83          1.60           NAP           NAP         389,145
  1    00-1100960  Waterstone Plaza                         1.33          1.26           NAP           NAP          23,003
  1     6106149    Hawley Lane Mall                         1.32          1.25           NAP           NAP          32,244
  2    00-1100819  Old Towne University Square              1.72          1.66          1.42          1.38          67,200
  1    00-1100919  State Street Commons Phase II            1.49          1.38           NAP           NAP          19,589
  1    310903179   49 East 52nd Street                      1.64          1.56          1.37          1.31          16,901
  2    310903276   Canyon Park Apartments - Washington      1.24          1.18           NAP           NAP          83,100
  1     6106154    PRA Building                             1.29          1.20           NAP           NAP          28,536







                                                                          MOST       MOST RECENT  MOST RECENT
                                                        MOST RECENT      RECENT      FINANCIALS    FINANCIALS  MOST RECENT
          LOAN                                           FINANCIALS    FINANCIALS     EFFECTIVE      TOTAL     FINANCIALS
GROUP    NUMBER    PROPERTY NAME                          END DATE       PERIOD     GROSS INCOME    EXPENSES       NOI
--------------------------------------------------------------------------------------------------------------------------

  1    310903045   Golden Springs Bldg J-K               6/30/2005        T-12        2,832,999      474,111    2,358,888
  1     6106230    The Family Center                     7/31/2004         8          3,007,411      312,458    2,694,953
  1    310903266   Greenway Park Plaza                   6/30/2005   Ann. 6 Months    3,027,734      954,885    2,072,850
  1      43286     Embassy Suites LAX                    8/31/2005        T-12        9,351,686    6,559,920    2,792,766
  1    00-1100960  Waterstone Plaza                      6/30/2005         6          2,882,962      890,622    1,992,340
  1     6106149    Hawley Lane Mall                      7/31/2005         12         2,499,309    1,141,191    1,358,118
  2    00-1100819  Old Towne University Square                            NAP                 0            0            0
  1    00-1100919  State Street Commons Phase II                          NAP                 0            0            0
  1    310903179   49 East 52nd Street                   6/30/2005        T-12        2,627,262      886,848    1,740,414
  2    310903276   Canyon Park Apartments - Washington   8/31/2005        T-3         2,996,292    1,131,650    1,864,642
  1     6106154    PRA Building                                NAP        NAP


                                                                                     SECOND       SECOND
                                                        MOST RECENT    SECOND     MOST RECENT  MOST RECENT
                                                         FINANCIALS  MOST RECENT   FINANCIALS   FINANCIALS
          LOAN                                            NET CASH   FINANCIALS    STATEMENT     EFFECTIVE
GROUP    NUMBER    PROPERTY NAME                            FLOW      END DATE       PERIOD    GROSS INCOME
-----------------------------------------------------------------------------------------------------------

  1    310903045   Golden Springs Bldg J-K               2,358,888           NAP       NAP              0
  1     6106230    The Family Center                     2,694,953    12/31/2004       12       2,948,812
  1    310903266   Greenway Park Plaza                   2,072,850    12/31/2004     Actual     2,957,802
  1      43286     Embassy Suites LAX                    2,418,699    12/31/2004       12       8,859,779
  1    00-1100960  Waterstone Plaza                      1,992,340    12/31/2004       12       3,169,659
  1     6106149    Hawley Lane Mall                      1,358,118    12/31/2004       12       2,159,964
  2    00-1100819  Old Towne University Square                   0                                      0
  1    00-1100919  State Street Commons Phase II                 0                                      0
  1    310903179   49 East 52nd Street                   1,740,414    12/31/2004     Actual     2,636,830
  2    310903276   Canyon Park Apartments - Washington   1,864,642    12/31/2004     Actual     2,529,467
  1     6106154    PRA Building                                              NAP       NAP







                                                          SECOND                    SECOND
                                                        MOST RECENT    SECOND     MOST RECENT  THIRD MOST
                                                        FINANCIALS   MOST RECENT  FINANCIALS     RECENT
          LOAN                                             TOTAL     FINANCIALS    NET CASH    FINANCIALS
GROUP    NUMBER    PROPERTY NAME                         EXPENSES        NOI         FLOW       END DATE
---------------------------------------------------------------------------------------------------------

  1    310903045   Golden Springs Bldg J-K                       0            0            0          NAP
  1     6106230    The Family Center                       318,777    2,630,035    2,630,035   12/31/2003
  1    310903266   Greenway Park Plaza                     965,332    1,992,471    1,869,239          NAP
  1      43286     Embassy Suites LAX                    6,295,618    2,564,161    2,209,770   12/31/2003
  1    00-1100960  Waterstone Plaza                        914,114    2,255,545    2,255,545   12/31/2003
  1     6106149    Hawley Lane Mall                      1,074,078    1,085,886    1,085,886   12/31/2003
  2    00-1100819  Old Towne University Square                   0            0            0
  1    00-1100919  State Street Commons Phase II                 0            0            0
  1    310903179   49 East 52nd Street                     838,162    1,798,668    1,798,668   12/31/2003
  2    310903276   Canyon Park Apartments - Washington   1,160,984    1,368,483    1,368,483   12/31/2003
  1     6106154    PRA Building                                                                       NAP


                                                                    THIRD MOST
                                                        THIRD MOST    RECENT    THIRD MOST              THIRD MOST
                                                          RECENT    FINANCIALS    RECENT    THIRD MOST    RECENT
                                                        FINANCIALS   EFFECTIVE  FINANCIALS    RECENT    FINANCIALS
          LOAN                                           STATEMENT     GROSS       TOTAL    FINANCIALS   NET CASH
GROUP    NUMBER    PROPERTY NAME                          PERIOD      INCOME     EXPENSES       NOI        FLOW
------------------------------------------------------------------------------------------------------------------

  1    310903045   Golden Springs Bldg J-K                 NAP               0           0           0           0
  1     6106230    The Family Center                        12       2,835,161     311,749   2,523,412   2,523,412
  1    310903266   Greenway Park Plaza                     NAP               0           0           0           0
  1      43286     Embassy Suites LAX                       12       7,646,274   5,891,686   1,754,588   1,448,737
  1    00-1100960  Waterstone Plaza                         12       2,960,137     785,093   2,175,044   2,175,044
  1     6106149    Hawley Lane Mall                         12       2,205,153     960,781   1,244,372   1,244,372
  2    00-1100819  Old Towne University Square                               0           0           0           0
  1    00-1100919  State Street Commons Phase II                             0           0           0           0
  1    310903179   49 East 52nd Street                    Actual     2,595,090     868,363   1,726,727   1,726,727
  2    310903276   Canyon Park Apartments - Washington    Actual     2,635,323   1,335,969   1,299,354   1,299,354
  1     6106154    PRA Building                            NAP






                                                                                                     TENANT
                                                                                                      LEASE
          LOAN                                          TENANT                              SPACE   MATURITY
GROUP    NUMBER    PROPERTY NAME                        NAME 1                       SF 1   PCT 1    DATE 1
-------------------------------------------------------------------------------------------------------------

  1    310903045   Golden Springs Bldg J-K              Nishimoto Trading Company  219,759   44.9%  1/15/2014
  1     6106230    The Family Center                    Staples, Inc.               20,033   28.0% 11/30/2015
  1    310903266   Greenway Park Plaza                  Food City                   51,585   25.1%  8/31/2007
  1      43286     Embassy Suites LAX                   NAP                            NAP    NAP         NAP
  1    00-1100960  Waterstone Plaza                     Best Buy                    53,000   34.6%  7/31/2017
  1     6106149    Hawley Lane Mall                     Kohl's Department           95,000   44.2%  1/31/2010
                                                        Stores, Inc.
  2    00-1100819  Old Towne University Square          NAP                              0    0.0%
  1    00-1100919  State Street Commons Phase II        Plante Moran                30,192   23.2%  8/31/2015
  1    310903179   49 East 52nd Street                  ABN AMRO                    21,398   38.0%  4/30/2023
  2    310903276   Canyon Park Apartments - Washington  NAP                            NAP     NAP        NAP
  1     6106154    PRA Building                         Pharmaceutical Research    142,679  100.0%  6/30/2020
                                                        Associates, Inc.


                                                                                                       TENANT
                                                                                                        LEASE
          LOAN                                          TENANT                                SPACE   MATURITY
GROUP    NUMBER    PROPERTY NAME                        NAME 2                         SF 2   PCT 2    DATE 2
---------------------------------------------------------------------------------------------------------------

  1    310903045   Golden Springs Bldg J-K              L.A. Specialty Produce Co.   187,817   38.4%  5/15/2015
  1     6106230    The Family Center                    Barnes & Noble Superstore     19,717   27.6%  8/31/2015
  1    310903266   Greenway Park Plaza                  Goodwill Industries           25,000   12.1%  3/31/2011
  1      43286     Embassy Suites LAX                   NAP                              NAP    NAP         NAP
  1    00-1100960  Waterstone Plaza                     Barnes & Noble                25,000   16.3%  2/29/2012
  1     6106149    Hawley Lane Mall                     Best Buy Stores, L.P.         54,000   25.1% 11/30/2015

  2    00-1100819  Old Towne University Square          NAP                               --    0.0%
  1    00-1100919  State Street Commons Phase II        UCAID                         28,750   22.1%  1/12/2020
  1    310903179   49 East 52nd Street                  ABN AMRO/Plaza Construction   14,518   25.8%  4/30/2013
  2    310903276   Canyon Park Apartments - Washington  NAP                              NAP    NAP         NAP
  1     6106154    PRA Building                         NAP                               --    0.0%






                                                                                                      TENANT
                                                                                                       LEASE
          LOAN                                          TENANT                               SPACE   MATURITY
GROUP    NUMBER    PROPERTY NAME                        NAME 3                        SF 3   PCT 3    DATE 3
--------------------------------------------------------------------------------------------------------------

  1    310903045   Golden Springs Bldg J-K              Kenko Freight Systems, Inc.  82,039  16.8%   1/31/2010

  1     6106230    The Family Center                    Old Navy                     12,653  17.7%  10/31/2005
  1    310903266   Greenway Park Plaza                  Pure Fitness                 15,000   7.3%   1/31/2007

  1      43286     Embassy Suites LAX                   NAP                             NAP   NAP          NAP
  1    00-1100960  Waterstone Plaza                     Michaels Arts & Crafts       23,696  15.5%   2/28/2009

  1     6106149    Hawley Lane Mall                     HomeGoods                    27,130  12.6%  11/30/2010
  2    00-1100819  Old Towne University Square          NAP                              --   0.0%
  1    00-1100919  State Street Commons Phase II        MERIT                        19,658  15.1%  12/27/2020
  1    310903179   49 East 52nd Street                  Plaza Cleaning Service Co.    8,513  15.1%   4/30/2013



  2    310903276   Canyon Park Apartments - Washington  NAP                             NAP   NAP          NAP

  1     6106154    PRA Building                         NAP                              --   0.0%






                                                                  OWNER
                                                        SINGLE  OCCUPIED             ASSUMPTION
          LOAN                                          TENANT    > 20%               PROVISION
GROUP    NUMBER    PROPERTY NAME                         (Y/N)    (Y/N)   FOOTNOTES     (Y/N)         ASSUMPTION/FEE
------------------------------------------------------------------------------------------------------------------------

  1    310903045   Golden Springs Bldg J-K                No       No                    Yes     2 - 1.0%, but not less
                                                                                                 than $15,000
  1     6106230    The Family Center                      No       No                    Yes     2 times at 1%
  1    310903266   Greenway Park Plaza                    No       No                    Yes     2 - 1.0%, but not less
                                                                                                 than $15,000
  1      43286     Embassy Suites LAX                     No       No                    Yes     0.5%
  1    00-1100960  Waterstone Plaza                       No       No                    Yes     2 times; 1st at 0.75%,
                                                                                                 2nd at 1.0%
  1     6106149    Hawley Lane Mall                       No       No                    Yes     1 time at 0.50%
  2    00-1100819  Old Towne University Square            No       No                    Yes     1 time at 1%
  1    00-1100919  State Street Commons Phase II          No       No                    Yes     1 time at 1%
  1    310903179   49 East 52nd Street                    No       No                    Yes     2 - 1.0%; no more than
                                                                                                 $75,000 for the first
                                                                                                 transfer, but not less
                                                                                                 than $15,000
  2    310903276   Canyon Park Apartments - Washington    No       No                    Yes     2 - 1.0%, but not less
                                                                                                 than $15,000
  1     6106154    PRA Building                           Yes      No                    Yes     0.25% if the sale is to
                                                                                                 an entity wholly owned
                                                                                                 by Lexington; 0.5% if
                                                                                                 during first 24 months
                                                                                                 of loan term; 1%
                                                                                                 otherwise







         LOAN                                            LOAN   PROPERTY
GROUP   NUMBER    PROPERTY NAME                         SELLER   COUNT           LOAN SERVICER
----------------------------------------------------------------------------------------------------

  2    310901961  Parkview Village Apartments             WFB      1                  WFB
  2    310903212  Lago Club Apartments                    WFB      1                  WFB
  1      86899    Pacific East Mall                      BSCMI     1                 ARCap
  1     6106237   University Plaza                       PMCF      1                  PAR
  2     6106198   Old Farm Apartments                    PMCF      1                  PAR
  1    310902187  Winchester Square II                    WFB      1                  WFB
  1    310901962  Hayden Island                           WFB      1                  WFB

  1     6106272   Tennant Station                        PMCF      1                  PAR


  1      44055    Prides Court (Wellington)              BSCMI     1              Wells Fargo
  1     6106235   University Brook                       PMCF      1                  PAR
  1     754704    Pacheco Pass Phase I Shopping Center    PCF      1      Principal Global Investors

  1     6106259   Riverwoods I, II and III               PMCF      1                  PAR
  1      42815    Seattle University Plaza               BSCMI     1                 ORIX
  1     754146    The Plaza at Windward Phase III         PCF      1      Principal Global Investors
  2      44043    Eastampton Gardens                     BSCMI     1              Wells Fargo


                                                        ADMINISTRATIVE
         LOAN                                              COST RATE                                            PROPERTY
GROUP   NUMBER    PROPERTY NAME                             (BPS)       SPONSOR                                 TYPE
------------------------------------------------------------------------------------------------------------------------------------

  2    310901961  Parkview Village Apartments               3.1450      Spencer Partrich, Mickey Shapiro        Multifamily
  2    310903212  Lago Club Apartments                      3.1450      Joseph Milton                           Multifamily
  1      86899    Pacific East Mall                         3.1450      Terry Kwong                             Retail
  1     6106237   University Plaza                          2.1450      Place Properties, L.P.                  Multifamily
  2     6106198   Old Farm Apartments                       2.1450      Richard M. Perlman                      Multifamily
  1    310902187  Winchester Square II                      3.1450      Columbus Realty Investments, Ltd        Retail
  1    310901962  Hayden Island                             3.1450      Spencer Partrich, Mickey Shapiro        Manufactured Housing
                                                                                                                Community
  1     6106272   Tennant Station                           2.1450      Michael LaBarbera, Robert B. Facchino,  Retail
                                                                        Robert B. Facchino II, Marie Hedges,
                                                                        Salvatore LaBarbera
  1      44055    Prides Court (Wellington)                 3.1450      Seryl Kushner and George Gellert        Multifamily
  1     6106235   University Brook                          2.1450      Place Properties, L.P.                  Multifamily
  1     754704    Pacheco Pass Phase I Shopping Center      3.1450      Inland Western Retail                   Retail
                                                                        Real Estate Trust, Inc.
  1     6106259   Riverwoods I, II and III                  7.1450      Esnet Ltd.                              Office
  1      42815    Seattle University Plaza                  4.1450      George Petrie and John A. Goodman       Mixed Use
  1     754146    The Plaza at Windward Phase III           3.1450      Harvin, William; Howard Bowen           Retail
  2      44043    Eastampton Gardens                        3.1450      Seryl Kushner and George Gellert        Multifamily






         LOAN
GROUP   NUMBER    PROPERTY NAME                         PROPERTY SUB TYPE            PROPERTY ADDRESS
----------------------------------------------------------------------------------------------------------------------------

  2    310901961  Parkview Village Apartments           Low Rise                     27489 Parkview Blvd.
  2    310903212  Lago Club Apartments                  Garden                       12375 SW 18th Street
  1      86899    Pacific East Mall                     Anchored                     3254-3288 Pierce Street
  1     6106237   University Plaza                      Student Housing              807 South Main Street
  2     6106198   Old Farm Apartments                   Garden                       3751 Appian Way
  1    310902187  Winchester Square II                  Anchored                     6075-6211 Gender Road
  1    310901962  Hayden Island                         Manufactured Home Community  1503 N. Hayden Island Dr.
  1     6106272   Tennant Station                       Anchored                     100-900 Tennant Avenue
  1      44055    Prides Court (Wellington)             Garden                       6 Sussex Drive
  1     6106235   University Brook                      Student Housing              5020 Sam Houston Avenue
  1     754704    Pacheco Pass Phase I Shopping Center  Anchored                     850 and 890 Renz Lane and 7011,
                                                                                     7111, 7171, 7181 and 7201 Camino Arroyo
  1     6106259   Riverwoods I, II and III              Suburban                     Edgewood Drive
  1      42815    Seattle University Plaza              Multifamily/Retail           400 45th Street
  1     754146    The Plaza at Windward Phase III       Anchored                     5530 Windward Parkway
  2      44043    Eastampton Gardens                    Garden                       A-1 Bentley Road


         LOAN                                                                                   ZIP
GROUP   NUMBER    PROPERTY NAME                         CITY              COUNTY        STATE  CODE
----------------------------------------------------------------------------------------------------

  2    310901961  Parkview Village Apartments           Warren            Macomb          MI   48092
  2    310903212  Lago Club Apartments                  Miami             Miami-Dade      FL   33175
  1      86899    Pacific East Mall                     Richmond          Contra Costa    CA   94804
  1     6106237   University Plaza                      Normal            McLean          IL   61761
  2     6106198   Old Farm Apartments                   Lexington         Fayette         KY   40517
  1    310902187  Winchester Square II                  Canal Winchester  Franklin        OH   43110
  1    310901962  Hayden Island                         Portland          Multnomah       OR   97217
  1     6106272   Tennant Station                       Morgan Hill       Santa Clara     CA   95037
  1      44055    Prides Court (Wellington)             Newark            New Castle      DE   19713
  1     6106235   University Brook                      Huntsville        Walker          TX   77430
  1     754704    Pacheco Pass Phase I Shopping Center  Gilroy            Santa Clara     CA   95020

  1     6106259   Riverwoods I, II and III              Provo             Utah            UT   84064
  1      42815    Seattle University Plaza              Seattle           King            WA   98105
  1     754146    The Plaza at Windward Phase III       Alpharetta        Fulton          GA   30004
  2      44043    Eastampton Gardens                    Eastampton        Burlington      NJ   08060






                                                                                          NCA                 CUT-OFF
         LOAN                                                                           OR SCA   ORIGINAL       DATE
GROUP    NUMBER   PROPERTY NAME                         MSA                             CA (1)    BALANCE     BALANCE
----------------------------------------------------------------------------------------------------------------------

  2    310901961  Parkview Village Apartments           Detroit-Ann Arbor-Flint           NAP   19,400,000  19,400,000
  2    310903212  Lago Club Apartments                  Miami-Fort Lauderdale             NAP   18,500,000  18,500,000
  1      86899    Pacific East Mall                     Oakland                           NCA   17,170,000  17,170,000
  1     6106237   University Plaza                      Bloomington-Normal                NAP   16,984,900  16,984,900
  2     6106198   Old Farm Apartments                   Lexington-Fayette County          NAP   16,400,000  16,400,000
  1    310902187  Winchester Square II                  Columbus                          NAP   15,450,000  15,450,000
  1    310901962  Hayden Island                         Portland-Salem                    NAP   15,060,000  15,060,000
  1     6106272   Tennant Station                       San Jose-Sunnyvale-Santa Clara    NCA   15,000,000  15,000,000
  1      44055    Prides Court (Wellington)             Wilmington/New Castle             NAP   14,640,000  14,640,000
  1     6106235   University Brook                      Non-MSA area                      NAP   14,600,000  14,600,000
  1     754704    Pacheco Pass Phase I Shopping Center  San Jose CA PMSA                  NCA   14,400,000  14,400,000
  1     6106259   Riverwoods I, II and III              Salt Lake City                    NAP   14,180,000  14,180,000
  1      42815    Seattle University Plaza              Seattle                           NAP   14,000,000  14,000,000
  1     754146    The Plaza at Windward Phase III       Atlanta GA MSA                    NAP   14,000,000  13,985,576
  2      44043    Eastampton Gardens                    New Jersey                        NAP   13,440,000  13,440,000


                                                                      % BY
                                                                    CUT-OFF
         LOAN                                                         DATE    CUT-OFF    MATURITY
GROUP    NUMBER   PROPERTY NAME                            SORT     BALANCE    DATE       BALANCE
--------------------------------------------------------------------------------------------------

  2    310901961  Parkview Village Apartments           19,400,000    0.7%   12/1/2005  16,299,244
  2    310903212  Lago Club Apartments                  18,500,000    0.7%   12/1/2005  16,171,550
  1      86899    Pacific East Mall                     17,170,000    0.7%   12/1/2005  13,584,639
  1     6106237   University Plaza                      16,984,900    0.6%   12/1/2005  16,984,900
  2     6106198   Old Farm Apartments                   16,400,000    0.6%   12/1/2005  14,555,904
  1    310902187  Winchester Square II                  15,450,000    0.6%   12/1/2005  13,518,544
  1    310901962  Hayden Island                         15,060,000    0.6%   12/1/2005  12,672,067
  1     6106272   Tennant Station                       15,000,000    0.6%   12/1/2005  15,000,000
  1      44055    Prides Court (Wellington)             14,640,000    0.6%   12/1/2005  12,287,342
  1     6106235   University Brook                      14,600,000    0.6%   12/1/2005  14,600,000
  1     754704    Pacheco Pass Phase I Shopping Center  14,400,000    0.5%   12/1/2005  14,400,000
  1     6106259   Riverwoods I, II and III              14,180,000    0.5%   12/1/2005  11,781,760
  1      42815    Seattle University Plaza              14,000,000    0.5%   12/1/2005  11,852,612
  1     754146    The Plaza at Windward Phase III       13,985,576    0.5%   12/1/2005  11,830,319
  2      44043    Eastampton Gardens                    13,440,000    0.5%   12/1/2005  11,277,602







                                                                                                  FIRST     MATURITY   ARD
                                                                                   ORIGINATION   PAYMENT    OR HYPER   LOAN
GROUP  LOAN NUMBER  PROPERTY NAME                AMORTIZATION TYPE                     DATE        DATE     AM DATE   (Y/N)
---------------------------------------------------------------------------------------------------------------------------

  2     310901961   Parkview Village Apartments  Amortizing Balloon                 11/10/2005   1/1/2006  12/1/2015    No
  2     310903212   Lago Club Apartments         Partial IO                          10/6/2005  12/1/2005  11/1/2015    No
  1       86899     Pacific East Mall            Partial IO                         10/21/2005  12/1/2005  11/1/2020    No
  1      6106237    University Plaza             Interest Only - Hyper Amortizing   10/21/2005  12/5/2005  11/5/2010   Yes

  2      6106198    Old Farm Apartments          Partial IO                          9/29/2005  11/5/2005  10/5/2015    No
  1     310902187   Winchester Square II         Partial IO                         12/20/2004   2/1/2005   1/1/2015    No
  1     310901962   Hayden Island                Amortizing Balloon                 11/10/2005   1/1/2006  12/1/2015    No
  1      6106272    Tennant Station              Interest Only                       12/1/2005   1/1/2006  12/1/2015    No
  1       44055     Prides Court (Wellington)    Partial IO - Hyper Amortizing       6/30/2005   8/1/2005   7/1/2020   Yes
  1      6106235    University Brook             Interest Only - Hyper Amortizing   10/21/2005  12/5/2005  11/5/2010   Yes

  1      754704     Pacheco Pass Phase I         Interest Only                      11/18/2005   1/1/2006  12/1/2010    No
                    Shopping Center
  1      6106259    Riverwoods I, II and III     Amortizing Balloon                  11/9/2005   1/5/2006  12/5/2015    No
  1       42815     Seattle University Plaza     Partial IO                          5/27/2005   7/1/2005   6/1/2015    No
  1      754146     The Plaza at Windward Phase  Hyper Amortizing                   10/14/2005  12/5/2005  11/5/2015   Yes
                    III






  2       44043     Eastampton Gardens           Partial IO - Hyper Amortizing       5/31/2005   7/1/2005   6/1/2020   Yes


                                                  MATURITY
                                                    DATE                                      ORIGINAL    ORIGINAL
                                                   OF ARD                                       LOAN    AMORTIZATION    IO
GROUP  LOAN NUMBER  PROPERTY NAME                   LOAN              ARD RATE STEP             TERM        TERM      PERIOD
----------------------------------------------------------------------------------------------------------------------------

  2     310901961   Parkview Village Apartments      NAP                   NAP                   120         360         0
  2     310903212   Lago Club Apartments             NAP                   NAP                   120         360        23
  1       86899     Pacific East Mall                NAP                   NAP                   180         360        36
  1      6106237    University Plaza             11/5/2035  Greater of Initial Interest Rate      60           0        60
                                                               + 2% or Treasury Rate + 2%
  2      6106198    Old Farm Apartments              NAP                   NAP                   120         360        36
  1     310902187   Winchester Square II             NAP                   NAP                   120         360        25
  1     310901962   Hayden Island                    NAP                   NAP                   120         360         0
  1      6106272    Tennant Station                  NAP                   NAP                   120           0       120
  1       44055     Prides Court (Wellington)     7/1/2035                 175                   180         360        60
  1      6106235    University Brook             11/5/2035  Greater of Initial Interest Rate      60           0        60
                                                                + 2% or Treasury Rate + 2%
  1      754704     Pacheco Pass Phase I             NAP                   NAP                    60           0        60
                    Shopping Center
  1      6106259    Riverwoods I, II and III         NAP                   NAP                   120         360         0
  1       42815     Seattle University Plaza         NAP                   NAP                   120         360         9
  1      754146     The Plaza at Windward Phase  11/5/2035     The interest rate shall be
                    III                                      adjusted on the ARD date to be
                                                            the greater of Initial Interest
                                                            Rate (5.82%) + 250 basis points
                                                             or the 10 year on the run U.S.
                                                              Treasury Issue rounded to the
                                                             nearest basis point + 250 basis
                                                                         points.                 120         360         0
  2       44043     Eastampton Gardens            6/1/2035                 175                   180         360        60






                                                SEASONING/
                                                  CUTOFF    REMAINING    REMAINING                         CURRENT
                                                   LOAN      TERM TO   AMORTIZATION   RATE  AMORTIZATION  INTEREST
GROUP LOAN NUMBER  PROPERTY NAME                    AGE      MATURITY      TERM       TYPE      BASIS       RATE
------------------------------------------------------------------------------------------------------------------

  2    310901961   Parkview Village Apartments       0         120          360      Fixed   Actual/360   5.62000%
  2    310903212   Lago Club Apartments              1         119          360      Fixed   Actual/360   5.41000%
  1      86899     Pacific East Mall                 1         179          360      Fixed   Actual/360   5.48300%
  1     6106237    University Plaza                  1          59            0      Fixed   Actual/360   5.49750%
  2     6106198    Old Farm Apartments               2         118          360      Fixed   Actual/360   5.04000%
  1    310902187   Winchester Square II             11         109          360      Fixed   Actual/360   5.31000%
  1    310901962   Hayden Island                     0         120          360      Fixed   Actual/360   5.67000%
  1     6106272    Tennant Station                   0         120           0       Fixed   Actual/360   5.59000%
  1      44055     Prides Court (Wellington)         5         175          360      Fixed   Actual/360   5.57500%
  1     6106235    University Brook                  1          59            0      Fixed   Actual/360   5.49750%
  1     754704     Pacheco Pass Phase I              0          60            0      Fixed     30/360     4.75000%
                   Shopping Center
  1     6106259    Riverwoods I, II and III          0         120          360      Fixed   Actual/360   5.26000%
  1      42815     Seattle University Plaza          6         114          360      Fixed   Actual/360   5.23800%
  1     754146     The Plaza at Windward Phase       1         119          359      Fixed   Actual/360   5.82000%
                   III
  2      44043     Eastampton Gardens                6         174          360      Fixed   Actual/360   5.57500%


                                                    P&I        IO
                                                  MONTHLY    MONTHLY             PREPAYMENT/              LOCKOUT   LOCK
                                                   DEBT       DEBT                 LOCKOUT                  END      OUT
GROUP LOAN NUMBER  PROPERTY NAME                  SERVICE    SERVICE             DESCRIPTION               DATE     TERM
------------------------------------------------------------------------------------------------------------------------

  2    310901961   Parkview Village Apartments  111,616.10        NAP   LO(24)/Defeasance(92)/Open(4)    8/31/2015   116
  2    310903212   Lago Club Apartments         103,998.69  84,562.56   LO(25)/Defeasance(93)/Open(2)    9/30/2015   118
  1      86899     Pacific East Mall             97,306.31  79,542.21   LO(25)/Defeasance(154)/Open(1)  10/31/2020   179
  1     6106237    University Plaza                    NAP  78,892.80  LO(23)/GRTR1% or YM(34)/Open(3)   11/4/2007    23
  2     6106198    Old Farm Apartments           88,440.10  69,836.67   LO(27)/Defeasance(89)/Open(4)     7/4/2015   116
  1    310902187   Winchester Square II          85,890.54  69,315.78   LO(35)/Defeasance(82)/Open(3)   10/31/2014   117
  1    310901962   Hayden Island                 87,122.21        NAP   LO(24)/Defeasance(92)/Open(4)    8/31/2015   116
  1     6106272    Tennant Station                     NAP  70,845.49   LO(25)/Defeasance(91)/Open(4)    8/31/2015   116
  1      44055     Prides Court (Wellington)     83,814.52  68,959.65   LO(29)/Defeasance(150)/Open(1)   6/30/2020   179
  1     6106235    University Brook                    NAP  67,815.23  LO(23)/GRTR1% or YM(34)/Open(3)   11/4/2007    23
  1     754704     Pacheco Pass Phase I                NAP  57,000.00  LO(12)/GRTR1% or YM(46)/Open(2)  12/31/2006    12
                   Shopping Center
  1     6106259    Riverwoods I, II and III      78,390.34        NAP   LO(25)/Defeasance(91)/Open(4)     9/4/2015   116
  1      42815     Seattle University Plaza      77,204.50  61,958.75   LO(30)/Defeasance(89)/Open(1)    5/31/2015   119
  1     754146     The Plaza at Windward Phase   82,323.82        NAP   LO(25)/Defeasance(91)/Open(4)     8/4/2015   116
                   III
  2      44043     Eastampton Gardens            76,944.47  63,307.22   LO(30)/Defeasance(149)/Open(1)   5/31/2020   179






                                                   YIELD       YIELD    YIELD
                                                   MAINT       MAINT    MAINT  RESTRICTIONS
                                                   BEGIN        END      PROJ       ON
GROUP LOAN NUMBER  PROPERTY NAME                    DATE       DATE      TERM   DEFEASANCE
-------------------------------------------------------------------------------------------

  2    310901961   Parkview Village Apartments         NAP         NAP   NAP        Yes
  2    310903212   Lago Club Apartments                NAP         NAP   NAP        Yes
  1      86899     Pacific East Mall                   NAP         NAP   NAP        Yes
  1     6106237    University Plaza              11/5/2007    9/4/2010    34         No
  2     6106198    Old Farm Apartments                 NAP         NAP   NAP        Yes
  1    310902187   Winchester Square II                NAP         NAP   NAP        Yes
  1    310901962   Hayden Island                       NAP         NAP   NAP        Yes
  1     6106272    Tennant Station                     NAP         NAP   NAP        Yes
  1      44055     Prides Court (Wellington)           NAP         NAP   NAP        Yes
  1     6106235    University Brook              11/5/2007    9/4/2010    34         No
  1     754704     Pacheco Pass Phase I           1/1/2007  10/31/2010    46         No
                   Shopping Center
  1     6106259    Riverwoods I, II and III            NAP         NAP   NAP        Yes
  1      42815     Seattle University Plaza            NAP         NAP   NAP        Yes
  1     754146     The Plaza at Windward Phase         NAP         NAP   NAP        Yes
                   III
  2      44043     Eastampton Gardens                  NAP         NAP   NAP        Yes


                                                RESTRICTIONS
                                                     ON         PARTIAL
                                                 DEFEASANCE   PREPAYMENTS          PAYMENT
GROUP LOAN NUMBER  PROPERTY NAME                   PERIOD       ALLOWED          APPLICATION
--------------------------------------------------------------------------------------------------

  2    310901961   Parkview Village Apartments       24            No      NAP
  2    310903212   Lago Club Apartments              24            No      NAP
  1      86899     Pacific East Mall                 24            No
  1     6106237    University Plaza                  NAP           No      Lenders Sole Discretion
  2     6106198    Old Farm Apartments               27            No      Lenders Sole Discretion
  1    310902187   Winchester Square II              24            No      NAP
  1    310901962   Hayden Island                     24            No      NAP
  1     6106272    Tennant Station                   25            No      Lenders Sole Discretion
  1      44055     Prides Court (Wellington)         24            No
  1     6106235    University Brook                  NAP           No      Lenders Sole Discretion
  1     754704     Pacheco Pass Phase I              NAP           No
                   Shopping Center
  1     6106259    Riverwoods I, II and III          25            No      Lenders Sole Discretion
  1      42815     Seattle University Plaza          24            No
  1     754146     The Plaza at Windward Phase       24            No
                   III
  2      44043     Eastampton Gardens                24            No






                                                                                                                            PARTIAL
                                                          PARTIAL                                                         COLLATERAL
         LOAN                                            PREPAYMENT                                                         RELEASE
GROUP   NUMBER    PROPERTY NAME                         DESCRIPTION                 DAY PREPAYMENT ALLOWED                   (Y/N)
------------------------------------------------------------------------------------------------------------------------------------

  2    310901961  Parkview Village Apartments               NAP      Any with accrued interest                                No
  2    310903212  Lago Club Apartments                      NAP      Any with accrued interest                                No
  1      86899    Pacific East Mall                           0      Any with accrued interest                                No
  1     6106237   University Plaza                          NAP      Any With Accrued Interest                                No
  2     6106198   Old Farm Apartments                       NAP      Any With Accrued Interest                                No
  1    310902187  Winchester Square II                      NAP      Any with accrued interest                                No
  1    310901962  Hayden Island                             NAP      Any with accrued interest                                No
  1     6106272   Tennant Station                           NAP      Any With Accrued Interest                                No
  1      44055    Prides Court (Wellington)                   0      Any with accrued interest                                No
  1     6106235   University Brook                          NAP      Any With Accrued Interest                                No
  1     754704    Pacheco Pass Phase I Shopping Center               First 5 days of the month;                               No
                                                                     any other day with payment of interest to next P&I
                                                                     due date
  1     6106259   Riverwoods I, II and III                  NAP      Any With Accrued Interest                                No
  1      42815    Seattle University Plaza                    0      Any with accrued interest                                No
  1     754146    The Plaza at Windward Phase III                    First 5 days of the month; any other day with            No
                                                                     payment of interest to next P&I due date
  2      44043    Eastampton Gardens                          0      Any with accrued interest                                No






                                                          PARTIAL                    OUTPARCEL
                                                         COLLATERAL    OUTPARCEL      OR OTHER
          LOAN                                            RELEASE       OR OTHER      RELEASE
GROUP    NUMBER   PROPERTY NAME                         DESCRIPTION  RELEASE (Y/N)  DESCRIPTION
-----------------------------------------------------------------------------------------------

  2    310901961  Parkview Village Apartments               NAP            No           NAP
  2    310903212  Lago Club Apartments                      NAP            No           NAP
  1      86899    Pacific East Mall                         NAP            No           NAP
  1     6106237   University Plaza                          NAP            No           NAP
  2     6106198   Old Farm Apartments                       NAP            No           NAP
  1    310902187  Winchester Square II                      NAP            No           NAP
  1    310901962  Hayden Island                             NAP            No           NAP
  1     6106272   Tennant Station                           NAP            No           NAP
  1      44055    Prides Court (Wellington)                 NAP            No           NAP
  1     6106235   University Brook                          NAP            No           NAP
  1     754704    Pacheco Pass Phase I Shopping Center      NAP            No           NAP
  1     6106259   Riverwoods I, II and III                  NAP            No           NAP
  1      42815    Seattle University Plaza                  NAP            No           NAP
  1     754146    The Plaza at Windward Phase III           NAP            No           NAP
  2      44043    Eastampton Gardens                        NAP            No           NAP






                                                                                                   PAYMENT
                                                                                          PAYMENT   GRACE
                                                                                           GRACE    PERIOD
                                                                                           PERIOD   EVENT
                                                        SUBSTITUTION  SUBSTITUTION         EVENT      OF
          LOAN                                             ALLOWED      PROVISION    DUE     OF      LATE
GROUP    NUMBER   PROPERTY NAME                             (Y/N)      DESCRIPTION  DATE  DEFAULT    FEE    LOCKBOX
-------------------------------------------------------------------------------------------------------------------

  2    310901961  Parkview Village Apartments                 No           NAP       1st     5        5       No
  2    310903212  Lago Club Apartments                        No           NAP       1st     5        5       No
  1      86899    Pacific East Mall                           No           NAP       1st     0        5       Yes
  1     6106237   University Plaza                            No           NAP       5th     0        0       Yes
  2     6106198   Old Farm Apartments                         No           NAP       5th     0        0       No
  1    310902187  Winchester Square II                        No           NAP       1st     5        5       No
  1    310901962  Hayden Island                               No           NAP       1st     5        5       No
  1     6106272   Tennant Station                             No           NAP       1st     5        5       No
  1      44055    Prides Court (Wellington)                   No           NAP       1st     5        5       Yes
  1     6106235   University Brook                            No           NAP       5th     0        0       Yes
  1     754704    Pacheco Pass Phase I Shopping Center        No           NAP       1st     5        0       No
  1     6106259   Riverwoods I, II and III                    No           NAP       5th     0        0       No
  1      42815    Seattle University Plaza                    No           NAP       1st     5        5       Yes
  1     754146    The Plaza at Windward Phase III             No           NAP       5th     5        0       No
  2      44043    Eastampton Gardens                          No           NAP       1st     5        5       Yes






                                                                    TERMS/
                                                                 DESCRIPTION
                                                                     OF       REPLACEMENT
                                                                  SPRINGING     RESERVES
                                                                   LOCKBOX      INITIAL
          LOAN                                          LOCKBOX      (IF        DEPOSIT
GROUP    NUMBER   PROPERTY NAME                          TYPE    APPLICABLE)     AMOUNT
-----------------------------------------------------------------------------------------

  2    310901961  Parkview Village Apartments             None       NAP               0



















  2    310903212  Lago Club Apartments                    None       NAP               0
  1      86899    Pacific East Mall                       Hard                         0
  1     6106237   University Plaza                        Hard
  2     6106198   Old Farm Apartments                      NAP
  1    310902187  Winchester Square II                    None       NAP               0





























  1    310901962  Hayden Island                           None       NAP               0



















  1     6106272   Tennant Station                          NAP
  1      44055    Prides Court (Wellington)               Hard                     6,167
  1     6106235   University Brook                        Hard
  1     754704    Pacheco Pass Phase I Shopping Center     NAP                         0
  1     6106259   Riverwoods I, II and III                 NAP



























  1      42815    Seattle University Plaza                Hard                     2,095
  1     754146    The Plaza at Windward Phase III          NAP                         0
  2      44043    Eastampton Gardens                      Hard                     5,300


                                                                            TERMS/
                                                                         DESCRIPTION OF    REPLACEMENT
                                                        REPLACEMENT        SPRINGING         RESERVE
                                                          RESERVES        REPLACEMENT          CAP
                                                          MONTHLY          RESERVES        DESCRIPTION
          LOAN                                            DEPOSIT            (IF              (IF
GROUP    NUMBER   PROPERTY NAME                           AMOUNT          APPLICABLE)      APPLICABLE)
------------------------------------------------------------------------------------------------------

  2    310901961  Parkview Village Apartments                   0    Capex impound is                0
                                                                     waived as long as no
                                                                     event of Default
                                                                     occurs and the
                                                                     following conditions
                                                                     are met; 1) sole fee
                                                                     simple owner of the
                                                                     property is borrower
                                                                     or successor entity
                                                                     acceptable to lender
                                                                     and property is
                                                                     covered by leases to
                                                                     impound tenant; 2)
                                                                     annual insurance
                                                                     premium payments are
                                                                     evidenced and made
                                                                     prior to
                                                                     delinquency; 3) the
                                                                     property is being
                                                                     properly maintained.
  2    310903212  Lago Club Apartments                          0  NAP                               0
  1      86899    Pacific East Mall                             0
  1     6106237   University Plaza                          4,948
  2     6106198   Old Farm Apartments                       6,188
  1    310902187  Winchester Square II                          0    So loan as no              40,000
                                                                     Default has
                                                                     occurred, there is
                                                                     no change in
                                                                     management control
                                                                     of the Borrower and
                                                                     no property transfer
                                                                     has taken place, the
                                                                     Monthly Capital
                                                                     Expenditures Impound
                                                                     of $1,666.67 is
                                                                     waived.
                                                                     Additionally, if a
                                                                     property transfer
                                                                     occurs prior to
                                                                     asphalt overlay,
                                                                     roofing and sealing
                                                                     work (Deferred Work)
                                                                     being completed,
                                                                     Assumption Borrower
                                                                     is required to
                                                                     deposit the sum of
                                                                     $140,000 into the
                                                                     Capital Expenditures
                                                                     Impound. Capital
                                                                     Expenditures Impound
                                                                     (excluding the
                                                                     Deferred Deposit)
                                                                     which will be capped
                                                                     at $40,000.
  1    310901962  Hayden Island                                 0    Capex impound is                0
                                                                     waived as long as no
                                                                     event of Default
                                                                     occurs and the
                                                                     following conditions
                                                                     are met; 1) sole fee
                                                                     simple owner of the
                                                                     property is borrower
                                                                     or successor entity
                                                                     acceptable to lender
                                                                     and property is
                                                                     covered by leases to
                                                                     impound tenant; 2)
                                                                     annual insurance
                                                                     premium payments are
                                                                     evidenced and made
                                                                     prior to
                                                                     delinquency; 3) the
                                                                     property is being
                                                                     properly maintained.
  1     6106272   Tennant Station
  1      44055    Prides Court (Wellington)                 6,167
  1     6106235   University Brook                          5,538
  1     754704    Pacheco Pass Phase I Shopping Center          0  NAP                             NAP
  1     6106259   Riverwoods I, II and III                           Monthly payments of
                                                                     $4,163 spring upon
                                                                     (i) ESNET Riverwoods
                                                                     Properties LLC, a
                                                                     Delaware limited
                                                                     liability company,
                                                                     is no longer the
                                                                     Borrower, (ii)
                                                                     Lender and/or any
                                                                     servicer of the Loan
                                                                     evidenced by the
                                                                     Note determines,
                                                                     after completion of
                                                                     a site inspection of
                                                                     the Property, that
                                                                     there has been a
                                                                     change in the
                                                                     condition and/or
                                                                     maintenance of the
                                                                     Property from the
                                                                     condition and/or
                                                                     maintenance
                                                                     standards existing
                                                                     as of the closing
                                                                     date of the Loan,
                                                                     and/or (iii) a
                                                                     Default or Event of
                                                                     Default has occurred
  1      42815    Seattle University Plaza                  2,095                               50,280
  1     754146    The Plaza at Windward Phase III               0  NAP                             NAP
  2      44043    Eastampton Gardens                        5,300






                                                                                        TERMS/
                                                                                     DESCRIPTION
                                                        IMMEDIATE                         OF
                                                          REPAIR                       SPRINGING
                                                         RESERVE   INITIAL  MONTHLY   TAX ESCROW
         LOAN                                            DEPOSIT     TAX      TAX        (IF
GROUP   NUMBER    PROPERTY NAME                           AMOUNT    ESCROW   ESCROW   APPLICABLE)
-------------------------------------------------------------------------------------------------

  2    310901961  Parkview Village Apartments                  0         0   34,213       NAP


















  2    310903212  Lago Club Apartments                         0         0        0      Upon
                                                                                        Default
  1      86899    Pacific East Mall                            0   137,129   17,141
  1     6106237   University Plaza                                   5,836    1,945
  2     6106198   Old Farm Apartments                              126,500   10,526
  1    310902187  Winchester Square II                    61,875    28,948   28,948       NAP








  1    310901962  Hayden Island                                0    96,184   24,046       NAP


















  1     6106272   Tennant Station                                                       Springs
                                                                                         upon
                                                                                       Event of
                                                                                        Default
  1      44055    Prides Court (Wellington)              196,961    48,207    4,821

  1     6106235   University Brook                                   6,750    3,375
  1     754704    Pacheco Pass Phase I Shopping Center         0                  0       NAP
  1     6106259   Riverwoods I, II and III                          33,985   16,992






  1      42815    Seattle University Plaza                     0    21,667   10,833
  1     754146    The Plaza at Windward Phase III              0     8,332    4,166       NAP
  2      44043    Eastampton Gardens                     209,990    70,367   23,456






                                                                                 TERMS/DESCRIPTION
                                                         INITIAL    MONTHLY        OF SPRINGING
         LOAN                                           INSURANCE  INSURANCE     INSURANCE ESCROW
GROUP   NUMBER    PROPERTY NAME                          ESCROW      ESCROW      (IF APPLICABLE)
-----------------------------------------------------------------------------------------------------

  2    310901961  Parkview Village Apartments                  0          0   Insurance impound is
                                                                              waived as long as no
                                                                              event of Default occurs
                                                                              and the following
                                                                              conditions are met; 1)
                                                                              sole fee simple owner
                                                                              of the property is
                                                                              borrower or successor
                                                                              entity acceptable to
                                                                              lender and property is
                                                                              covered by leases to
                                                                              impound tenant; 2)
                                                                              annual insurance
                                                                              premium payments are
                                                                              evidenced and made
                                                                              prior to delinquency;
                                                                              3) the property is
                                                                              being properly
                                                                              maintained.
  2    310903212  Lago Club Apartments                         0          0   Upon Default
  1      86899    Pacific East Mall                       36,689      3,057
  1     6106237   University Plaza                        28,560      3,570
  2     6106198   Old Farm Apartments                     12,714      4,238
  1    310902187  Winchester Square II                         0          0   Impound is waived so
                                                                              long as no Default has
                                                                              occurred, and there is
                                                                              no change in management
                                                                              control of Borrower.
                                                                              Borrower's exercise of
                                                                              right of transfer will
                                                                              terminate this waiver
                                                                              agreement.
  1    310901962  Hayden Island                                0          0   Insurance impound is
                                                                              waived as long as no
                                                                              event of Default occurs
                                                                              and the following
                                                                              conditions are met; 1)
                                                                              sole fee simple owner
                                                                              of the property is
                                                                              borrower or successor
                                                                              entity acceptable to
                                                                              lender and property is
                                                                              covered by leases to
                                                                              impound tenant; 2)
                                                                              annual insurance
                                                                              premium payments are
                                                                              evidenced and made
                                                                              prior to delinquency;
                                                                              3) the property is
                                                                              being properly
                                                                              maintained.
  1     6106272   Tennant Station                                             Springs upon
                                                                              Event of Default


  1      44055    Prides Court (Wellington)                    0          0   Failure to provide
                                                                              evidence of payment
  1     6106235   University Brook                        27,200      3,400
  1     754704    Pacheco Pass Phase I Shopping Center                    0   NAP
  1     6106259   Riverwoods I, II and III                                    Springs upon (i) ESNET
                                                                              Riverwoods Properties
                                                                              LLC, a Delaware limited
                                                                              liability company, is
                                                                              no longer the Borrower
                                                                              or (ii) Event of
                                                                              Default
  1      42815    Seattle University Plaza                 2,240      1,120
  1     754146    The Plaza at Windward Phase III              0          0   NAP
  2      44043    Eastampton Gardens                           0          0   Failure to provide
                                                                              evidence of payment






                                                                                                   TI/LC
                                                                                                 RESERVE
                                                                            TERMS/DESCRIPTION       CAP      INITIAL  MONTHLY
                                                        INITIAL  MONTHLY       OF SPRINGING     DESCRIPTION    DEBT     DEBT
          LOAN                                           TI/LC    TI/LC       TI/LC RESERVE         (IF      SERVICE  SERVICE
GROUP    NUMBER   PROPERTY NAME                          AMOUNT  RESERVE     (IF APPLICABLE)    APPLICABLE)  ESCROW   ESCROW
-----------------------------------------------------------------------------------------------------------------------------

  2    310901961  Parkview Village Apartments                 0        0           NAP                    0        0        0
  2    310903212  Lago Club Apartments                        0        0           NAP                    0        0        0
  1      86899    Pacific East Mall                           0        0                                           0        0
  1     6106237   University Plaza                       44,800
  2     6106198   Old Farm Apartments
  1    310902187  Winchester Square II                        0        0  So loan as no             260,000        0        0
                                                                          Default has
                                                                          occurred, there is
                                                                          no change in
                                                                          management control
                                                                          of the Borrower and
                                                                          no property transfer
                                                                          has taken place, the
                                                                          Monthly General TI
                                                                          Impound of $3,333.33
                                                                          is waived.
                                                                          Additionally, if a
                                                                          property transfer
                                                                          occurs prior to
                                                                          January 1, 2007,
                                                                          Assumption Borrower
                                                                          is required to
                                                                          deposit the sum of
                                                                          $130,000 into the
                                                                          General TI Impound
                                                                          which will be capped
                                                                          at $260,000.
  1    310901962  Hayden Island                               0        0  NAP                             0        0        0
  1     6106272   Tennant Station
  1      44055    Prides Court (Wellington)                   0        0                                           0        0
  1     6106235   University Brook
  1     754704    Pacheco Pass Phase I Shopping Center        0        0  NAP                           NAP
  1     6106259   Riverwoods I, II and III              180,000   15,000                            180,000
  1      42815    Seattle University Plaza                    0        0                                           0        0
  1     754146    The Plaza at Windward Phase III             0    1,000  NAP                        60,000
  2      44043    Eastampton Gardens                          0        0                                           0        0






                                                                       OTHER    OTHER
                                                                       ESCROW   ESCROW          TERMS/DESCRIPTION OF
          LOAN                                          OTHER ESCROW  INITIAL  MONTHLY            SPRINGING OTHER
GROUP    NUMBER   PROPERTY NAME                          DESCRIPTION   AMOUNT   AMOUNT         ESCROW (IF APPLICABLE)
---------------------------------------------------------------------------------------------------------------------------

  2    310901961  Parkview Village Apartments           NAP                 0        0                  NAP
  2    310903212  Lago Club Apartments                  Capex Letter   47,000        0                  NAP
                                                        of Credit
  1      86899    Pacific East Mall                     Ground Rent    73,858   73,858
                                                        Reserve
  1     6106237   University Plaza                      Identified     24,624           Summer Rent Reserve - A Summer Rent
                                                        Lease                           Reserve was established at closing
                                                        Reserve                         into which "Summer Rent Shortfall",
                                                                                        if any, as determined by Lender on
                                                                                        or before May 1 of each year, shall
                                                                                        be deposited. Funds remaining in
                                                                                        the Summer Rent Reserve, if any,
                                                                                        shall be returned to the Borrower
                                                                                        upon receipt of the Monthly Payment
                                                                                        Amount, other required Reserve
                                                                                        deposits and all other amount due
                                                                                        on the Payment date occurring in
                                                                                        September of each year. In lieu of
                                                                                        making the required payments to the
                                                                                        Summer Rent Reserve, the Borrower
                                                                                        may elect to deliver a Letter of
                                                                                        Credit to Lender with a face amount
                                                                                        equal to the applicable Required
                                                                                        Deposit.
  2     6106198   Old Farm Apartments
  1    310902187  Winchester Square II                  NAP                 0        0                  NAP
  1    310901962  Hayden Island                         NAP                 0        0                  NAP
  1     6106272   Tennant Station
  1      44055    Prides Court (Wellington)             0                   0
  1     6106235   University Brook
  1     754704    Pacheco Pass Phase I Shopping Center                      0        0                  NAP
  1     6106259   Riverwoods I, II and III
  1      42815    Seattle University Plaza              0                   0
  1     754146    The Plaza at Windward Phase III                           0        0  In the event L.A. Fitness fails to
                                                                                        remain open for business for 10
                                                                                        consecutive day or the L.A. Fitness
                                                                                        lease is terminated for any reason,
                                                                                        the Borrower shall immediately post
                                                                                        with Lender as additional security
                                                                                        an irrevocable letter of credit in
                                                                                        the amount of $400,000.
  2      44043    Eastampton Gardens                    0                   0






                                                           OTHER
                                                         ESCROW CAP                                    OCCUPANCY
                                                        DESCRIPTION                        OCCUPANCY     DATE
         LOAN                                               (IF         YEAR       YEAR     % (MOST     (MOST
GROUP   NUMBER    PROPERTY NAME                         APPLICABLE)    BUILT    RENOVATED   RECENT)     RECENT)    UNITS
-------------------------------------------------------------------------------------------------------------------------

  2    310901961  Parkview Village Apartments               NAP      1969-1973               95.8%     9/30/2005      544
  2    310903212  Lago Club Apartments                      NAP         1991                 98.9%     9/21/2005      189
  1      86899    Pacific East Mall                                     1970    1997-1998    99.7%      9/1/2005  108,445
  1     6106237   University Plaza                                      2005                 97.1%      9/8/2005      475
  2     6106198   Old Farm Apartments                                   1985       2004      91.8%      9/7/2005      330
  1    310902187  Winchester Square II                      NAP         1995                 85.6%     9/27/2005  135,824
  1    310901962  Hayden Island                             NAP      1967-1986  2001-2002    95.0%     9/30/2005      609
  1     6106272   Tennant Station                                       1981       2004      90.0%     9/12/2005  196,329
  1      44055    Prides Court (Wellington)                             1969                 92.6%     9/29/2005      297
  1     6106235   University Brook                                      2005                 96.8%      9/8/2005      532
  1     754704    Pacheco Pass Phase I Shopping Center      NAP      2003-2004               98.2%    11/18/2005   87,389
  1     6106259   Riverwoods I, II and III                              1997                 82.8%     10/7/2005  182,335
  1      42815    Seattle University Plaza                              1966       2005      97.1%    10/12/2005   73,683
  1     754146    The Plaza at Windward Phase III           NAP         2005                 92.8%    10/14/2005   73,900
  2      44043    Eastampton Gardens                                    1961                 97.1%     9/29/2005      240




                                                                                   NET
         LOAN                                           MEASUREMENT   BALANCE   RENTABLE   APPRAISAL
GROUP   NUMBER    PROPERTY NAME                             UNIT      PERUNIT     AREA       VALUE
----------------------------------------------------------------------------------------------------

  2    310901961  Parkview Village Apartments              Units     35,661.76         0  25,940,000
  2    310903212  Lago Club Apartments                     Units     97,883.60         0  25,100,000
  1      86899    Pacific East Mall                        Sq Ft        158.33   108,445  23,000,000
  1     6106237   University Plaza                         Beds      35,757.68   170,106  21,500,000
  2     6106198   Old Farm Apartments                      Units     49,696.97   281,130  20,500,000
  1    310902187  Winchester Square II                     Sq Ft        113.75   135,824  19,800,000
  1    310901962  Hayden Island                            Pads      24,729.06         0  23,500,000
  1     6106272   Tennant Station                          Sq Ft         76.40   196,329  46,600,000
  1      44055    Prides Court (Wellington)                Units     49,292.93         0  18,300,000
  1     6106235   University Brook                         Beds      27,443.61   199,648  18,500,000
  1     754704    Pacheco Pass Phase I Shopping Center     Sq Ft        164.78    87,389  26,500,000
  1     6106259   Riverwoods I, II and III                 Sq Ft         77.77   182,335  27,850,000
  1      42815    Seattle University Plaza                 Sq Ft        190.00    73,683  19,500,000
  1     754146    The Plaza at Windward Phase III          Sq Ft        189.25    73,900  18,700,000
  2      44043    Eastampton Gardens                       Units     56,000.00         0  16,800,000






          LOAN                                            APPRAISAL     DATEOFAPPRAISAL    PHASE I    PHASE II  ENGINEERING
GROUP    NUMBER   PROPERTY NAME                             TYPE       (VALUATION DATE)     DATE        DATE    REPORT DATE
---------------------------------------------------------------------------------------------------------------------------

  2    310901961  Parkview Village Apartments               As-Is           9/1/2005      9/14/2005        NAP    9/15/2005
  2    310903212  Lago Club Apartments                      As-Is           9/8/2005      8/26/2005        NAP    8/26/2005
  1      86899    Pacific East Mall                         As-Is          7/14/2005       8/1/2005                8/9/2005
  1     6106237   University Plaza                          As-Is          9/16/2005      10/3/2005        NAP    9/16/2005
  2     6106198   Old Farm Apartments                       As-Is           9/8/2005      9/15/2005        NAP    9/14/2005
  1    310902187  Winchester Square II                  As-Stabilized       4/1/2006      11/8/2004        NAP   11/10/2004
  1    310901962  Hayden Island                             As-Is           9/6/2005      9/12/2005        NAP    9/13/2005
  1     6106272   Tennant Station                           As-Is          10/3/2005      11/6/2005  11/6/2005    11/7/2005
  1      44055    Prides Court (Wellington)                 As-Is          4/26/2005      7/20/2005               7/20/2005
  1     6106235   University Brook                          As-Is           9/9/2005      9/16/2005        NAP    9/16/2005
  1     754704    Pacheco Pass Phase I Shopping Center      As-Is         10/25/2005     10/28/2005        NAP   10/26/2005
  1     6106259   Riverwoods I, II and III                  As-Is         10/14/2005      11/6/2005        NAP    11/7/2005
  1      42815    Seattle University Plaza              As-Stabilized       1/1/2006      4/22/2005              10/24/2005
  1     754146    The Plaza at Windward Phase III           As-Is          10/8/2005       9/6/2005        NAP   10/14/2005
  2      44043    Eastampton Gardens                        As-Is          4/28/2005     10/15/2005              10/11/2005


          LOAN                                          SEISMIC  ENVIRONMENTAL  EARTHQUAKE  HURRICANE    FLOOD
GROUP    NUMBER   PROPERTY NAME                           PML%     INSURANCE     INSURANCE  INSURANCE  INSURANCE
----------------------------------------------------------------------------------------------------------------

  2    310901961  Parkview Village Apartments             NAP         No            No         Yes        No
  2    310903212  Lago Club Apartments                    NAP         No            No         Yes        Yes
  1      86899    Pacific East Mall                      18.0%        No            No         Yes        Yes
  1     6106237   University Plaza                                    No            Yes         No        Yes
  2     6106198   Old Farm Apartments                                 No            No         Yes        No
  1    310902187  Winchester Square II                    NAP         No            No         Yes        No
  1    310901962  Hayden Island                          10.0%        No            No         Yes        No
  1     6106272   Tennant Station                        15.0%        No            No          No        No
  1      44055    Prides Court (Wellington)               0.0%        No            Yes        Yes        Yes
  1     6106235   University Brook                                    No            Yes         No        Yes
  1     754704    Pacheco Pass Phase I Shopping Center   16.0%        No            Yes        Yes        Yes
  1     6106259   Riverwoods I, II and III                8.0%        No            No         Yes        No
  1      42815    Seattle University Plaza               20.0%        No            Yes        Yes        Yes
  1     754146    The Plaza at Windward Phase III         NAP         No            No          No        No
  2      44043    Eastampton Gardens                      0.0%        No            Yes        Yes        Yes









                                                   LTV     LTV
                                                 CUTOFF  BALLOON    LIEN    OWNERSHIP
GROUP  LOAN NUMBER  PROPERTY NAME                 VALUE   VALUE   POSITION   INTEREST
-------------------------------------------------------------------------------------

  2     310901961   Parkview Village Apartments   74.8%   62.8%     First      Fee
  2     310903212   Lago Club Apartments          73.7%   64.4%     First      Fee
  1       86899     Pacific East Mall             74.7%   59.1%     First   Leasehold
  1      6106237    University Plaza              79.0%   79.0%     First      Fee
  2      6106198    Old Farm Apartments           80.0%   71.0%     First      Fee
  1     310902187   Winchester Square II          78.0%   68.3%     First      Fee
  1     310901962   Hayden Island                 64.1%   53.9%     First      Fee
  1      6106272    Tennant Station               32.2%   32.2%     First      Fee
  1       44055     Prides Court (Wellington)     80.0%   67.1%     First      Fee
  1      6106235    University Brook              78.9%   78.9%     First      Fee
  1      754704     Pacheco Pass Phase I          54.3%   54.3%     First      Fee
                    Shopping Center
  1      6106259    Riverwoods I, II and III      50.9%   42.3%     First      Fee
  1       42815     Seattle University Plaza      71.8%   60.8%     First      Fee
  1      754146     The Plaza at Windward Phase   74.8%   63.3%     First      Fee
                    III
  2       44043     Eastampton Gardens            80.0%   67.1%     First      Fee


                                                     PARI                  SECURED (BY
                                                    PASSU     SECURED (BY   PROPERTY)       SECURED
                                                     DEBT      PROPERTY)    SECONDARY      SECONDARY
                                                    AMOUNT     SECONDARY      LIEN       (BY PROPERTY)
                                                     (IF       FINANCING    EXISTING       FINANCING
GROUP  LOAN NUMBER  PROPERTY NAME                APPLICABLE)    ALLOWED      BALANCE      DESCRIPTION
-------------------------------------------------------------------------------------------------------

  2     310901961   Parkview Village Apartments      NAP           No          NAP      NAP
  2     310903212   Lago Club Apartments             NAP           No          NAP      NAP
  1       86899     Pacific East Mall                NAP           No          NAP      NAP
  1      6106237    University Plaza                 NAP           No          NAP      NAP
  2      6106198    Old Farm Apartments              NAP           No          NAP      NAP
  1     310902187   Winchester Square II             NAP           No          NAP      NAP
  1     310901962   Hayden Island                    NAP           No          NAP      NAP
  1      6106272    Tennant Station                  NAP          Yes           0       Second Mortgage
  1       44055     Prides Court (Wellington)        NAP           No          NAP      NAP
  1      6106235    University Brook                 NAP           No          NAP      NAP
  1      754704     Pacheco Pass Phase I             NAP           No          NAP      NAP
                    Shopping Center
  1      6106259    Riverwoods I, II and III         NAP           No          NAP      NAP
  1       42815     Seattle University Plaza         NAP           No          NAP      NAP
  1      754146     The Plaza at Windward Phase      NAP           No          NAP      NAP
                    III
  2       44043     Eastampton Gardens               NAP           No          NAP      NAP






                                                                                         UNSECURED
                                                                          UNSECURED    (BY PROPERTY)    UNSECURED
                                                                        (BY PROPERTY)    SECONDARY    (BY PROPERTY)
                                                 SECURED (BY PROPERTY)    SECONDARY      FINANCING      SECONDARY
                                                  SECONDARY FINANCING     FINANCING       EXISTING      FINANCING
GROUP  LOAN NUMBER  PROPERTY NAME                        LIMIT             ALLOWED        BALANCE      DESCRIPTION
-------------------------------------------------------------------------------------------------------------------

  2     310901961   Parkview Village Apartments           NAP                 No            NAP            NAP
  2     310903212   Lago Club Apartments                  NAP                 No            NAP            NAP
  1       86899     Pacific East Mall                     NAP                 No            NAP            NAP
  1      6106237    University Plaza                      NAP                 No            NAP            NAP
  2      6106198    Old Farm Apartments                   NAP                 No            NAP            NAP
  1     310902187   Winchester Square II                  NAP                 No            NAP            NAP
  1     310901962   Hayden Island                         NAP                 No            NAP            NAP
  1      6106272    Tennant Station              $10,000,000, provided        No            NAP            NAP
                                                 the combined LTV does
                                                 not exceed 75% and
                                                 the combined DSCR is
                                                 no less than 1.20x.
  1       44055     Prides Court (Wellington)             NAP                 No            NAP            NAP
  1      6106235    University Brook                      NAP                 No            NAP            NAP
  1      754704     Pacheco Pass Phase I                  NAP                 No            NAP            NAP
                    Shopping Center
  1      6106259    Riverwoods I, II and III              NAP                 No            NAP            NAP
  1       42815     Seattle University Plaza              NAP                 No            NAP            NAP
  1      754146     The Plaza at Windward Phase           NAP                 No            NAP            NAP
                    III
  2       44043     Eastampton Gardens                    NAP                 No            NAP            NAP



                                                   UNSECURED
                                                 (BY PROPERTY)            GROUND
                                                   SECONDARY              LEASE
                                                   FINANCING    GROUND   MATURITY
GROUP  LOAN NUMBER  PROPERTY NAME                    LIMIT       LEASE     DATE
---------------------------------------------------------------------------------

  2     310901961   Parkview Village Apartments       NAP          No      NAP
  2     310903212   Lago Club Apartments              NAP          No      NAP
  1       86899     Pacific East Mall                 NAP         Yes   5/31/2026
  1      6106237    University Plaza                  NAP          No      NAP
  2      6106198    Old Farm Apartments               NAP          No      NAP
  1     310902187   Winchester Square II              NAP          No      NAP
  1     310901962   Hayden Island                     NAP          No      NAP
  1      6106272    Tennant Station                   NAP          No      NAP




  1       44055     Prides Court (Wellington)         NAP          No      NAP
  1      6106235    University Brook                  NAP          No      NAP
  1      754704     Pacheco Pass Phase I              NAP          No      NAP
                    Shopping Center
  1      6106259    Riverwoods I, II and III          NAP          No      NAP
  1       42815     Seattle University Plaza          NAP          No      NAP
  1      754146     The Plaza at Windward Phase       NAP          No      NAP
                    III
  2       44043     Eastampton Gardens                NAP          No      NAP






                                                               GROUND
                                                               LEASE
                                                              MATURITY
                                                    GROUND      DATE
                                                    LEASE       WITH                         CROSSED
                                                  EXTENTION  EXTENSION                         LOAN
GROUP  LOAN NUMBER  PROPERTY NAME                  OPTIONS    OPTIONS         RECOURSE          ID          RELATED BORROWER ID
------------------------------------------------------------------------------------------------------------------------------------

  2     310901961   Parkview Village Apartments      NAP        NAP              No            NAP         310901961, 310901962,
                                                                                                           310901963, 310901964,
                                                                                                           310901965, 310903181,
                                                                                                                 310903182
  2     310903212   Lago Club Apartments             NAP        NAP      Personal Repayment    NAP                  NAP
                                                                        Guarantee (first $7
                                                                              million)
  1       86899     Pacific East Mall            1, 25 year  5/31/2051           No            NAP                  NAP
  1      6106237    University Plaza                 NAP        NAP              No            NAP       6106235, 6106236, 6106237
  2      6106198    Old Farm Apartments              NAP        NAP              No            NAP                  NAP
  1     310902187   Winchester Square II             NAP        NAP              No            NAP                  NAP
  1     310901962   Hayden Island                    NAP        NAP              No            NAP         310901961, 310901962,
                                                                                                           310901963, 310901964,
                                                                                                           310901965, 310903181,
                                                                                                                 310903182
  1      6106272    Tennant Station                  NAP        NAP              No            NAP                  NAP
  1       44055     Prides Court (Wellington)        NAP        NAP              No            NAP      44040, 44043, 44048, 44050,
                                                                                                        44053, 44055, 44056, 44057,
                                                                                                        44058, 44060, 44061, 44062
  1      6106235    University Brook                 NAP        NAP              No            NAP       6106235, 6106236, 6106237
  1      754704     Pacheco Pass Phase I             NAP        NAP              No            NAP        754704, 754646, 754662
                    Shopping Center
  1      6106259    Riverwoods I, II and III         NAP        NAP              No            NAP                  NAP
  1       42815     Seattle University Plaza         NAP        NAP              No            NAP                  NAP
  1      754146     The Plaza at Windward Phase      NAP        NAP              No            NAP                  NAP
                    III
  2       44043     Eastampton Gardens               NAP        NAP              No            NAP      44040, 44043, 44048, 44050,
                                                                                                        44053, 44055, 44056, 44057,
                                                                                                        44058, 44060, 44061, 44062












GROUP  LOAN NUMBER  PROPERTY NAME                         BORROWER ENTITY                       PROPERTY MANAGER
--------------------------------------------------------------------------------------------------------------------------------

  2     310901961   Parkview Village Apartments           Parkview Village Limited Partnership  TBD
  2     310903212   Lago Club Apartments                  Lago Club Apartments, LLC             TBD
  1       86899     Pacific East Mall                     Pacific Infinity Company, Inc.
  1      6106237    University Plaza                      Normal Place, LLC                     Place Management Group, LLC
  2      6106198    Old Farm Apartments                   Socrates Associates, L.L.C.           Zaragon Management Corp.
  1     310902187   Winchester Square II                  Winchester Square, LLC                TBD
  1     310901962   Hayden Island                         Hayden Island Enterprises Limited     TBD
                                                          Partnership
  1      6106272    Tennant Station                       Tennant Station, LLC                  Terracommercial Management Corp.
  1       44055     Prides Court (Wellington)             Wellington Arms Associates, L.P.
  1      6106235    University Brook                      Huntsville Place, LP                  Place Management Group, LLC
  1       754704    Pacheco Pass Phase I Shopping Center  Inland Western Gilroy I, L.L.C.       Inland Holdco Management
  1      6106259    Riverwoods I, II and III              Esnet Riverwoods Properties LLC       EsNet Management
  1       42815     Seattle University Plaza              GRE University LLC
  1      754146     The Plaza at Windward Phase III       Windward Exchange II, LLC             American Star Development
  2       44043     Eastampton Gardens                    Eastampton Bently Road Associates,
                                                          L.L.C.


                                                                                                          TENANT-
                                                                                                            IN-
                                                                                                          COMMON
                                                                                                           (TIC)         LOAN
                                                          SINGLE   SINGLE  INDEPENDENT       NON         BORROWER      PURPOSE
                                                           ASSET  PURPOSE    DIRECTOR   CONSOLIDATION   STRUCTURE    (REFINANCE/
GROUP  LOAN NUMBER  PROPERTY NAME                         ENTITY   ENTITY    (YES/NO)       LETTER       (YES/NO)    ACQUISITION)
--------------------------------------------------------------------------------------------------------------------------------

  2     310901961   Parkview Village Apartments             Yes     Yes         No            No            No         Refinance
  2     310903212   Lago Club Apartments                    Yes     Yes         No            No            No         Refinance
  1       86899     Pacific East Mall                       Yes     Yes        Yes            No            No         Refinance
  1      6106237    University Plaza                        Yes     Yes        Yes           Yes            No        Acquisition
  2      6106198    Old Farm Apartments                     Yes     Yes         No            No            No         Refinance
  1     310902187   Winchester Square II                    Yes     Yes         No            No            No         Refinance
  1     310901962   Hayden Island                           Yes     Yes         No            No            No         Refinance

  1      6106272    Tennant Station                         Yes     Yes         No            No            No         Refinance
  1       44055     Prides Court (Wellington)               Yes     Yes        Yes            No            No         Refinance
  1      6106235    University Brook                        Yes     Yes        Yes           Yes            No        Acquisition
  1       754704    Pacheco Pass Phase I Shopping Center    Yes     Yes         No            No            No        Acquisition
  1      6106259    Riverwoods I, II and III                Yes     Yes         No            No            No         Refinance
  1       42815     Seattle University Plaza                Yes     Yes         No            No            No         Refinance
  1      754146     The Plaza at Windward Phase III         Yes     Yes         No            No            No         Refinance
  2       44043     Eastampton Gardens                      Yes     Yes        Yes            No            No         Refinance






                                                                        UNDERWRITTEN
                                                          UNDERWRITTEN     EFFECTIVE  UNDERWRITTEN                UNDERWRITTEN
                                                            OCCUPANCY          GROSS         TOTAL  UNDERWRITTEN      NET CASH
GROUP  LOAN NUMBER  PROPERTY NAME                            PERCENT          INCOME      EXPENSES           NOI          FLOW
------------------------------------------------------------------------------------------------------------------------------

  2     310901961   Parkview Village Apartments               93.0%        4,032,241     1,763,759     2,268,482     2,132,482
  2     310903212   Lago Club Apartments                      95.0%        2,297,044       777,535     1,519,509     1,472,259
  1       86899     Pacific East Mall                         95.0%        3,561,870     1,928,129     1,633,741     1,524,122
  1      6106237    University Plaza                          95.5%        2,550,183     1,126,508     1,423,675     1,387,075
  2      6106198    Old Farm Apartments                       89.7%        2,214,158       814,164     1,399,994     1,317,494
  1     310902187   Winchester Square II                      94.8%        2,044,032       618,500     1,425,532     1,362,995
  1     310901962   Hayden Island                             95.0%        3,376,247     1,727,856     1,648,391     1,617,941
  1      6106272    Tennant Station                           83.5%        3,108,531       769,270     2,339,260     2,190,420
  1       44055     Prides Court (Wellington)                 94.1%        2,312,219     1,123,112     1,189,106     1,114,856
  1      6106235    University Brook                          96.0%        2,446,457     1,173,678     1,272,779     1,220,979
  1       754704    Pacheco Pass Phase I Shopping Center      95.0%        2,408,186       701,524     1,706,662     1,671,684
  1      6106259    Riverwoods I, II and III                  83.1%        2,890,625     1,270,664     1,619,962     1,364,527
  1       42815     Seattle University Plaza                  95.0%        1,633,605       392,609     1,240,996     1,208,758
  1      754146     The Plaza at Windward Phase III           91.7%        1,713,168       376,967     1,336,201     1,294,189
  2       44043     Eastampton Gardens                        95.0%        2,252,371     1,079,712     1,172,659     1,112,659


                                                                                      UNDERWRITTEN  UNDERWRITTEN
                                                                                        DSCR NOI      DSCR NCF    UNDERWRITTEN
                                                          UNDERWRITTEN  UNDERWRITTEN    (AFTER IO     (AFTER IO    REPLACEMENT
GROUP  LOAN NUMBER  PROPERTY NAME                           DSCR NOI      DSCR NCF       PERIOD)       PERIOD)        RESERVES
------------------------------------------------------------------------------------------------------------------------------

  2     310901961   Parkview Village Apartments               1.69          1.59           NAP           NAP           136,000
  2     310903212   Lago Club Apartments                      1.50          1.45          1.22          1.18            47,250
  1       86899     Pacific East Mall                         1.71          1.60          1.40          1.31            21,263
  1      6106237    University Plaza                          1.50          1.47           NAP           NAP            36,600
  2      6106198    Old Farm Apartments                       1.67          1.57          1.32          1.24            82,500
  1     310902187   Winchester Square II                      1.71          1.64          1.38          1.32            20,027
  1     310901962   Hayden Island                             1.58          1.55           NAP           NAP            30,450
  1      6106272    Tennant Station                           2.75          2.58           NAP           NAP            39,266
  1       44055     Prides Court (Wellington)                 1.44          1.35          1.18          1.11            74,250
  1      6106235    University Brook                          1.56          1.50           NAP           NAP            51,800
  1      754704     Pacheco Pass Phase I Shopping Center      2.50          2.44          2.50          2.44            13,117
  1      6106259    Riverwoods I, II and III                  1.72          1.45           NAP           NAP            49,230
  1       42815     Seattle University Plaza                  1.67          1.63          1.34          1.30            25,227
  1      754146     The Plaza at Windward Phase III           1.35          1.31           NAP           NAP            11,100
  2       44043     Eastampton Gardens                        1.54          1.46          1.27          1.21            60,000







                                                                                        MOST
                                                                                      RECENT        MOST
                                                             MOST        MOST     FINANCIALS      RECENT        MOST
                                                            RECENT      RECENT     EFFECTIVE  FINANCIALS      RECENT
                                                          FINANCIALS  FINANCIALS       GROSS       TOTAL  FINANCIALS
GROUP  LOAN NUMBER  PROPERTY NAME                          END DATE     PERIOD        INCOME    EXPENSES         NOI
--------------------------------------------------------------------------------------------------------------------

  2     310901961   Parkview Village Apartments            9/30/2005     T-12      4,032,241   1,753,228   2,279,013
  2     310903212   Lago Club Apartments                   6/30/2005     T-12      2,149,471     640,405   1,509,066
  1       86899     Pacific East Mall                      6/30/2005  Ann 6 mos.   3,451,587   1,627,740   1,823,847
  1      6106237    University Plaza                             NAP      NAP
  2      6106198    Old Farm Apartments                    7/31/2005      12       2,071,548     717,302   1,354,246
  1     310902187   Winchester Square II                   6/30/2005     T-12      1,732,696     521,646   1,211,050
  1     310901962   Hayden Island                          9/30/2005     T-12      3,320,390   1,603,495   1,603,495
  1      6106272    Tennant Station                        5/31/2005       5       4,315,050   1,282,705   3,032,345
  1       44055     Prides Court (Wellington)              8/31/2005     T-12      2,235,777   1,255,569     980,208
  1      6106235    University Brook                             NAP      NAP
  1      754704     Pacheco Pass Phase I Shopping Center
  1      6106259    Riverwoods I, II and III               7/31/2005      12       2,758,851   1,144,826   1,614,026
  1       42815     Seattle University Plaza                      --       0               0           0           0
  1      754146     The Plaza at Windward Phase III
  2       44043     Eastampton Gardens                     8/31/2005     T-12      2,125,018   1,156,319     968,699


                                                                                                  SECOND
                                                                                    SECOND          MOST
                                                                MOST    SECOND       MOST         RECENT
                                                              RECENT     MOST       RECENT    FINANCIALS
                                                          FINANCIALS    RECENT    FINANCIALS   EFFECTIVE
                                                            NET CASH  FINANCIALS   STATEMENT       GROSS
GROUP  LOAN NUMBER  PROPERTY NAME                               FLOW   END DATE     PERIOD        INCOME
--------------------------------------------------------------------------------------------------------

  2     310901961   Parkview Village Apartments            2,279,013  12/31/2004    Actual     4,063,527
  2     310903212   Lago Club Apartments                   1,509,066  12/31/2004    Actual     2,115,301
  1       86899     Pacific East Mall                      1,823,847  12/31/2004      12       3,585,664
  1      6106237    University Plaza                                         NAP      NAP
  2      6106198    Old Farm Apartments                    1,288,246  12/31/2004      12       2,115,054
  1     310902187   Winchester Square II                   1,211,050  12/31/2004    Actual     1,743,203
  1     310901962   Hayden Island                          1,716,895  12/31/2004    Actual     3,336,990
  1      6106272    Tennant Station                        3,031,745  12/31/2004      12       2,056,316
  1       44055     Prides Court (Wellington)                937,035  12/31/2004      12       1,590,426
  1      6106235    University Brook                                         NAP      NAP
  1      754704     Pacheco Pass Phase I Shopping Center
  1      6106259    Riverwoods I, II and III               1,614,026  12/31/2004      12       2,263,905
  1       42815     Seattle University Plaza                       0          --       0               0
  1      754146     The Plaza at Windward Phase III
  2       44043     Eastampton Gardens                       911,167  12/31/2004      12       2,107,632






                                                            SECOND                  SECOND                   THIRD
                                                             MOST       SECOND       MOST        THIRD       MOST
                                                            RECENT       MOST       RECENT       MOST       RECENT
                                                          FINANCIALS    RECENT    FINANCIALS    RECENT    FINANCIALS
                                                             TOTAL    FINANCIALS   NET CASH   FINANCIALS   STATEMENT
GROUP  LOAN NUMBER  PROPERTY NAME                          EXPENSES       NOI        FLOW      END DATE     PERIOD
--------------------------------------------------------------------------------------------------------------------

  2     310901961   Parkview Village Apartments            1,795,796   2,267,731   2,267,731  12/31/2003    Actual
  2     310903212   Lago Club Apartments                     570,210   1,545,091   1,545,091  12/31/2003    Actual
  1       86899     Pacific East Mall                      1,646,273   1,939,390   1,939,390  12/31/2003      12
  1      6106237    University Plaza                                                                 NAP      NAP
  2      6106198    Old Farm Apartments                      827,170   1,287,884   1,221,884  12/31/2003      12
  1     310902187   Winchester Square II                     503,665   1,239,538   1,239,538  12/31/2003    Actual
  1     310901962   Hayden Island                          1,732,280   1,604,710   1,604,710  12/31/2003    Actual
  1      6106272    Tennant Station                          742,088   1,314,228     941,776  12/31/2003      12
  1       44055     Prides Court (Wellington)              1,117,199     473,227     416,563  12/31/2003      12
  1      6106235    University Brook                                                                 NAP      NAP
  1      754704     Pacheco Pass Phase I Shopping Center
  1      6106259    Riverwoods I, II and III               1,107,387   1,156,517   1,156,517  12/31/2003      12
  1       42815     Seattle University Plaza                       0           0           0          --       0
  1      754146     The Plaza at Windward Phase III
  2       44043     Eastampton Gardens                     1,050,608   1,057,024   1,005,170  12/31/2003      12


                                                             THIRD
                                                             MOST        THIRD                   THIRD
                                                            RECENT       MOST        THIRD       MOST
                                                          FINANCIALS    RECENT       MOST       RECENT
                                                           EFFECTIVE  FINANCIALS    RECENT    FINANCIALS
                                                             GROSS       TOTAL    FINANCIALS   NET CASH
GROUP  LOAN NUMBER  PROPERTY NAME                           INCOME     EXPENSES       NOI        FLOW
--------------------------------------------------------------------------------------------------------

  2     310901961   Parkview Village Apartments            4,299,722   1,762,004   2,537,718   2,537,718
  2     310903212   Lago Club Apartments                   2,029,663     546,750   1,482,913   1,482,913
  1       86899     Pacific East Mall                      3,377,905   1,599,437   1,778,468   1,778,468
  1      6106237    University Plaza
  2      6106198    Old Farm Apartments                    1,748,033     622,671   1,125,362   1,075,862
  1     310902187   Winchester Square II                   1,745,137     504,290   1,240,847   1,238,481
  1     310901962   Hayden Island                          3,331,536   1,732,111   1,599,425   1,599,425
  1      6106272    Tennant Station                        1,814,782     628,963   1,185,819   1,185,069
  1       44055     Prides Court (Wellington)              2,029,835     881,355   1,148,480   1,148,480
  1      6106235    University Brook
  1      754704     Pacheco Pass Phase I Shopping Center
  1      6106259    Riverwoods I, II and III               1,750,333     940,860     809,474     809,474
  1       42815     Seattle University Plaza                       0           0           0           0
  1      754146     The Plaza at Windward Phase III
  2       44043     Eastampton Gardens                     2,162,021     947,179   1,214,842   1,184,546






                                                                                                     TENANT
                                                                                                      LEASE
                                                                                     SF 1  SPACE    MATURITY
GROUP  LOAN NUMBER  PROPERTY NAME                         TENANT NAME 1                    PCT 1     DATE 1
------------------------------------------------------------------------------------------------------------

  2     310901961   Parkview Village Apartments           NAP                         NAP    NAP         NAP
  2     310903212   Lago Club Apartments                  NAP                         NAP    NAP         NAP
  1       86899     Pacific East Mall                     99 Ranch Market          34,624  31.9%    4/1/2008
  1      6106237    University Plaza
  2      6106198    Old Farm Apartments
  1     310902187   Winchester Square II                  Kroger                   62,500  46.0%  11/30/2015
  1     310901962   Hayden Island                         NAP                         NAP    NAP         NAP
  1      6106272    Tennant Station                       Rosso's Furniture        40,428  20.6%    4/4/2006
                                                          (sublease from Safeway)
  1       44055     Prides Court (Wellington)             NAP                         NAP    NAP         NAP
  1      6106235    University Brook
  1      754704     Pacheco Pass Phase I Shopping Center  Best Buy                 29,915  34.2%   1/31/2014
  1      6106259    Riverwoods I, II and III              Synergy                  20,942  11.5%   7/31/2008
  1       42815     Seattle University Plaza              Office Max               25,814  35.0%   9/30/2020
  1      754146     The Plaza at Windward Phase III       LA Fitness               45,000  60.9%  10/31/2020
                                                          International, LLC
  2       44043     Eastampton Gardens                    NAP                         NAP    NAP         NAP


                                                                                                      TENANT
                                                                                                       LEASE
                                                                                      SF 2  SPACE    MATURITY
GROUP  LOAN NUMBER  PROPERTY NAME                         TENANT NAME 2                     PCT 2     DATE 2
-------------------------------------------------------------------------------------------------------------

  2     310901961   Parkview Village Apartments           NAP                          NAP    NAP         NAP
  2     310903212   Lago Club Apartments                  NAP                          NAP    NAP         NAP
  1       86899     Pacific East Mall                     Culinary Wonderland        5,308   4.9%    1/1/2010
  1      6106237    University Plaza
  2      6106198    Old Farm Apartments
  1     310902187   Winchester Square II                  Dollar Tree Stores, Inc.   6,000   4.4%   1/31/2011
  1     310901962   Hayden Island                         NAP                          NAP    NAP         NAP
  1      6106272    Tennant Station                       Morgan Hill Bowl          27,894  14.2%  12/31/2015

  1       44055     Prides Court (Wellington)             NAP                          NAP    NAP         NAP
  1      6106235    University Brook
  1      754704     Pacheco Pass Phase I Shopping Center  Linens & Things           27,984  32.0%   1/31/2015
  1      6106259    Riverwoods I, II and III              Star Satellite            11,989   6.6%   9/30/2007
  1       42815     Seattle University Plaza              Eyes Rite                  1,232   1.7%   9/30/2010
  1      754146     The Plaza at Windward Phase III       Message Envy               3,200   4.3%   9/15/2012

  2       44043     Eastampton Gardens                    NAP                          NAP    NAP         NAP






                                                                                                  TENANT             OWNER
                                                                                                   LEASE   SINGLE  OCCUPIED
                                                                                        SPACE    MATURITY  TENANT    > 20%
GROUP  LOAN NUMBER  PROPERTY NAME                         TENANT NAME 3          SF 3   PCT 3     DATE 3    (Y/N)    (Y/N)
-----------------------------------------------------------------------------------------------------------------------------

  2     310901961   Parkview Village Apartments           NAP                      NAP    NAP         NAP    No       No

  2     310903212   Lago Club Apartments                  NAP                      NAP    NAP         NAP    No       No

  1       86899     Pacific East Mall                     Daimo Noodle House     4,000   3.7%   12/1/2009    No       No
  1      6106237    University Plaza
  2      6106198    Old Farm Apartments
  1     310902187   Winchester Square II                  Irwin's Hallmark       5,182   3.8%   1/31/2006    No       No

  1     310901962   Hayden Island                         NAP                      NAP    NAP         NAP    No       No

  1      6106272    Tennant Station                       24 Hour Fitness       24,708  12.6%   10/5/2010    No       No
  1       44055     Prides Court (Wellington)             NAP                      NAP    NAP         NAP    No       No
  1      6106235    University Brook
  1      754704     Pacheco Pass Phase I Shopping Center  Monterey Spa & Stove   4,612   5.3%  11/10/2014    No       No

  1      6106259    Riverwoods I, II and III              Merrill Lynch         11,356   6.2%    2/3/2007    No       No
  1       42815     Seattle University Plaza              Cartridge World        1,132   1.5%   9/30/2010    No       No
  1      754146     The Plaza at Windward Phase III       Simply Sophie          3,200   4.3%   9/15/2010    No       No


  2       44043     Eastampton Gardens                    NAP                      NAP    NAP         NAP    No       No



                                                                     ASSUMPTION
                                                                      PROVISION
GROUP  LOAN NUMBER  PROPERTY NAME                         FOOTNOTES     (Y/N)             ASSUMPTION/FEE
---------------------------------------------------------------------------------------------------------------

  2     310901961   Parkview Village Apartments                          Yes         2 - 1.0%, but not less
                                                                                          than $15,000
  2     310903212   Lago Club Apartments                                 Yes         2 - 1.0%, but not less
                                                                                          than $15,000
  1       86899     Pacific East Mall                                    Yes              2 times @ 1%
  1      6106237    University Plaza
  2      6106198    Old Farm Apartments
  1     310902187   Winchester Square II                                 Yes         2 - 1.0%, but not less
                                                                                          than $15,000
  1     310901962   Hayden Island                                        Yes         2 - 1.0%, but not less
                                                                                          than $15,000
  1      6106272    Tennant Station                                      Yes              1 time at 1%
  1       44055     Prides Court (Wellington)                            Yes                   1%
  1      6106235    University Brook
  1      754704     Pacheco Pass Phase I Shopping Center                 Yes       Unlimited Times at Greater
                                                                                        of .5% or $15,000
  1      6106259    Riverwoods I, II and III                             Yes              2 times at 1%
  1       42815     Seattle University Plaza                             Yes                   1%
  1      754146     The Plaza at Windward Phase III                      Yes        2 Times at Greater of .5%
                                                                                 or $15,000 for the 1st, and 1%
                                                                                     or $15,000 for the 2nd.
  2       44043     Eastampton Gardens                                   Yes                   1%






                                                                                ADMINISTRATIVE
                                                  LOAN   PROPERTY      LOAN          COST
GROUP  LOAN NUMBER  PROPERTY NAME                SELLER    COUNT     SERVICER     RATE (BPS)
----------------------------------------------------------------------------------------------

  1      6106236    University Glen               PMCF       1         PAR           2.1450
  1     610903155   Sand Canyon Medical Office     WFB       1         WFB           8.1450
  2      6106178    Meridian at Indian Trail      PMCF       1         PAR           2.1450
  1       43285     Valley River Inn              BSCMI      1     Wells Fargo       3.1450
  1     00-1101011  Seville Commons Shopping      NLIC       1                      11.1550
                    Center
  1      6106226    Colony Plaza Shopping         PMCF       1         PAR           2.1450
                    Center
  1       44615     Radisson Hotel Trevose        BSCMI      1     Wells Fargo       3.1450

  1      6106171    Eastwood Square Shopping      PMCF       1         PAR           7.1450
                    Center
  1     310903142   Arapahoe Park East             WFB       1         WFB           3.1450

  2       44040     Cedar Gardens                 BSCMI      1     Wells Fargo       3.1450
  1     310902843   Park Meadow Estates            WFB       3         WFB           3.1450
        310902843A  Parkwood Mobile Home Park      WFB       1
        310902843B  Meadow Streams Village         WFB       1
        310902843C  Maple Grove Estates            WFB       1
  1      6106181    Epps Village                  PMCF       1         PAR           2.1450
  1      6106177    Hampton Inn - Springboro      PMCF       1         PAR           2.1450
  1      6106175    Holiday Inn Express -         PMCF       1         PAR           2.1450
                    Bowling Green




GROUP  LOAN NUMBER  PROPERTY NAME                SPONSOR                                  PROPERTY TYPE
------------------------------------------------------------------------------------------------------------------------

  1      6106236    University Glen              Place Properties, L.P.                   Multifamily
  1     610903155   Sand Canyon Medical Office   Sand Canyon MOB No. 1                    Office
  2      6106178    Meridian at Indian Trail     Covington Realty Partners LLC            Multifamily
  1       43285     Valley River Inn             Sunstone Hotel Investors, Inc.           Hospitality
  1     00-1101011  Seville Commons Shopping     TPRF/Seville, L.P.                       Retail
                    Center
  1      6106226    Colony Plaza Shopping        Patrick Kong, Debra Kong                 Retail
                    Center
  1       44615     Radisson Hotel Trevose       William McNamara, Joe Heenan and Chris   Hospitality
                                                 Churchill
  1      6106171    Eastwood Square Shopping     Lawrence Levey                           Retail
                    Center
  1     310903142   Arapahoe Park East           P. Randall ten Doesschate,               Industrial
                                                 Joseph W. Lamkin, Douglas J. McDonald
  2       44040     Cedar Gardens                Seryl Kushner and George Gellert         Multifamily
  1     310902843   Park Meadow Estates          Benjamin L Kadish, James Soboleski       Manufactured Housing Community
        310902843A  Parkwood Mobile Home Park                                             Manufactured Housing Community
        310902843B  Meadow Streams Village                                                Manufactured Housing Community
        310902843C  Maple Grove Estates                                                   Manufactured Housing Community
  1      6106181    Epps Village                 Steven J. Maxwell                        Retail
  1      6106177    Hampton Inn - Springboro     Thomas E. Shoemaker, Douglas L. Steinke  Hospitality
  1      6106175    Holiday Inn Express -        Thomas E. Shoemaker, Douglas L. Steinke  Hospitality
                    Bowling Green






GROUP  LOAN NUMBER  PROPERTY NAME               PROPERTY SUB TYPE            PROPERTY ADDRESS
---------------------------------------------------------------------------------------------------------------------------

  1      6106236    University Glen             Student Housing              500 South Park Ridge Road
  1     610903155   Sand Canyon Medical Office  Medical Office               16300 Sand Canyon Avenue
  2      6106178    Meridian at Indian Trail    Garden                       1101 Flagstone Lane
  1       43285     Valley River Inn            Full Service                 1000 Valley River Way
  1     00-1101011  Seville Commons Shopping    Anchored                     2101-2151 North Collins Street
                    Center
  1      6106226    Colony Plaza Shopping       Anchored                     4555 State Highway 6
                    Center
  1       44615     Radisson Hotel Trevose      Full Service                 2400 Old Lincoln Highway
  1      6106171    Eastwood Square Shopping    Anchored                     S.R. 91 and Eastwood Avenue
                    Center
  1     310903142   Arapahoe Park East          Flex                         1645, 1685, 1688, 1727, and 1730 Conestoga St.
  2       44040     Cedar Gardens               Garden                       3701 Rolling Road
  1     310902843   Park Meadow Estates         Manufactured Home Community  Various
        310902843A  Parkwood Mobile Home Park   Manufactured Home Community  3120 Chari Drive
        310902843B  Meadow Streams Village      Manufactured Home Community  3101 N. River Road
        310902843C  Maple Grove Estates         Manufactured Home Community  1696 143rd Avenue
  1      6106181    Epps Village                Anchored                     1720 Epps Bridge Road
  1      6106177    Hampton Inn - Springboro    Limited Service              25 Greenwood Lane
  1      6106175    Holiday Inn Express -       Limited Service              2150 East Wooster Street
                    Bowling Green


GROUP  LOAN NUMBER  PROPERTY NAME               CITY           COUNTY     STATE  ZIP CODE
-----------------------------------------------------------------------------------------

  1      6106236    University Glen             Bloomington    Monroe       IN     47401
  1     610903155   Sand Canyon Medical Office  Irvine         Orange       CA     92618
  2      6106178    Meridian at Indian Trail    Indian Trail   Union        NC     28079
  1       43285     Valley River Inn            Eugene         Lane         OR     97401
  1     00-1101011  Seville Commons Shopping    Arlington      Tarrant      TX     76011
                    Center
  1      6106226    Colony Plaza Shopping       Sugar Land     Fort Bend    TX     77467
                    Center
  1       44615     Radisson Hotel Trevose      Trevose        Bucks        PA     19503
  1      6106171    Eastwood Square Shopping    Tallmadge      Summit       OH     44278
                    Center
  1     310903142   Arapahoe Park East          Boulder        Boulder      CO     80301
  2       44040     Cedar Gardens               Randallstown   Baltimore    MD     21244
  1     310902843   Park Meadow Estates         Various        Various      MI     49323
        310902843A  Parkwood Mobile Home Park   Flint          Genesee      MI     48507
        310902843B  Meadow Streams Village      Sodus          Berrien      MI     49126
        310902843C  Maple Grove Estates         Dorr           Allegan      MI     49323
  1      6106181    Epps Village                Athens         Oconee       GA     30606
  1      6106177    Hampton Inn - Springboro    Springboro     Warren       OH     45066
  1      6106175    Holiday Inn Express -       Bowling Green  Wood         OH     43402
                    Bowling Green







                                                                                                               CUT-OFF
                                                                                     NCA OR SCA   ORIGINAL      DATE
GROUP  LOAN NUMBER  PROPERTY NAME               MSA                                    CA (1)      BALANCE     BALANCE
-----------------------------------------------------------------------------------------------------------------------

  1      6106236    University Glen             Bloomington                              NAP     13,415,100  13,415,100
  1     610903155   Sand Canyon Medical Office  Los Angeles-Riverside-Orange County      SCA     13,000,000  13,000,000
  2      6106178    Meridian at Indian Trail    Charlotte                                NAP     12,850,000  12,850,000
  1       43285     Valley River Inn            Springfield                              NAP     12,690,000  12,690,000
  1     00-1101011  Seville Commons Shopping    Dallas-Fort Worth-Arlington              NAP     12,400,000  12,400,000
                    Center
  1      6106226    Colony Plaza Shopping       Houston                                  NAP     12,000,000  11,987,086
                    Center
  1       44615     Radisson Hotel Trevose      Philadelphia                             NAP     12,000,000  11,981,999
  1      6106171    Eastwood Square Shopping    Akron                                    NAP     12,000,000  11,981,167
                    Center
  1     310903142   Arapahoe Park East          Denver-Boulder-Greeley                   NAP     11,900,000  11,900,000
  2       44040     Cedar Gardens               Washington-Balmtimore                    NAP     11,760,000  11,760,000
  1     310902843   Park Meadow Estates         Various                                  NAP     11,700,000  11,700,000
        310902843A  Parkwood Mobile Home Park   Detroit-Ann Arbor-Flint                  NAP      6,530,000   6,530,000
        310902843B  Meadow Streams Village      Benton Harbor                            NAP      4,050,000   4,050,000
        310902843C  Maple Grove Estates         Grand Rapids-Muskegon-Holland            NAP      1,120,000   1,120,000
  1      6106181    Epps Village                Athens                                   NAP     11,500,000  11,500,000
  1      6106177    Hampton Inn - Springboro    Dayton                                   NAP      3,800,000   3,791,551
  1      6106175    Holiday Inn Express -       Toledo                                   NAP      2,650,000   2,644,108
                    Bowling Green


                                                             % BY
                                                            CUT-OFF
                                                              DATE    CUT-OFF    MATURITY
GROUP  LOAN NUMBER  PROPERTY NAME                  SORT     BALANCE     DATE      BALANCE
------------------------------------------------------------------------------------------

  1      6106236    University Glen             13,415,100    0.5%   12/1/2005  13,415,100
  1     610903155   Sand Canyon Medical Office  13,000,000    0.5%   12/1/2005  11,553,006
  2      6106178    Meridian at Indian Trail    12,850,000    0.5%   12/1/2005  11,926,144
  1       43285     Valley River Inn            12,690,000    0.5%   12/1/2005  10,393,772
  1     00-1101011  Seville Commons Shopping    12,400,000    0.5%   12/5/2005  11,098,262
                    Center
  1      6106226    Colony Plaza Shopping       11,987,086    0.5%   12/1/2005  10,070,528
                    Center
  1       44615     Radisson Hotel Trevose      11,981,999    0.5%   12/1/2005   9,240,595
  1      6106171    Eastwood Square Shopping    11,981,167    0.5%   12/1/2005   9,146,668
                    Center
  1     310903142   Arapahoe Park East          11,900,000    0.5%   12/1/2005  11,063,772
  2       44040     Cedar Gardens               11,760,000    0.4%   12/1/2005   9,870,161
  1     310902843   Park Meadow Estates         11,700,000    0.4%   12/1/2005  10,437,869
        310902843A  Parkwood Mobile Home Park   11,700,000    0.2%               5,825,579
        310902843B  Meadow Streams Village      11,700,000    0.2%               3,613,109
        310902843C  Maple Grove Estates         11,700,000    0.0%                 999,181
  1      6106181    Epps Village                11,500,000    0.4%   12/1/2005  10,700,032
  1      6106177    Hampton Inn - Springboro    10,975,543    0.1%   12/1/2005   2,483,169
  1      6106175    Holiday Inn Express -       10,975,543    0.1%   12/1/2005   1,731,684
                    Bowling Green






                                                                                                         FIRST    MATURITY
          LOAN                                                                            ORIGINATION   PAYMENT   OR HYPER
GROUP    NUMBER    PROPERTY NAME                        AMORTIZATION TYPE                    DATE        DATE      AM DATE
---------------------------------------------------------------------------------------------------------------------------

  1     6106236    University Glen                      Interest Only - Hyper Amortizing   10/21/2005  12/5/2005  11/5/2010





  1    610903155   Sand Canyon Medical Office           Partial IO                           9/1/2005  11/1/2005  10/1/2015
  2     6106178    Meridian at Indian Trail             Partial IO                          9/12/2005  11/5/2005  10/5/2012
  1      43285     Valley River Inn                     Partial IO                          4/29/2005   6/1/2005  5/1/2015
  1    00-1101011  Seville Commons Shopping Center      Partial IO                          9/14/2005  11/5/2005  10/5/2015
  1     6106226    Colony Plaza Shopping Center         Amortizing Balloon                 10/18/2005  12/5/2005  11/5/2015
  1      44615     Radisson Hotel Trevose               Amortizing Balloon                  11/1/2005  12/1/2005  11/1/2015
  1     6106171    Eastwood Square Shopping Center      Hyper Amortizing                    10/7/2005  12/5/2005  11/5/2015





  1    310903142   Arapahoe Park East                   Partial IO - Hyper Amortizing       9/27/2005  11/1/2005  10/1/2015







  2      44040     Cedar Gardens                        Partial IO - Hyper Amortizing       6/30/2005   8/1/2005   7/1/2020
  1    310902843   Park Meadow Estates                  Partial IO                          6/29/2005   8/1/2005   7/1/2015
       310902843A  Parkwood Mobile Home Park
       310902843B  Meadow Streams Village
       310902843C  Maple Grove Estates
  1     6106181    Epps Village                         Partial IO - Hyper Amortizing      11/17/2005   1/5/2006  12/5/2015





  1     6106177    Hampton Inn - Springboro             Amortizing Balloon                  11/2/2005  12/5/2005  11/5/2015
  1     6106175    Holiday Inn Express - Bowling Green  Amortizing Balloon                  11/2/2005  12/5/2005  11/5/2015


                                                         ARD    MATURITY                 ORIGINAL    ORIGINAL
          LOAN                                          LOAN     DATE OF     ARD RATE      LOAN    AMORTIZATION    IO
GROUP    NUMBER    PROPERTY NAME                        (Y/N)   ARD LOAN       STEP        TERM        TERM      PERIOD
-----------------------------------------------------------------------------------------------------------------------

  1     6106236    University Glen                      Yes    11/5/2035  Greater of         60           0        60
                                                                          Initial
                                                                          Interest Rate
                                                                          + 2% or
                                                                          Treasury Rate
                                                                          + 2%
  1    610903155   Sand Canyon Medical Office           No        NAP     NAP               120         360        36
  2     6106178    Meridian at Indian Trail             No        NAP     NAP                84         360        24
  1      43285     Valley River Inn                     No        NAP     NAP               120         300        24
  1    00-1101011  Seville Commons Shopping Center      No        NAP     NAP               120         300        60
  1     6106226    Colony Plaza Shopping Center         No        NAP     NAP               120         360         0
  1      44615     Radisson Hotel Trevose               No        NAP     NAP               120         300         0
  1     6106171    Eastwood Square Shopping Center      Yes    11/5/2030  Greater of        120         300         0
                                                                          Initial
                                                                          Interest Rate
                                                                          + 2% or
                                                                          Treasury Rate
                                                                          + 2%
  1    310903142   Arapahoe Park East                   Yes    10/1/2035  5% plus the       120         360        60
                                                                          greater of
                                                                          (i) the
                                                                          initial
                                                                          interest rate
                                                                          of 5.445% and
                                                                          (ii) the then
                                                                          Treasury rate
  2      44040     Cedar Gardens                        Yes     7/1/2035  175               180         360        60
  1    310902843   Park Meadow Estates                  No        NAP     NAP               120         360        36
       310902843A  Parkwood Mobile Home Park
       310902843B  Meadow Streams Village
       310902843C  Maple Grove Estates
  1     6106181    Epps Village                         Yes    12/5/2035  Greater of        120         360        60
                                                                          Initial
                                                                          Interest Rate
                                                                          + 2% or
                                                                          Treasury Rate
                                                                          + 2%
  1     6106177    Hampton Inn - Springboro             No        NAP     NAP               120         240         0
  1     6106175    Holiday Inn Express - Bowling Green  No        NAP     NAP               120         240         0







                                                        SEASONING/  REMAINING    REMAINING                         CURRENT
          LOAN                                            CUTOFF     TERM TO   AMORTIZATION  RATE   AMORTIZATION  INTEREST
GROUP    NUMBER    PROPERTY NAME                         LOAN AGE   MATURITY       TERM      TYPE       BASIS       RATE
--------------------------------------------------------------------------------------------------------------------------

  1     6106236    University Glen                           1          59            0      Fixed   Actual/360   5.49750%
  1    610903155   Sand Canyon Medical Office                2         118          360      Fixed   Actual/360   5.10000%
  2     6106178    Meridian at Indian Trail                  2          82          360      Fixed   Actual/360   5.31000%
  1      43285     Valley River Inn                          7         113          300      Fixed   Actual/360   5.33850%
  1    00-1101011  Seville Commons Shopping Center           2         118          300      Fixed     30/360     5.52000%
  1     6106226    Colony Plaza Shopping Center              1         119          359      Fixed   Actual/360   5.59000%
  1      44615     Radisson Hotel Trevose                    1         119          299      Fixed   Actual/360   5.74700%
  1     6106171    Eastwood Square Shopping Center           1         119          299      Fixed   Actual/360   5.45000%
  1    310903142   Arapahoe Park East                        2         118          360      Fixed   Actual/360   5.44500%
  2      44040     Cedar Gardens                             5         175          360      Fixed   Actual/360   5.57500%
  1    310902843   Park Meadow Estates                       5         115          360      Fixed   Actual/360   5.28000%
       310902843A  Parkwood Mobile Home Park
       310902843B  Meadow Streams Village
       310902843C  Maple Grove Estates
  1     6106181    Epps Village                              0         120          360      Fixed   Actual/360   5.50000%
  1     6106177    Hampton Inn - Springboro                  1         119          239      Fixed   Actual/360   5.77200%
  1     6106175    Holiday Inn Express - Bowling Green       1         119          239      Fixed   Actual/360   5.77200%


                                                           P&I
                                                         MONTHLY   IO MONTHLY            PREPAYMENT/              LOCKOUT
          LOAN                                            DEBT        DEBT                 LOCKOUT                  END     LOCKOUT
GROUP    NUMBER    PROPERTY NAME                         SERVICE     SERVICE             DESCRIPTION               DATE      TERM
-----------------------------------------------------------------------------------------------------------------------------------

  1     6106236    University Glen                            NAP   62,311.51  LO(23)/GRTR1% or YM(34)/Open(3)   11/4/2007     23
  1    610903155   Sand Canyon Medical Office           70,583.47   56,017.36  LO(34)/Defeasance(82)/Open(4)     6/30/2015    116
  2     6106178    Meridian at Indian Trail             71,436.47   57,650.99  LO(27)/Defeasance(53)/Open(4)      7/4/2012     80
  1      43285     Valley River Inn                     76,708.55   57,238.73  LO(31)/Defeasance(88)/Open(1)     4/30/2015    119
  1    00-1101011  Seville Commons Shopping Center      76,295.02   57,040.00  GRTR1% or YM(116)/Open(4)               NAP      0
  1     6106226    Colony Plaza Shopping Center         68,813.83         NAP  LO(26)/Defeasance(90)/Open(4)      8/4/2015    116
  1      44615     Radisson Hotel Trevose               75,471.02         NAP  LO(25)/Flex(94)/Open(1)          12/31/2007     25
  1     6106171    Eastwood Square Shopping Center      73,332.61         NAP  LO(26)/Defeasance(90)/Open(4)      8/4/2015    116
  1    310903142   Arapahoe Park East                   67,156.82   54,746.20  LO(35)/Flex(82)/Open(3)           9/30/2008     35
  2      44040     Cedar Gardens                        67,326.41   55,393.82  LO(29)/Defeasance(150)/Open(1)    6/30/2020    179
  1    310902843   Park Meadow Estates                  64,825.41   52,195.00  LO(35)/Defeasance(81)/Open(4)     3/31/2015    116
       310902843A  Parkwood Mobile Home Park
       310902843B  Meadow Streams Village
       310902843C  Maple Grove Estates
  1     6106181    Epps Village                         65,295.74   53,440.39  LO(25)/Defeasance(91)/Open(4)      9/4/2015    116
  1     6106177    Hampton Inn - Springboro             26,726.92         NAP  LO(26)/Defeasance(90)/Open(4)      8/4/2015    116
  1     6106175    Holiday Inn Express - Bowling Green  18,638.51         NAP  LO(26)/Defeasance(90)/Open(4)      8/4/2015    116






                                                          YIELD
                                                          MAINT       YIELD      YIELD    RESTRICTIONS
          LOAN                                            BEGIN       MAINT      MAINT         ON
GROUP    NUMBER    PROPERTY NAME                          DATE      END DATE   PROJ TERM   DEFEASANCE
------------------------------------------------------------------------------------------------------

  1     6106236    University Glen                      11/5/2007    9/4/2010      34          No
  1    610903155   Sand Canyon Medical Office                 NAP         NAP     NAP          Yes
  2     6106178    Meridian at Indian Trail                   NAP         NAP     NAP          Yes
  1      43285     Valley River Inn                           NAP         NAP     NAP          Yes
  1    00-1101011  Seville Commons Shopping Center      11/5/2005    7/4/2015     116          No
  1     6106226    Colony Plaza Shopping Center               NAP         NAP     NAP          Yes
  1      44615     Radisson Hotel Trevose                1/1/2008  10/31/2015      94          Yes
  1     6106171    Eastwood Square Shopping Center            NAP         NAP     NAP          Yes
  1    310903142   Arapahoe Park East                   10/1/2008   7/31/2015      82          Yes
  2      44040     Cedar Gardens                              NAP         NAP     NAP          Yes
  1    310902843   Park Meadow Estates                        NAP         NAP     NAP          Yes
       310902843A  Parkwood Mobile Home Park
       310902843B  Meadow Streams Village
       310902843C  Maple Grove Estates
  1     6106181    Epps Village                               NAP         NAP     NAP          Yes
  1     6106177    Hampton Inn - Springboro                   NAP         NAP     NAP          Yes
  1     6106175    Holiday Inn Express - Bowling Green        NAP         NAP     NAP          Yes


                                                        RESTRICTIONS
                                                             ON         PARTIAL
          LOAN                                           DEFEASANCE   PREPAYMENTS           PAYMENT
GROUP    NUMBER    PROPERTY NAME                           PERIOD       ALLOWED           APPLICATION
-----------------------------------------------------------------------------------------------------------

  1     6106236    University Glen                           NAP           No       Lenders Sole Discretion
  1    610903155   Sand Canyon Medical Office                 32           No       NAP
  2     6106178    Meridian at Indian Trail                   27           No       Lenders Sole Discretion
  1      43285     Valley River Inn                           24           No
  1    00-1101011  Seville Commons Shopping Center           NAP           No
  1     6106226    Colony Plaza Shopping Center               26           No       Lenders Sole Discretion
  1      44615     Radisson Hotel Trevose                     24           No
  1     6106171    Eastwood Square Shopping Center            26           No       Lenders Sole Discretion
  1    310903142   Arapahoe Park East                         33          Yes       NAP
  2      44040     Cedar Gardens                              24           No
  1    310902843   Park Meadow Estates                        30           No       NAP
       310902843A  Parkwood Mobile Home Park
       310902843B  Meadow Streams Village
       310902843C  Maple Grove Estates
  1     6106181    Epps Village                               25           No       Lenders Sole Discretion
  1     6106177    Hampton Inn - Springboro                   26           No       Lenders Sole Discretion
  1     6106175    Holiday Inn Express - Bowling Green        26           No       Lenders Sole Discretion






          LOAN                                                  PARTIAL                                     PARTIAL COLLATERAL
GROUP    NUMBER    PROPERTY NAME                        PREPAYMENT DESCRIPTION   DAY PREPAYMENT ALLOWED        RELEASE (Y/N)
------------------------------------------------------------------------------------------------------------------------------

  1     6106236    University Glen                      NAP                      Any With Accrued Interest           No
  1    610903155   Sand Canyon Medical Office           NAP                      Any with accrued interest           No
  2     6106178    Meridian at Indian Trail             NAP                      Any With Accrued Interest           No
  1      43285     Valley River Inn                     0                        Any with accrued interest           No
  1    00-1101011  Seville Commons Shopping Center      NAP                      Any date                            No
  1     6106226    Colony Plaza Shopping Center         NAP                      Any With Accrued Interest           No
  1      44615     Radisson Hotel Trevose               0                        Any with accrued interest           No
  1     6106171    Eastwood Square Shopping Center      NAP                      Any With Accrued Interest           No
  1    310903142   Arapahoe Park East                   Partial Prepay with YM1  Any with accrued interest          Yes
  2      44040     Cedar Gardens                        0                        Any with accrued interest           No
  1    310902843   Park Meadow Estates                  NAP                      Any with accrued interest           No
       310902843A  Parkwood Mobile Home Park
       310902843B  Meadow Streams Village
       310902843C  Maple Grove Estates
  1     6106181    Epps Village                         NAP                      Any With Accrued Interest           No
  1     6106177    Hampton Inn - Springboro             NAP                      Any With Accrued Interest          Yes
  1     6106175    Holiday Inn Express - Bowling Green  NAP                      Any With Accrued Interest          Yes






                                                               PARTIAL          OUTPARCEL          OUTPARCEL
                                                              COLLATERAL            OR             OR OTHER
          LOAN                                                 RELEASE            OTHER             RELEASE
GROUP    NUMBER    PROPERTY NAME                             DESCRIPTION      RELEASE (Y/N)       DESCRIPTION
------------------------------------------------------------------------------------------------------------------

  1     6106236    University Glen                      NAP                         No       NAP
  1    610903155   Sand Canyon Medical Office           NAP                        Yes       Landlord under
                                                                                             Reciprocal Easement
                                                                                             Agreement may
                                                                                             recapture certain
                                                                                             portions of the
                                                                                             Easement Area to
                                                                                             construct or cause to
                                                                                             be constructed
                                                                                             certain improvements
                                                                                             thereon.
  2     6106178    Meridian at Indian Trail             NAP                         No       NAP
  1      43285     Valley River Inn                     NAP                         No       NAP
  1    00-1101011  Seville Commons Shopping Center      NAP                         No       NAP
  1     6106226    Colony Plaza Shopping Center         NAP                         No       NAP
  1      44615     Radisson Hotel Trevose               NAP                         No       NAP
  1     6106171    Eastwood Square Shopping Center      NAP                         No       NAP
  1    310903142   Arapahoe Park East                   The loan structure          No       NAP
                                                        has release
                                                        provisions for each
                                                        of the separate
                                                        buildings based on
                                                        125% of the
                                                        allocated loan
                                                        amount. The release
                                                        is also subject to
                                                        the remaining
                                                        collateral having a
                                                        minimum debt service
                                                        requirement of 1.28
                                                        to 1.0 and a maxium
                                                        LTV requirement of
                                                        75% each based on
                                                        the outstanding
                                                        principal balance
                                                        immediately prior to
                                                        the partial release
                                                        reduced by the
                                                        Allocated Loan
                                                        Amount, rather than
                                                        reduced by the
                                                        actual Release Price
                                                        of 125%.
  2      44040     Cedar Gardens                        NAP                         No       NAP
  1    310902843   Park Meadow Estates                  NAP                         No       NAP
       310902843A  Parkwood Mobile Home Park
       310902843B  Meadow Streams Village
       310902843C  Maple Grove Estates
  1     6106181    Epps Village                         NAP                         No       NAP
  1     6106177    Hampton Inn - Springboro             Two of the Notes may        No       NAP
                                                        be defeased during
                                                        the defeasance
                                                        period All releases
                                                        are subject to the
                                                        remaining properties
                                                        in the portfolio
                                                        maintaining a 1.40X
                                                        debt service
                                                        coverage ratio and a
                                                        maximum
                                                        loan-to-value ratio
                                                        of 68%.
  1     6106175    Holiday Inn Express - Bowling Green  Two of the Notes may        No       NAP
                                                        be defeased during
                                                        the defeasance
                                                        period All releases
                                                        are subject to the
                                                        remaining properties
                                                        in the portfolio
                                                        maintaining a 1.40X
                                                        debt service
                                                        coverage ratio and a
                                                        maximum
                                                        loan-to-value ratio
                                                        of 68%.






                                                                                           PAYMENT        PAYMENT
                                                        SUBSTITUTION  SUBSTITUTION        GRACE PERIOD  GRACE PERIOD
          LOAN                                             ALLOWED      PROVISION   DUE     EVENT OF      EVENT OF
GROUP    NUMBER    PROPERTY NAME                           (Y/N)       DESCRIPTION  DATE    DEFAULT       LATE FEE    LOCKBOX
-----------------------------------------------------------------------------------------------------------------------------

  1     6106236    University Glen                           No           NAP       5th   0                        0    Yes
  1    610903155   Sand Canyon Medical Office                No           NAP       1st   5                        5     No
  2     6106178    Meridian at Indian Trail                  No           NAP       5th   0                        0    Yes
  1      43285     Valley River Inn                          No           NAP       1st   5                        5    Yes
  1    00-1101011  Seville Commons Shopping Center           No           NAP       5th   5-Day period             0     No
                                                                                          to cure
                                                                                          Monetary
                                                                                          Default one
                                                                                          time per
                                                                                          loan year
                                                                                          upon written
                                                                                          notice
  1     6106226    Colony Plaza Shopping Center              No           NAP       5th   0                        0     No
  1      44615     Radisson Hotel Trevose                    No           NAP       1st   5                        5     No
  1     6106171    Eastwood Square Shopping Center           No           NAP       5th   0                        0    Yes
  1    310903142   Arapahoe Park East                        No           NAP       1st   5                        5    Yes
  2      44040     Cedar Gardens                             No           NAP       1st   5                        5    Yes
  1    310902843   Park Meadow Estates                       No           NAP       1st   5                        5     No
       310902843A  Parkwood Mobile Home Park
       310902843B  Meadow Streams Village
       310902843C  Maple Grove Estates
  1     6106181    Epps Village                              No           NAP       5th   0                        0    Yes
  1     6106177    Hampton Inn - Springboro                  No           NAP       5th   0                        0    Yes
  1     6106175    Holiday Inn Express - Bowling Green       No           NAP       5th   0                        0    Yes






                                                                                                REPLACEMENT
                                                                                                  RESERVES
                                                                           TERMS/                 INITIAL
                                                    LOCKBOX        DESCRIPTION OF SPRINGING       DEPOSIT
GROUP  LOAN NUMBER  PROPERTY NAME                     TYPE          LOCKBOX (IF APPLICABLE)        AMOUNT
------------------------------------------------------------------------------------------------------------

  1      6106236    University Glen                  Hard
  1     610903155   Sand Canyon Medical Office       None                     NAP                         0
  2      6106178    Meridian at Indian Trail    Springing Hard  Upon occurrence of any of: (i)
                                                                an Event of Default, (ii) the
                                                                failure of the Fee Member to
                                                                make principal payments on the
                                                                Subordinate Loan of at least
                                                                $14,000 in the aggregate
                                                                during the period from the
                                                                Note Date to and including
                                                                November 5, 2005; (iii) the
                                                                failure of the Fee Member to
                                                                make principal payments on the
                                                                Subordinate Loan of at least
                                                                $28,000 in the aggregate
                                                                during the period from the
                                                                Note Date to and including
                                                                December 5, 2005, and (iv) 90
                                                                days after the Cash Management
                                                                Agreement Date.
  1       43285     Valley River Inn                 Hard                                            38,141
  1     00-1101011  Seville Commons Shopping         None                     NAP                         0
                    Center
  1      6106226    Colony Plaza Shopping            NAP
                    Center
  1       44615     Radisson Hotel Trevose           None                                            15,572
  1      6106171    Eastwood Square Shopping    Springing Hard    Event of Default or 3 month
                    Center                                               prior to ARD
  1     310903142   Arapahoe Park East          Springing Hard     EOD; Cash Sweep Trigger;          51,770
                                                                  Springing Impound Trigger;
                                                                    Maturity Date  Trigger
  2       44040     Cedar Gardens                    Hard                                             4,729
  1     310902843   Park Meadow Estates              None                     NAP                         0
        310902843A  Parkwood Mobile Home Park
        310902843B  Meadow Streams Village
        310902843C  Maple Grove Estates
  1      6106181    Epps Village                Springing Hard    Event of Default or 1 month
                                                                         prior to ARD
  1      6106177    Hampton Inn - Springboro         Hard
  1      6106175    Holiday Inn Express -            Hard
                    Bowling Green


                                              REPLACEMENT  TERMS/DESCRIPTION
                                                RESERVES      OF SPRINGING      REPLACEMENT
                                                MONTHLY        REPLACEMENT        RESERVE
                                                DEPOSIT         RESERVES      CAP DESCRIPTION
GROUP  LOAN NUMBER  PROPERTY NAME                AMOUNT     (IF APPLICABLE)   (IF APPLICABLE)
---------------------------------------------------------------------------------------------

  1      6106236    University Glen                 5,483
  1     610903155   Sand Canyon Medical Office          0         NAP                       0
  2      6106178    Meridian at Indian Trail        4,200

















  1       43285     Valley River Inn               38,141
  1     00-1101011  Seville Commons Shopping            0         NAP                       0
                    Center
  1      6106226    Colony Plaza Shopping           1,000
                    Center
  1       44615     Radisson Hotel Trevose              0
  1      6106171    Eastwood Square Shopping        1,431                              51,516
                    Center
  1     310903142   Arapahoe Park East                  0         NAP         $51,770; $2,157
                                                                                   monthly to
                                                                                 maintain Cap
  2       44040     Cedar Gardens                   4,729
  1     310902843   Park Meadow Estates             1,883         NAP                       0
        310902843A  Parkwood Mobile Home Park
        310902843B  Meadow Streams Village
        310902843C  Maple Grove Estates
  1      6106181    Epps Village                    1,128                              13,541

  1      6106177    Hampton Inn - Springboro        5,031
  1      6106175    Holiday Inn Express -           4,234
                    Bowling Green






                                                     IMMEDIATE
                                                       REPAIR                               TERMS/DESCRIPTION
                                                      RESERVE                                  OF SPRINGING
                                                      DEPOSIT   INITIAL TAX    MONTHLY          TAX ESCROW
GROUP  LOAN NUMBER  PROPERTY NAME                      AMOUNT      ESCROW    TAX ESCROW      (IF APPLICABLE)
------------------------------------------------------------------------------------------------------------------

  1      6106236    University Glen                                  27,823      27,823
  1     610903155   Sand Canyon Medical Office               0      270,284      38,612  NAP
  2      6106178    Meridian at Indian Trail                          6,662       6,662
  1       43285     Valley River Inn                       938      194,585      27,798
  1     00-1101011  Seville Commons Shopping Center          0            0           0  upon default, transfer,
                                                                                         late payment, untimely
                                                                                         notice
  1      6106226    Colony Plaza Shopping Center        34,640
  1       44615     Radisson Hotel Trevose             118,120            0           0
  1      6106171    Eastwood Square Shopping Center                  86,115      17,223
  1     310903142   Arapahoe Park East                       0            0           0  WFB agrees to waive the
                                                                                         monthly impounding of
                                                                                         funds for the payment
                                                                                         of property taxes
                                                                                         provided: (1) payments
                                                                                         are made directly by
                                                                                         tenant(s) to the local
                                                                                         tax authority prior to
                                                                                         delinquency; and (2)
                                                                                         there are no defaults
                                                                                         under the Loan
                                                                                         documents.
  2       44040     Cedar Gardens                          828        8,456       8,456
  1     310902843   Park Meadow Estates                 45,770       89,488      14,915  NAP
        310902843A  Parkwood Mobile Home Park
        310902843B  Meadow Streams Village
        310902843C  Maple Grove Estates
  1      6106181    Epps Village                        21,250       13,035       6,517
  1      6106177    Hampton Inn - Springboro                         10,119       1,687






















  1      6106175    Holiday Inn Express -                             1,254         209
                    Bowling Green






















                                                                                 TERMS/DESCRIPTION
                                                      INITIAL    MONTHLY            OF SPRINGING
                                                     INSURANCE  INSURANCE         INSURANCE ESCROW
GROUP  LOAN NUMBER  PROPERTY NAME                      ESCROW     ESCROW          (IF APPLICABLE)
--------------------------------------------------------------------------------------------------------

  1      6106236    University Glen                     25,840      3,230
  1     610903155   Sand Canyon Medical Office               0          0  NAP
  2      6106178    Meridian at Indian Trail            15,030      3,006
  1       43285     Valley River Inn                         0          0
  1     00-1101011  Seville Commons Shopping Center          0          0  upon default, transfer, late
                                                                           payment, untimely notice

  1      6106226    Colony Plaza Shopping Center
  1       44615     Radisson Hotel Trevose              14,000      2,333
  1      6106171    Eastwood Square Shopping Center      8,212      2,053
  1     310903142   Arapahoe Park East                   6,710      3,355  NAP











  2       44040     Cedar Gardens                            0          0  Failure to provide evidence
                                                                           of payment
  1     310902843   Park Meadow Estates                 17,808      2,226  NAP
        310902843A  Parkwood Mobile Home Park
        310902843B  Meadow Streams Village
        310902843C  Maple Grove Estates
  1      6106181    Epps Village                        10,300      1,030
  1      6106177    Hampton Inn - Springboro             4,026             Mortgagor shall not be
                                                                           required to make monthly
                                                                           deposits to the Impound
                                                                           Account
                                                                           for the payment of insurance
                                                                           premiums for so long as (x)
                                                                           no Event of Default has
                                                                           occurred and is continuing
                                                                           under this Mortgage, (y)
                                                                           Mortgagor maintains a blanket
                                                                           insurance policy covering the
                                                                           Property that complies in all
                                                                           respects with the
                                                                           requirements for insurance
                                                                           set forth herein, and (z)
                                                                           Mortgagor maintains on
                                                                           deposit with Mortgagee an
                                                                           amount equal to six (6)
                                                                           months of the annual premium
                                                                           for the blanket insurance
                                                                           policy that is attributable
                                                                           to the Property.
  1      6106175    Holiday Inn Express -                4,608             Mortgagor shall not be
                    Bowling Green                                          required to make monthly
                                                                           deposits to the Impound
                                                                           Account for the payment of
                                                                           insurance premiums for so
                                                                           long as (x) no Event of
                                                                           Default has occurred and is
                                                                           continuing under this
                                                                           Mortgage, (y) Mortgagor
                                                                           maintains a blanket insurance
                                                                           policy covering the Property
                                                                           that complies in all respects
                                                                           with the requirements for
                                                                           insurance set forth herein,
                                                                           and (z) Mortgagor maintains
                                                                           on deposit with Mortgagee an
                                                                           amount equal to six (6)
                                                                           months of the annual premium
                                                                           for the blanket insurance
                                                                           policy that is attributable
                                                                           to the Property.






                                                                                   TERMS/DESCRIPTION
                                                     INITIAL  MONTHLY                OF SPRINGING
                                                      TI/LC    TI/LC                 TI/LC RESERVE
GROUP  LOAN NUMBER  PROPERTY NAME                     AMOUNT  RESERVE               (IF APPLICABLE)
--------------------------------------------------------------------------------------------------------------

  1      6106236    University Glen
  1     610903155   Sand Canyon Medical Office             0        0  NAP
  2      6106178    Meridian at Indian Trail
  1       43285     Valley River Inn                       0        0
  1     00-1101011  Seville Commons Shopping Center        0        0  NAP
  1      6106226    Colony Plaza Shopping Center                8,500  In addition to deposits of $8,500 per
                                                                       month, subject to a cap of $204,000, if
                                                                       a Wel-Farm Space Period (as defined
                                                                       below) exists, then on each monthly
                                                                       payment date under the Note until the
                                                                       Note and all other Debt is fully paid
                                                                       and performed, the Borrower is required
                                                                       to deposit $20,000 per month to the
                                                                       Leasing Reserve (the "Wel Farm Space
                                                                       Leasing Reserve Monthly Amount"),
                                                                       subject to a cap of $384,000. A
                                                                       "Wel-Farm Space Period" means any
                                                                       period (a) that begins if Wel-Farm
                                                                       Supermarket, Inc. has failed to
                                                                       exercise its option to renew its Lease
                                                                       by March 15, 2008 and ends on the date
                                                                       that all of the space at the Property
                                                                       covered by the Wel-Farm Lease is
                                                                       occupied by a Tenant satisfactory to
                                                                       the Lender, pursuant to a Lease for a
                                                                       term of no fewer than five years, and
                                                                       such Replacement Tenant has begun to
                                                                       pay rent under its Lease, all as
                                                                       evidenced by an estoppel of such
                                                                       Replacement and/or (b) that begins (if
                                                                       Wel Farm exercised its option to renew
                                                                       the Wel-Farm Lease pursuant to the
                                                                       terms thereof by March 15, 2008, but
                                                                       subsequently has failed to exercise its
                                                                       option to renew said Lease pursuant to
                                                                       the terms thereof by March 15, 2013 and
                                                                       ends on the next occurring Wel Farm
                                                                       Space Tenanted Date, and/or (c) that
                                                                       begins (if any Lease entered into by a
                                                                       Replacement Tenant expires prior to the
                                                                       Maturity Date and such Replacement
                                                                       Tenant has failed to renew its Lease.
  1       44615     Radisson Hotel Trevose                 0        0
  1      6106171    Eastwood Square Shopping Center             5,858
  1     310903142   Arapahoe Park East               544,000   11,325  Borrower shall deposit with Lender,
                                                                       pursuant to a Cash Flow Sweep of any
                                                                       and all available cash of Borrower, an
                                                                       impound in the amount of $295,638 for
                                                                       Unit 1645, $220,500 for Unit 1685,
                                                                       $177,310 for Unit 1727, and $360,585
                                                                       for Unit 1730 on the first to occur of
                                                                       the following events: (1) If prior to
                                                                       6/1/2010, Borrower has failed to
                                                                       deliver proof of Tenant renewal or
                                                                       extension at market rent; (2) 15 days
                                                                       after Borrower learns of any monetary
                                                                       or material non-monetary default by
                                                                       Tenant under the Unit Leases; (3) 15
                                                                       days after Borrower learns of any
                                                                       action by Tenant to terminate the Unit
                                                                       Leases; (4) Any action by Borrower to
                                                                       Terminate the Unit Leases; (5)
                                                                       Termination of the Unit Leases for any
                                                                       reason; (6) Borrower's exercise of
                                                                       right of transfer; and/or (7) a
                                                                       Default.
                                                                       The Springing Impounds shall be waived,
                                                                       however, provided that the aggregate
                                                                       amounts on deposit in the
                                                                       aforementioned Units and their
                                                                       corresponding General TI Impounds equal
                                                                       or exceed $295,638 for Unit 1645,
                                                                       $220,500 for Unit 1685, $177,310 for
                                                                       Unit 1727, and $360,585 for Unit 1730.
  2       44040     Cedar Gardens                          0        0
  1     310902843   Park Meadow Estates                    0        0  NAP
        310902843A  Parkwood Mobile Home Park
        310902843B  Meadow Streams Village
        310902843C  Maple Grove Estates
  1      6106181    Epps Village
  1      6106177    Hampton Inn - Springboro
  1      6106175    Holiday Inn Express -
                    Bowling Green


                                                          TI/LC                     MONTHLY
                                                       RESERVE CAP    INITIAL DEBT    DEBT
                                                       DESCRIPTION       SERVICE    SERVICE
GROUP  LOAN NUMBER  PROPERTY NAME                    (IF APPLICABLE)     ESCROW      ESCROW
-------------------------------------------------------------------------------------------

  1      6106236    University Glen
  1     610903155   Sand Canyon Medical Office                     0             0        0
  2      6106178    Meridian at Indian Trail
  1       43285     Valley River Inn                                             0        0
  1     00-1101011  Seville Commons Shopping Center                0             0        0
  1      6106226    Colony Plaza Shopping Center             204,000





































  1       44615     Radisson Hotel Trevose                                       0        0
  1      6106171    Eastwood Square Shopping Center          100,000
  1     310903142   Arapahoe Park East                     1,941,375             0        0






























  2       44040     Cedar Gardens                                                0        0
  1     310902843   Park Meadow Estates                            0             0        0
        310902843A  Parkwood Mobile Home Park
        310902843B  Meadow Streams Village
        310902843C  Maple Grove Estates
  1      6106181    Epps Village
  1      6106177    Hampton Inn - Springboro
  1      6106175    Holiday Inn Express -
                    Bowling Green






                                                                                    OTHER   OTHER   TERMS/DESCRIPTION
                                                        OTHER                      ESCROW   ESCROW     OF SPRINGING
          LOAN                                          ESCROW                     AMOUNT  MONTHLY     OTHER ESCROW
GROUP    NUMBER    PROPERTY NAME                        DESCRIPTION               INITIAL   AMOUNT   (IF APPLICABLE)
---------------------------------------------------------------------------------------------------------------------

  1     6106236    University Glen
  1    610903155   Sand Canyon Medical Office           NAP                             0        0         NAP
  2     6106178    Meridian at Indian Trail
  1      43285     Valley River Inn                     Parking Easement Reserve   18,742
  1    00-1101011  Seville Commons Shopping Center      NAP                             0        0         NAP
  1     6106226    Colony Plaza Shopping Center         Pearle Vision Reserve      37,972
  1      44615     Radisson Hotel Trevose               0                               0
  1     6106171    Eastwood Square Shopping Center
  1    310903142   Arapahoe Park East                   Special Impound           500,000        0         NAP
                                                        (Unit 1688): Extra
                                                        security for certain
                                                        Tenant Improvements
  2      44040     Cedar Gardens                        0                               0
  1    310902843   Park Meadow Estates                  NAP                             0        0         NAP
       310902843A  Parkwood Mobile Home Park
       310902843B  Meadow Streams Village
       310902843C  Maple Grove Estates
  1     6106181    Epps Village
  1     6106177    Hampton Inn - Springboro
  1     6106175    Holiday Inn Express - Bowling Green






                                                                                             OCCUPANCY  OCCUPANCY
                                                         OTHER ESCROW                            %        DATE
         LOAN                                           CAP DESCRIPTION    YEAR      YEAR      (MOST      (MOST
GROUP   NUMBER     PROPERTY NAME                        (IF APPLICABLE)   BUILT   RENOVATED   RECENT)    RECENT)
-----------------------------------------------------------------------------------------------------------------

  1     6106236    University Glen                                         2000                 98.1%    9/8/2005
  1    610903155   Sand Canyon Medical Office                 NAP          1990                 99.8%    9/9/2005
  2     6106178    Meridian at Indian Trail                                2003                 98.8%    9/1/2005
  1      43285     Valley River Inn                                        1973      2004       72.0%   6/30/2005
  1    00-1101011  Seville Commons Shopping Center            NAP          1987                 89.8%    9/9/2005
  1     6106226    Colony Plaza Shopping Center                            2004                 96.2%   10/7/2005
  1      44615     Radisson Hotel Trevose                                  1974      2004       70.4%   8/31/2005
  1     6106171    Eastwood Square Shopping Center                         1996                100.0%   10/3/2005
  1    310903142   Arapahoe Park East                         NAP          1981      2001      100.0%    9/1/2005
  2      44040     Cedar Gardens                                           1972                 91.7%   9/29/2005
  1    310902843   Park Meadow Estates                        NAP        Various                82.4%   5/24/2005
       310902843A  Parkwood Mobile Home Park                               1966                 79.4%   5/24/2005
       310902843B  Meadow Streams Village                                  1972                 85.5%   5/24/2005
       310902843C  Maple Grove Estates                                     1970                 93.5%   5/24/2005
  1     6106181    Epps Village                                            2000                 98.6%   8/31/2005
  1     6106177    Hampton Inn - Springboro                                2002                 72.3%   7/31/2005
  1     6106175    Holiday Inn Express - Bowling Green                     2004                 60.2%   7/31/2005


                                                                                           NET
         LOAN                                                    MEASUREMENT   BALANCE   RENTABLE   APPRAISAL
GROUP   NUMBER     PROPERTY NAME                         UNITS      UNIT       PERUNIT     AREA       VALUE
-------------------------------------------------------------------------------------------------------------

  1     6106236    University Glen                          528      Beds     25,407.39   187,660  16,900,000
  1    610903155   Sand Canyon Medical Office           110,547      Sq Ft       117.60   110,547  27,000,000
  2     6106178    Meridian at Indian Trail                 252      Units    50,992.06   239,388  18,350,000
  1      43285     Valley River Inn                         257      Rooms    49,377.43         0  22,400,000
  1    00-1101011  Seville Commons Shopping Center      113,673      Sq Ft       109.08   113,673  17,900,000
  1     6106226    Colony Plaza Shopping Center          97,950      Sq Ft       122.38    97,950  15,750,000
  1      44615     Radisson Hotel Trevose                   272      Rooms    44,051.47         0  17,400,000
  1     6106171    Eastwood Square Shopping Center      106,950      Sq Ft       112.03   106,950  15,200,000
  1    310903142   Arapahoe Park East                   129,425      Sq Ft        91.95   129,425  16,335,000
  2      44040     Cedar Gardens                            228      Units    51,578.95         0  14,700,000
  1    310902843   Park Meadow Estates                      452      Pads     25,884.96         0  14,560,000
       310902843A  Parkwood Mobile Home Park                247      Pads     26,437.25         0   8,100,000
       310902843B  Meadow Streams Village                   159      Pads     25,471.70         0   5,060,000
       310902843C  Maple Grove Estates                       46      Pads     24,347.83         0   1,400,000
  1     6106181    Epps Village                          90,274      Sq Ft       127.39    90,274  14,700,000
  1     6106177    Hampton Inn - Springboro                  75      Rooms    38,109.52    45,933   5,300,000
  1     6106175    Holiday Inn Express - Bowling Green       73      Rooms    38,109.52    46,404   4,700,000






                                                                    DATE OF
                                                                   APPRAISAL              PHASE  ENGINEERING
          LOAN                                          APPRAISAL  (VALUATION   PHASE I     II      REPORT
GROUP    NUMBER    PROPERTY NAME                           TYPE       DATE)       DATE     DATE      DATE
------------------------------------------------------------------------------------------------------------

  1     6106236    University Glen                        As-Is     9/16/2005  9/16/2005    NAP   9/16/2005
  1    610903155   Sand Canyon Medical Office             As-Is     7/28/2005   8/1/2005    NAP    8/3/2005
  2     6106178    Meridian at Indian Trail               As-Is     6/20/2005  6/17/2005    NAP   6/13/2005
  1      43285     Valley River Inn                       As-Is     3/23/2005  5/25/2005          3/31/2005
  1    00-1101011  Seville Commons Shopping Center        As-Is     8/31/2005  8/25/2005          8/31/2005
  1     6106226    Colony Plaza Shopping Center           As-Is     8/26/2005  9/20/2005    NAP   10/5/2005
  1      44615     Radisson Hotel Trevose                 As-Is      9/1/2005   9/9/2005           9/6/2005
  1     6106171    Eastwood Square Shopping Center        As-Is     8/12/2005  8/31/2005    NAP   8/31/2005
  1    310903142   Arapahoe Park East                     As-Is      8/3/2005   8/8/2005    NAP    8/8/2005
  2      44040     Cedar Gardens                          As-Is     4/27/2005  7/20/2005          7/20/2005
  1    310902843   Park Meadow Estates                    As-Is       Various  5/23/2005    NAP   5/24/2005
       310902843A  Parkwood Mobile Home Park              As-Is     5/17/2005  5/23/2005    NAP   5/24/2005
       310902843B  Meadow Streams Village                 As-Is     5/19/2005  5/23/2005    NAP   5/24/2005
       310902843C  Maple Grove Estates                    As-Is     5/19/2005  5/23/2005    NAP   5/24/2005
  1     6106181    Epps Village                           As-Is     8/30/2005   9/1/2005    NAP   8/29/2005
  1     6106177    Hampton Inn - Springboro               As-Is      9/1/2005  8/30/2005    NAP   8/30/2005
  1     6106175    Holiday Inn Express - Bowling Green    As-Is      9/1/2005  8/29/2005    NAP   8/31/2005




          LOAN                                          SEISMIC  ENVIRONMENTAL  EARTHQUAKE  HURRICANE    FLOOD
GROUP    NUMBER    PROPERTY NAME                         PML%      INSURANCE     INSURANCE  INSURANCE  INSURANCE
----------------------------------------------------------------------------------------------------------------

  1     6106236    University Glen                                   No            Yes        No         Yes
  1    610903155   Sand Canyon Medical Office            15.0%       No            No         Yes        No
  2     6106178    Meridian at Indian Trail                          No            Yes        Yes        Yes
  1      43285     Valley River Inn                      15.0%       No            Yes        Yes        Yes
  1    00-1101011  Seville Commons Shopping Center        0.0%       No            Yes        No         Yes
  1     6106226    Colony Plaza Shopping Center                      No            No         No         No
  1      44615     Radisson Hotel Trevose                 0.0%       No            Yes        Yes        Yes
  1     6106171    Eastwood Square Shopping Center                   No            No         Yes        No
  1    310903142   Arapahoe Park East                     NAP        No            No         Yes        No
  2      44040     Cedar Gardens                          0.0%       No            Yes        Yes        Yes
  1    310902843   Park Meadow Estates                    NAP        No            No         Yes        No
       310902843A  Parkwood Mobile Home Park              NAP        No            No         Yes        No
       310902843B  Meadow Streams Village                 NAP        No            No         Yes        No
       310902843C  Maple Grove Estates                    NAP        No            No         Yes        No
  1     6106181    Epps Village                                      No            No         Yes        No
  1     6106177    Hampton Inn - Springboro                          No            No         Yes        No
  1     6106175    Holiday Inn Express - Bowling Green               No            No         Yes        No







                                                           LTV      LTV
                                                         CUTOFF   BALLOON    LIEN    OWNERSHIP
GROUP  LOAN NUMBER  PROPERTY NAME                         VALUE    VALUE   POSITION   INTEREST
----------------------------------------------------------------------------------------------

  1      6106236    University Glen                       79.4%    79.4%     First      Fee
  1     610903155   Sand Canyon Medical Office            48.1%    42.8%     First   Leasehold
  2      6106178    Meridian at Indian Trail              70.0%    65.0%     First      Fee
  1       43285     Valley River Inn                      56.7%    46.4%     First      Fee
  1     00-1101011  Seville Commons Shopping Center       69.3%    62.0%     First      Fee
  1      6106226    Colony Plaza Shopping Center          76.1%    63.9%     First      Fee
  1       44615     Radisson Hotel Trevose                68.9%    53.1%     First      Fee
  1      6106171    Eastwood Square Shopping Center       78.8%    60.2%     First      Fee
  1     310903142   Arapahoe Park East                    72.8%    67.7%     First      Fee
  2       44040     Cedar Gardens                         80.0%    67.1%     First      Fee
  1     310902843   Park Meadow Estates                   80.4%    71.7%     First      Fee
        310902843A  Parkwood Mobile Home Park                                           Fee
        310902843B  Meadow Streams Village                                              Fee
        310902843C  Maple Grove Estates                                                 Fee
  1      6106181    Epps Village                          78.2%    72.8%     First      Fee
  1      6106177    Hampton Inn - Springboro              60.0%    39.3%     First      Fee
  1      6106175    Holiday Inn Express - Bowling Green   60.0%    39.3%     First      Fee


                                                                             SECURED        SECURED
                                                                          (BY PROPERTY)  (bY PROPERTY)          SECURED
                                                         PARI PASSU DEBT    SECONDARY    SeCONDARY LIEN        SECONDARY
                                                            AMOUNT (IF      FINANCING       EXISTING         (BY PROPERTY)
GROUP  LOAN NUMBER  PROPERTY NAME                          APPLICABLE)       ALLOWED         BALANCE     FINANCING DESCRIPTION
------------------------------------------------------------------------------------------------------------------------------

  1      6106236    University Glen                            NAP              No             NAP       NAP
  1     610903155   Sand Canyon Medical Office                 NAP              No             NAP       NAP
  2      6106178    Meridian at Indian Trail                   NAP              No             NAP       NAP
  1       43285     Valley River Inn                           NAP              No             NAP       NAP
  1     00-1101011  Seville Commons Shopping Center             0               No             NAP       NAP
  1      6106226    Colony Plaza Shopping Center               NAP              No             NAP       NAP
  1       44615     Radisson Hotel Trevose                     NAP              No             NAP       NAP
  1      6106171    Eastwood Square Shopping Center            NAP              No             NAP       NAP
  1     310903142   Arapahoe Park East                         NAP              No             NAP       NAP
  2       44040     Cedar Gardens                              NAP              No             NAP       NAP
  1     310902843   Park Meadow Estates                        NAP              No             NAP       NAP
        310902843A  Parkwood Mobile Home Park                  NAP
        310902843B  Meadow Streams Village                     NAP
        310902843C  Maple Grove Estates                        NAP
  1      6106181    Epps Village                               NAP              No             NAP       NAP
  1      6106177    Hampton Inn - Springboro                   NAP              No             NAP       NAP
  1      6106175    Holiday Inn Express - Bowling Green        NAP              No             NAP       NAP






                                                                                                   UNSECURED
                                                                                    UNSECURED    (BY PROPERTY)    UNSECURED
                                                                 SECURED          (BY PROPERTY)    SECONDARY    (BY PROPERTY)
                                                         (BY PROPERTY) SECONDARY    SECONDARY      FINANCING      SECONDARY
                                                                FINANCING           FINANCING       EXISTING      FINANCING
GROUP  LOAN NUMBER  PROPERTY NAME                                 LIMIT              ALLOWED        BALANCE      DESCRIPTION
-----------------------------------------------------------------------------------------------------------------------------

  1      6106236    University Glen                                NAP                  No            NAP       NAP
  1     610903155   Sand Canyon Medical Office                     NAP                  No            NAP       NAP
  2      6106178    Meridian at Indian Trail                       NAP                 Yes         2,350,000    Mezz Debt
  1       43285     Valley River Inn                               NAP                  No            NAP       NAP
  1     00-1101011  Seville Commons Shopping Center                NAP                  No            NAP       NAP
  1      6106226    Colony Plaza Shopping Center                   NAP                  No            NAP       NAP
  1       44615     Radisson Hotel Trevose                         NAP                  No            NAP       NAP
  1      6106171    Eastwood Square Shopping Center                NAP                  No            NAP       NAP
  1     310903142   Arapahoe Park East                             NAP                  No            NAP       NAP
  2       44040     Cedar Gardens                                  NAP                  No            NAP       NAP
  1     310902843   Park Meadow Estates                            NAP                  No            NAP       NAP
        310902843A  Parkwood Mobile Home Park
        310902843B  Meadow Streams Village
        310902843C  Maple Grove Estates
  1      6106181    Epps Village                                   NAP                  No            NAP       NAP
  1      6106177    Hampton Inn - Springboro                       NAP                  No            NAP       NAP
  1      6106175    Holiday Inn Express - Bowling Green            NAP                  No            NAP       NAP




                                                                 UNSECURED                  GROUND
                                                         (BY PROPERTY) SECONDARY            LEASE
                                                                 FINANCING        GROUND   MATURITY
GROUP  LOAN NUMBER  PROPERTY NAME                                 LIMIT            LEASE     DATE
---------------------------------------------------------------------------------------------------

  1      6106236    University Glen                              NAP                No       NAP
  1     610903155   Sand Canyon Medical Office                   NAP               Yes    7/18/2054
  2      6106178    Meridian at Indian Trail                     NAP                No       NAP
  1       43285     Valley River Inn                             NAP                No       NAP
  1     00-1101011  Seville Commons Shopping Center              NAP                No
  1      6106226    Colony Plaza Shopping Center                 NAP                No       NAP
  1       44615     Radisson Hotel Trevose                       NAP                No       NAP
  1      6106171    Eastwood Square Shopping Center              NAP                No       NAP
  1     310903142   Arapahoe Park East                           NAP                No       NAP
  2       44040     Cedar Gardens                                NAP                No       NAP
  1     310902843   Park Meadow Estates                          NAP                No       NAP
        310902843A  Parkwood Mobile Home Park                                       No       NAP
        310902843B  Meadow Streams Village                                          No       NAP
        310902843C  Maple Grove Estates                                             No       NAP
  1      6106181    Epps Village                                 NAP                No       NAP
  1      6106177    Hampton Inn - Springboro                     NAP                No       NAP
  1      6106175    Holiday Inn Express - Bowling Green          NAP                No       NAP






                                                                      GROUND
                                                                      LEASE
                                                           GROUND    MATURITY
                                                           LEASE    DATE WITH
                                                         EXTENTION   EXTENSION                     CROSSED
GROUP  LOAN NUMBER   PROPERTY NAME                        OPTIONS     OPTIONS   RECOURSE           LOAN ID
-------------------------------------------------------------------------------------------------------------------

  1      6106236    University Glen                         NAP        NAP         No                NAP
  1     610903155   Sand Canyon Medical Office            1 - 10yr  7/18/2064      No                NAP
  2      6106178    Meridian at Indian Trail                NAP        NAP         No                NAP
  1       43285     Valley River Inn                        NAP        NAP         No                NAP
  1     00-1101011  Seville Commons Shopping Center                                No                NAP
  1      6106226    Colony Plaza Shopping Center            NAP        NAP         No                NAP
  1       44615     Radisson Hotel Trevose                  NAP        NAP         No                NAP
  1      6106171    Eastwood Square Shopping Center         NAP        NAP         No                NAP
  1     310903142   Arapahoe Park East                      NAP        NAP         No                NAP
  2       44040     Cedar Gardens                           NAP        NAP         No                NAP
  1     310902843   Park Meadow Estates                     NAP        NAP         No                NAP
        310902843A  Parkwood Mobile Home Park               NAP        NAP
        310902843B  Meadow Streams Village                  NAP        NAP
        310902843C  Maple Grove Estates                     NAP        NAP
  1      6106181    Epps Village                            NAP        NAP         No                NAP
  1      6106177    Hampton Inn - Springboro                NAP        NAP         No     6106175, 6106176, 6106174
  1      6106175    Holiday Inn Express - Bowling Green     NAP        NAP         No     6106177, 6106176, 6106174






                                                                          RELATED
GROUP  LOAN NUMBER   PROPERTY NAME                                      BORROWER ID
--------------------------------------------------------------------------------------------------

  1      6106236    University Glen                              6106235, 6106236, 6106237
  1     610903155   Sand Canyon Medical Office                              NAP
  2      6106178    Meridian at Indian Trail                                NAP
  1       43285     Valley River Inn                            43743, 43744, 43286, 43285
  1     00-1101011  Seville Commons Shopping Center                         NAP
  1      6106226    Colony Plaza Shopping Center                            NAP
  1       44615     Radisson Hotel Trevose                                  NAP
  1      6106171    Eastwood Square Shopping Center                         NAP
  1     310903142   Arapahoe Park East                                      NAP
  2       44040     Cedar Gardens                        44040, 44043, 44048, 44050, 44053, 44055,
                                                         44056, 44057, 44058, 44060, 44061, 44062
  1     310902843   Park Meadow Estates                                     NAP
        310902843A  Parkwood Mobile Home Park                               NAP
        310902843B  Meadow Streams Village                                  NAP
        310902843C  Maple Grove Estates                                     NAP
  1      6106181    Epps Village                                            NAP
  1      6106177    Hampton Inn - Springboro                         6106174 - 6106177
  1      6106175    Holiday Inn Express - Bowling Green              6106174 - 6106177








GROUP  LOAN NUMBER  PROPERTY NAME                        BORROWER ENTITY                             PROPERTY MANAGER
------------------------------------------------------------------------------------------------------------------------------------

  1      6106236    University Glen                      Bloomington Place, LLC                      Place Management Group, LLC
  1     610903155   Sand Canyon Medical Office           SAND CANYON MEDICAL OFFICE BUILDING NO. 1,  TBD
                                                         a California limited partnership
  2      6106178    Meridian at Indian Trail             Covington Meridian Acquisition, LLC         Laramar Management
                                                                                                     Services, LLC
  1       43285     Valley River Inn                     Sunstone Valley River, LLC
  1     00-1101011  Seville Commons Shopping Center      TPRS/Seville, LP                            Reilly Brothers Property Co.
  1      6106226    Colony Plaza Shopping Center         Prominent Sugar Land, LLC                   AA Realty Company
  1       44615     Radisson Hotel Trevose               2400 Limited Partnership
  1      6106171    Eastwood Square Shopping Center      Eastwood Square Associates, Ltd.            Levey and Company
  1     310903142   Arapahoe Park East                   Conestoga Street Partners, LLC              TBD
  2       44040     Cedar Gardens                        Cedar Gardens Associates
  1     310902843   Park Meadow Estates                  Park Meadow Estates, LLC                    TBD
        310902843A  Parkwood Mobile Home Park                                                        TBD
        310902843B  Meadow Streams Village                                                           TBD
        310902843C  Maple Grove Estates                                                              TBD
  1      6106181    Epps Village                         WB Epps Village, LLC                        Maxwell Properties Incorporated
  1      6106177    Hampton Inn - Springboro             Warren Enterprises Group, Ltd., Springboro  S&S Management, Inc.
                                                         Hospitality Group, Inc.
  1      6106175    Holiday Inn Express - Bowling Green  Bowling Green Enterprises, Ltd., Bowling    S&S Management, Inc.
                                                         Green Hospitality Group, Inc.


                                                         SINGLE   SINGLE  INDEPENDENT       NON        TENANT-IN-COMMON
                                                          ASSET  PURPOSE    DIRECTOR   CONSOLIDATION    (TIC) BORROWER
GROUP  LOAN NUMBER  PROPERTY NAME                        ENTITY   ENTITY    (YES/NO)       LETTER     STRUCTURE (YES/NO)
------------------------------------------------------------------------------------------------------------------------

  1      6106236    University Glen                        Yes     Yes        Yes           Yes               No
  1     610903155   Sand Canyon Medical Office             Yes     Yes         No            No               No

  2      6106178    Meridian at Indian Trail               Yes     Yes         No            No              Yes

  1       43285     Valley River Inn                       Yes     Yes        Yes           Yes               No
  1     00-1101011  Seville Commons Shopping Center         No      No         No            No               No
  1      6106226    Colony Plaza Shopping Center           Yes     Yes         No            No               No
  1       44615     Radisson Hotel Trevose                 Yes     Yes         No            No               No
  1      6106171    Eastwood Square Shopping Center        Yes     Yes         No            No               No
  1     310903142   Arapahoe Park East                     Yes     Yes         No            No               No
  2       44040     Cedar Gardens                          Yes     Yes        Yes            No               No
  1     310902843   Park Meadow Estates                    Yes     Yes         No            No               No
        310902843A  Parkwood Mobile Home Park
        310902843B  Meadow Streams Village
        310902843C  Maple Grove Estates
  1      6106181    Epps Village                           Yes     Yes         No            No               No
  1      6106177    Hampton Inn - Springboro               Yes     Yes         No            No               No

  1      6106175    Holiday Inn Express - Bowling Green    Yes     Yes         No            No               No



                                                              LOAN PURPOSE
GROUP  LOAN NUMBER  PROPERTY NAME                        (REFINANCE/ACQUISITION)
--------------------------------------------------------------------------------

  1      6106236    University Glen                            Acquisition
  1     610903155   Sand Canyon Medical Office                  Refinance

  2      6106178    Meridian at Indian Trail                   Acquisition

  1       43285     Valley River Inn                            Refinance
  1     00-1101011  Seville Commons Shopping Center            Acquisition
  1      6106226    Colony Plaza Shopping Center               Acquisition
  1       44615     Radisson Hotel Trevose                      Refinance
  1      6106171    Eastwood Square Shopping Center             Refinance
  1     310903142   Arapahoe Park East                         Acquisition
  2       44040     Cedar Gardens                               Refinance
  1     310902843   Park Meadow Estates                         Refinance
        310902843A  Parkwood Mobile Home Park
        310902843B  Meadow Streams Village
        310902843C  Maple Grove Estates
  1      6106181    Epps Village                                Refinance
  1      6106177    Hampton Inn - Springboro                    Refinance

  1      6106175    Holiday Inn Express - Bowling Green         Refinance






                                                         UNDERWRITTEN  UNDERWRITTEN  UNDERWRITTEN
                                                           OCCUPANCY     EFFECTIVE       TOTAL     UNDERWRITTEN   UNDERWRITTEN
GROUP  LOAN NUMBER  PROPERTY NAME                           PERCENT    GROSS INCOME    EXPENSES         NOI      NET CASH FLOW
------------------------------------------------------------------------------------------------------------------------------

  1      6106236    University Glen                          85.3%       2,295,462     1,100,082     1,195,380     1,129,580
  1     610903155   Sand Canyon Medical Office               95.0%       3,727,416     1,695,546     2,031,871     1,845,650
  2      6106178    Meridian at Indian Trail                 93.0%       2,094,031       797,478     1,296,553     1,246,153
  1       43285     Valley River Inn                         73.3%      11,469,884     9,211,960     2,257,924     1,799,129
  1     00-1101011  Seville Commons Shopping Center          92.0%       1,823,783       570,801     1,252,982     1,162,358
  1      6106226    Colony Plaza Shopping Center             94.0%       1,508,636       442,013     1,066,623       988,668
  1       44615     Radisson Hotel Trevose                   70.4%       9,342,719     7,571,866     1,770,853     1,397,144
  1      6106171    Eastwood Square Shopping Center          93.0%       1,623,357       433,197     1,199,160     1,131,659
  1     310903142   Arapahoe Park East                       93.9%       1,550,261       358,904     1,191,356     1,034,014
  2       44040     Cedar Gardens                            94.4%       1,842,624       848,444       994,180       937,180
  1     310902843   Park Meadow Estates                      81.9%       1,677,068       643,585     1,033,483     1,000,483
        310902843A  Parkwood Mobile Home Park                79.0%         961,908       369,708       592,200       574,416
        310902843B  Meadow Streams Village                   84.0%         546,197       199,633       346,564       334,798
        310902843C  Maple Grove Estates                      93.0%         168,962        74,244        94,719        91,269
  1      6106181    Epps Village                             96.6%       1,241,724       223,739     1,017,985       972,885
  1      6106177    Hampton Inn - Springboro                 70.0%       1,594,121       994,156       599,965       536,200
  1      6106175    Holiday Inn Express - Bowling Green      60.0%       1,270,170       828,703       441,467       390,660


                                                                                       UNDERWRITTEN     UNDERWRITTEN   UNDERWRITTEN
                                                         UNDERWRITTEN  UNDERWRITTEN  DSCR NOI (AFTER  DSCR NCF (AFTER   REPLACEMENT
GROUP  LOAN NUMBER  PROPERTY NAME                          DSCR NOI      DSCR NCF       IO PERIOD)       IO PERIOD)      RESERVES
-----------------------------------------------------------------------------------------------------------------------------------

  1      6106236    University Glen                          1.60          1.51            NAP              NAP            65,800
  1     610903155   Sand Canyon Medical Office               3.02          2.75           2.40             2.18            30,953
  2      6106178    Meridian at Indian Trail                 1.87          1.80           1.51             1.45            50,400
  1       43285     Valley River Inn                         3.29          2.62           2.45             1.95           458,795
  1     00-1101011  Seville Commons Shopping Center          1.83          1.70           1.37             1.27            17,051
  1      6106226    Colony Plaza Shopping Center             1.29          1.20            NAP              NAP            12,968
  1       44615     Radisson Hotel Trevose                   1.96          1.54            NAP              NAP           373,709
  1      6106171    Eastwood Square Shopping Center          1.36          1.29            NAP              NAP            17,127
  1     310903142   Arapahoe Park East                       1.81          1.57           1.48             1.28            25,885
  2       44040     Cedar Gardens                            1.50          1.41           1.23             1.16            57,000
  1     310902843   Park Meadow Estates                      1.65          1.60           1.33             1.29            33,000
        310902843A  Parkwood Mobile Home Park                                                                              17,784
        310902843B  Meadow Streams Village                                                                                 11,766
        310902843C  Maple Grove Estates                                                                                     3,450
  1      6106181    Epps Village                             1.59          1.52           1.30             1.24            13,541
  1      6106177    Hampton Inn - Springboro                 1.95          1.69            NAP              NAP            63,765
  1      6106175    Holiday Inn Express - Bowling Green      1.95          1.69            NAP              NAP            50,807







                                                                         MOST       MOST RECENT
                                                         MOST RECENT    RECENT       FINANCIALS      MOST RECENT   MOST RECENT
                                                          FINANCIALS  FINANCIALS  EFFECTIVE GROSS    FINANCIALS     FINANCIALS
GROUP  LOAN NUMBER  PROPERTY NAME                          END DATE     PERIOD        INCOME       TOTAL EXPENSES      NOI
------------------------------------------------------------------------------------------------------------------------------

  1      6106236    University Glen                        5/30/2005      12          2,137,701       1,266,471       871,230
  1     610903155   Sand Canyon Medical Office             5/31/2005     T-12         3,721,832       1,694,233     2,027,599
  2      6106178    Meridian at Indian Trail               7/31/2005       7          1,832,543         640,711     1,191,832
  1       43285     Valley River Inn                       8/31/2005     T-12        11,403,877       9,335,288     2,068,589
  1     00-1101011  Seville Commons Shopping Center        8/31/2005       8          1,325,654         180,187     1,145,467
  1      6106226    Colony Plaza Shopping Center           7/31/2005      12          1,411,195         502,505       908,690
  1       44615     Radisson Hotel Trevose                 8/31/2005     T-12         9,343,054       7,562,085     1,780,969
  1      6106171    Eastwood Square Shopping Center       12/31/2004      12          1,682,808         425,985     1,256,823
  1     310903142   Arapahoe Park East                    12/31/2004    Actual        1,635,660         295,445     1,340,215
  2       44040     Cedar Gardens                          8/31/2005     T-12         1,826,564         876,366       950,198
  1     310902843   Park Meadow Estates                    3/31/2005     T-12         1,704,614         646,576     1,058,038
        310902843A  Parkwood Mobile Home Park              3/31/2005     T-12           948,478         370,171       578,307
        310902843B  Meadow Streams Village                 3/31/2005     T-12           586,774         204,515       382,260
        310902843C  Maple Grove Estates                    3/31/2005     T-12           169,361          71,890        97,471
  1      6106181    Epps Village                           7/31/2005       7          1,126,539         108,905     1,017,634
  1      6106177    Hampton Inn - Springboro               7/31/2005      12          1,641,155       1,014,779       626,376
  1      6106175    Holiday Inn Express - Bowling Green    7/31/2005      12          1,258,267         759,468       498,799


                                                                                      SECOND      SECOND MOST
                                                         MOST RECENT     SECOND    MOST RECENT       RECENT
                                                          FINANCIALS  MOST RECENT   FINANCIALS     FINANCIALS
                                                             NET       FINANCIALS   STATEMENT   EFFECTIVE GROSS
GROUP  LOAN NUMBER  PROPERTY NAME                         CASH FLOW     END DATE      PERIOD         INCOME
---------------------------------------------------------------------------------------------------------------

  1      6106236    University Glen                         772,037    12/31/2004       12          2,292,560
  1     610903155   Sand Canyon Medical Office            2,027,599    12/31/2004     Actual        3,704,630
  2      6106178    Meridian at Indian Trail              1,191,832           NAP       NAP
  1       43285     Valley River Inn                      1,612,434    12/31/2004       12         11,319,082
  1     00-1101011  Seville Commons Shopping Center       1,145,467    12/31/2004       12          1,632,938
  1      6106226    Colony Plaza Shopping Center            881,564    12/31/2004       12          1,385,863
  1       44615     Radisson Hotel Trevose                1,780,969    12/31/2004       12          8,086,099
  1      6106171    Eastwood Square Shopping Center       1,247,808    12/31/2003       12          1,672,872
  1     310903142   Arapahoe Park East                    1,340,215    12/31/2003     Actual        1,675,991
  2       44040     Cedar Gardens                           938,034    12/31/2004       12          1,678,659
  1     310902843   Park Meadow Estates                   1,047,101    12/31/2004     Actual        1,704,744
        310902843A  Parkwood Mobile Home Park               568,545    12/31/2004     Actual          952,711
        310902843B  Meadow Streams Village                  382,260    12/31/2004     Actual          590,721
        310902843C  Maple Grove Estates                      96,296    12/31/2004     Actual          161,313
  1      6106181    Epps Village                          1,017,634    12/31/2004       12          1,229,985
  1      6106177    Hampton Inn - Springboro                560,730    12/31/2004       12          1,561,666
  1      6106175    Holiday Inn Express - Bowling Green     448,468    12/31/2004       12            795,795






                                                         SECOND MOST                                           THIRD MOST
                                                            RECENT       SECOND      SECOND MOST   THIRD MOST    RECENT
                                                          FINANCIALS  MOST RECENT      RECENT        RECENT    FINANCIALS
                                                            TOTAL      FINANCIALS  FINANCIALS NET  FINANCIALS   STATEMENT
GROUP  LOAN NUMBER  PROPERTY NAME                          EXPENSES       NOI         CASH FLOW     END DATE     PERIOD
-------------------------------------------------------------------------------------------------------------------------

  1      6106236    University Glen                        1,049,760    1,242,800       1,178,812  12/31/2003      12
  1     610903155   Sand Canyon Medical Office             1,696,851    2,007,779       2,006,316  12/31/2003    Actual
  2      6106178    Meridian at Indian Trail                                                              NAP      NAP
  1       43285     Valley River Inn                       9,304,469    2,014,613       1,561,850  12/31/2003      12
  1     00-1101011  Seville Commons Shopping Center          504,391    1,128,547       1,128,547  12/31/2003      12
  1      6106226    Colony Plaza Shopping Center             439,557      946,306         909,847  12/31/2003      12
  1       44615     Radisson Hotel Trevose                 7,012,119    1,073,980       1,073,980  12/31/2003      12
  1      6106171    Eastwood Square Shopping Center          378,181    1,294,691       1,289,603  12/31/2002      12
  1     310903142   Arapahoe Park East                       296,705    1,379,286       1,379,286         NAP      NAP
  2       44040     Cedar Gardens                            821,051      857,608         822,514  12/31/2003      12
  1     310902843   Park Meadow Estates                      644,103    1,060,642       1,046,402  12/31/2003    Actual
        310902843A  Parkwood Mobile Home Park                362,677      590,033         580,271  12/31/2003    Actual
        310902843B  Meadow Streams Village                   207,197      383,524         383,524  12/31/2003    Actual
        310902843C  Maple Grove Estates                       74,229       87,084          82,606  12/31/2003    Actual
  1      6106181    Epps Village                             186,945    1,043,040       1,043,040  12/31/2003      12
  1      6106177    Hampton Inn - Springboro                 958,959      602,707         540,240  12/31/2003      12
  1      6106175    Holiday Inn Express - Bowling Green      579,939      215,856         184,024         NAP      NAP


                                                          THIRD MOST
                                                            RECENT       THIRD MOST    THIRD MOST    THIRD MOST
                                                          FINANCIALS       RECENT        RECENT        RECENT
                                                           EFFECTIVE     FINANCIALS    FINANCIALS  FINANCIALS NET
GROUP  LOAN NUMBER  PROPERTY NAME                        GROSS INCOME  TOTAL EXPENSES      NOI        CASH FLOW
-----------------------------------------------------------------------------------------------------------------

  1      6106236    University Glen                         2,406,157         902,869   1,503,288       1,422,069
  1     610903155   Sand Canyon Medical Office              3,407,645       1,757,085   1,650,560       1,639,034
  2      6106178    Meridian at Indian Trail
  1       43285     Valley River Inn                       10,143,839       8,614,634   1,529,205       1,123,451
  1     00-1101011  Seville Commons Shopping Center         1,749,023         534,575   1,214,448       1,214,448
  1      6106226    Colony Plaza Shopping Center            1,240,587         375,480     865,107         829,717
  1       44615     Radisson Hotel Trevose                  7,163,876       6,021,976   1,141,900       1,141,900
  1      6106171    Eastwood Square Shopping Center         1,498,257         362,198   1,136,059       1,089,388
  1     310903142   Arapahoe Park East                              0               0           0               0
  2       44040     Cedar Gardens                           1,553,759         771,933     781,826         781,826
  1     310902843   Park Meadow Estates                     1,904,699         470,845   1,433,854       1,433,854
        310902843A  Parkwood Mobile Home Park               1,118,910         257,302     861,608         861,608
        310902843B  Meadow Streams Village                    606,672         157,737     448,936         448,936
        310902843C  Maple Grove Estates                       179,117          55,807     123,311         123,311
  1      6106181    Epps Village                            1,240,089         200,240   1,039,849       1,039,849
  1      6106177    Hampton Inn - Springboro                1,372,631         820,473     552,158         497,253
  1      6106175    Holiday Inn Express - Bowling Green






                                                                                                                     TENANT LEASE
GROUP  LOAN NUMBER  PROPERTY NAME                                   TENANT NAME 1              SF 1   SPACE PCT 1  MATURITY DATE 1
----------------------------------------------------------------------------------------------------------------------------------

  1      6106236    University Glen
  1     610903155   Sand Canyon Medical Office           Bristol Park Med Grp, Inc.           11,297        10.2%      6/12/2009
  2      6106178    Meridian at Indian Trail
  1       43285     Valley River Inn                     NAP                                 NAP            NAP              NAP
  1     00-1101011  Seville Commons Shopping Center      Albertson's, Inc.                    58,629        51.6%      4/30/2012
  1      6106226    Colony Plaza Shopping Center         Mulan World Inc. (Wel-Farm Market)   42,512        43.4%     12/14/2008
  1       44615     Radisson Hotel Trevose               NAP                                 NAP            NAP              NAP
  1      6106171    Eastwood Square Shopping Center      Tops Market, LLC                     56,815        53.1%     12/31/2016
  1     310903142   Arapahoe Park East                   Ball Aerospace                      105,195        81.3%      5/31/2012
  2       44040     Cedar Gardens                        NAP                                 NAP            NAP              NAP
  1     310902843   Park Meadow Estates                  NAP                                 NAP            NAP              NAP
        310902843A  Parkwood Mobile Home Park            NAP                                 NAP            NAP              NAP
        310902843B  Meadow Streams Village               NAP                                 NAP            NAP              NAP
        310902843C  Maple Grove Estates                  NAP                                 NAP            NAP              NAP
  1      6106181    Epps Village                         Kroger                               55,696        61.7%      2/28/2020
  1      6106177    Hampton Inn - Springboro
  1      6106175    Holiday Inn Express - Bowling Green


                                                                                                                      TENANT LEASE
GROUP  LOAN NUMBER  PROPERTY NAME                                    TENANT NAME 2              SF 2   SPACE PCT 2  MATURITY DATE 2
-----------------------------------------------------------------------------------------------------------------------------------

  1      6106236    University Glen
  1     610903155   Sand Canyon Medical Office           Women's Medical Group of Irvine, Inc   9,340         8.4%     6/30/2007
  2      6106178    Meridian at Indian Trail
  1       43285     Valley River Inn                     NAP                                   NAP           NAP             NAP
  1     00-1101011  Seville Commons Shopping Center      La Madeleine                           4,720         4.2%     2/28/2007
  1      6106226    Colony Plaza Shopping Center         Cafe East Restaurant                   8,039         8.2%    10/31/2008
  1       44615     Radisson Hotel Trevose               NAP                                   NAP           NAP             NAP
  1      6106171    Eastwood Square Shopping Center      Revco/CVS Pharmacy, Inc.              10,722        10.0%     7/31/2016
  1     310903142   Arapahoe Park East                   Lefthand Networks                     24,230        18.7%     8/31/2007
  2       44040     Cedar Gardens                        NAP                                   NAP           NAP             NAP
  1     310902843   Park Meadow Estates                  NAP                                   NAP           NAP             NAP
        310902843A  Parkwood Mobile Home Park            NAP                                   NAP           NAP             NAP
        310902843B  Meadow Streams Village               NAP                                   NAP           NAP             NAP
        310902843C  Maple Grove Estates                  NAP                                   NAP           NAP             NAP
  1      6106181    Epps Village                         Petland                                5,000         5.5%     4/30/2010
  1      6106177    Hampton Inn - Springboro
  1      6106175    Holiday Inn Express - Bowling Green






                                                                                                          TENANT LEASE
                                                                                                            MATURITY
GROUP  LOAN NUMBER  PROPERTY NAME                               TENANT NAME 3         SF 3   SPACE PCT 3     DATE 3
----------------------------------------------------------------------------------------------------------------------

  1      6106236    University Glen
  1     610903155   Sand Canyon Medical Office           Baird/Becker/White/Kadakia   5,754         5.2%     3/31/2010
  2      6106178    Meridian at Indian Trail
  1       43285     Valley River Inn                     NAP                            NAP          NAP           NAP
  1     00-1101011  Seville Commons Shopping Center      Mortiz Interests, Ltd.       4,543         4.0%     8/31/2009
  1      6106226    Colony Plaza Shopping Center         Fort Bend Talent Academy     5,500         5.6%     5/31/2009
  1       44615     Radisson Hotel Trevose               NAP                            NAP          NAP           NAP
  1      6106171    Eastwood Square Shopping Center      Dollar Tree                 10,075         9.4%     2/28/2007
  1     310903142   Arapahoe Park East                   NAP                            NAP          NAP           NAP
  2       44040     Cedar Gardens                        NAP                            NAP          NAP           NAP
  1     310902843   Park Meadow Estates                  NAP                            NAP          NAP           NAP
        310902843A  Parkwood Mobile Home Park            NAP                            NAP          NAP           NAP
        310902843B  Meadow Streams Village               NAP                            NAP          NAP           NAP
        310902843C  Maple Grove Estates                  NAP                            NAP          NAP           NAP
  1      6106181    Epps Village                         Hallmark                     4,400         4.9%     4/30/2005
  1      6106177    Hampton Inn - Springboro
  1      6106175    Holiday Inn Express - Bowling Green


                                                                          OWNER
                                                            SINGLE     OCCUPIED >                ASSUMPTION
GROUP  LOAN NUMBER  PROPERTY NAME                        TENANT (Y/N)   20% (Y/N)  FOOTNOTES  PROVISION (Y/N)
-------------------------------------------------------------------------------------------------------------

  1      6106236    University Glen                           No           No                       Yes
  1     610903155   Sand Canyon Medical Office                No           No                       Yes
  2      6106178    Meridian at Indian Trail                  No           No                       Yes
  1       43285     Valley River Inn                          No           No                       Yes
  1     00-1101011  Seville Commons Shopping Center           No           No                       Yes
  1      6106226    Colony Plaza Shopping Center              No           No                       Yes
  1       44615     Radisson Hotel Trevose                    No           No                       Yes
  1      6106171    Eastwood Square Shopping Center           No           No                       Yes
  1     310903142   Arapahoe Park East                        No           No                       Yes
  2       44040     Cedar Gardens                             No           No                       Yes
  1     310902843   Park Meadow Estates                       No           No                       Yes
        310902843A  Parkwood Mobile Home Park                 No           No
        310902843B  Meadow Streams Village                    No           No
        310902843C  Maple Grove Estates                       No           No
  1      6106181    Epps Village                              No           No                       Yes
  1      6106177    Hampton Inn - Springboro                  No           No                       Yes
  1      6106175    Holiday Inn Express - Bowling Green       No           No                       Yes




GROUP  LOAN NUMBER  PROPERTY NAME                                           ASSUMPTION/FEE
--------------------------------------------------------------------------------------------

  1      6106236    University Glen                      1st time at 0.75%, 1.0% thereafter
  1     610903155   Sand Canyon Medical Office           3 - 1.0%, but not less than $15,000
  2      6106178    Meridian at Indian Trail             2 times at 1%
  1       43285     Valley River Inn                     0.5%
  1     00-1101011  Seville Commons Shopping Center      1 time at 1%
  1      6106226    Colony Plaza Shopping Center         1 time at 1%
  1       44615     Radisson Hotel Trevose               1%
  1      6106171    Eastwood Square Shopping Center      1 time at 1%
  1     310903142   Arapahoe Park East                   3 - 0.50% for first transfer and 1.00% for the 2nd
                                                         through the 3rd transfer, but not less than $15,000
  2       44040     Cedar Gardens                        1%
  1     310902843   Park Meadow Estates                  2 - 1.0%, but not less than $15,000
        310902843A  Parkwood Mobile Home Park
        310902843B  Meadow Streams Village
        310902843C  Maple Grove Estates
  1      6106181    Epps Village                         3/8% 1st sale; 1% thereafter
  1      6106177    Hampton Inn - Springboro             1 time at 1%
  1      6106175    Holiday Inn Express - Bowling Green  1 time at 1%






                                                         LOAN   PROPERTY     LOAN
GROUP  LOAN NUMBER  PROPERTY NAME                       SELLER    COUNT    SERVICER
-----------------------------------------------------------------------------------

  1       6106176   Holiday Inn Express - Wilmington     PMCF       1        PAR
  1       6106174   Holiday Inn Express - Troy           PMCF       1        PAR
  1     00-1100994  Sonora Quest Laboratories Building   NLIC       1
  1       6106172   Commerce Crossings Business Center   PMCF       1        PAR
  2       754530    Black Hawk Apartments                 PCF       1     Principal
                                                                          Global
                                                                          Investors
  1      310903290  Valley Green MHC                      WFB       1        WFB
  1        43770    Greentec IV                          BSCMI      1       ARCap
  1      310903251  Stewart Plaza 440                     WFB       1        WFB
  1      310903252  Stewart Plaza 400                     WFB       1        WFB
  1      310903250  Stewart Plaza 450                     WFB       1        WFB
  1        43841    Haymaker Village                     BSCMI      1       ARCap
  1        44189    Lover's Lane Station                 BSCMI      1       ARCap
  2        44053    Nieuw Amsterdam Apartments           BSCMI      1       Wells
                                                                            Fargo
  1      310902937  Two Silverlake Plaza                  WFB       1        WFB
  1       6106196   Todd Center                          PMCF       1        PAR


                                                        ADMINISTRATIVE
                                                             COST
GROUP  LOAN NUMBER  PROPERTY NAME                          RATE(BPS)    SPONSOR                                  PROPERTY TYPE
----------------------------------------------------------------------------------------------------------------------------------

  1       6106176   Holiday Inn Express - Wilmington         2.1450     Thomas E. Shoemaker, Douglas L. Steinke  Hospitality
  1       6106174   Holiday Inn Express - Troy               2.1450     Thomas E. Shoemaker, Douglas L. Steinke  Hospitality
  1     00-1100994  Sonora Quest Laboratories Building       8.6450     James Chamberlain, Carl Greenwood        Office
  1       6106172   Commerce Crossings Business Center       2.1450     Donald Cook, Roger Allen                 Office
  2       754530    Black Hawk Apartments                    3.1450     Weissenberger, Sr., Guntram              Multifamily


  1      310903290  Valley Green MHC                         3.1450     Continental Communities II, LLC          Manufactured
                                                                                                                 Housing Community
  1        43770    Greentec IV                              3.1450     Andrew Eshelman and Charles Salcetti     Office
  1      310903251  Stewart Plaza 440                        3.1450     William R Lee, Gary V Wild               Office
  1      310903252  Stewart Plaza 400                        3.1450     William R Lee, Gary V Wild               Office
  1      310903250  Stewart Plaza 450                       10.1450     William R Lee, Gary V Wild               Office
  1        43841    Haymaker Village                         3.1450     Joseph T. Scuderi and Elaine M. Scuderi  Retail
  1        44189    Lover's Lane Station                     3.1450     Steven Fogel and Howard Banchik          Retail
  2        44053    Nieuw Amsterdam Apartments               3.1450     Seryl Kushner and George Gellert         Multifamily

  1      310902937  Two Silverlake Plaza                     3.1450     Wayne Ausmus, John Carlew, Faye Ausmus   Retail
  1       6106196   Todd Center                              2.1450     Robert L. Freeman, Jr.                   Retail






                                               PROPERTY                                                                ZIP
GROUP  LOAN NUMBER  PROPERTY NAME              SUB TYPE         PROPERTY ADDRESS         CITY        COUNTY    STATE   CODE
---------------------------------------------------------------------------------------------------------------------------

  1       6106176   Holiday Inn            Limited Service  155 Holiday Drive        Wilmington   Clinton        OH   45517
                    Express - Wilmington
  1       6106174   Holiday Inn            Limited Service  60 Troy Town Drive       Troy         Miami          OH   45373
                    Express - Troy
  1     00-1100994  Sonora Quest           Suburban         1255 West Washington     Tempe        Maricopa       AZ   85281
                    Laboratories Building                   Street
  1       6106172   Commerce Crossings     Suburban         5111 Commerce            Louisville   Jefferson      KY   40229
                    Business Center                         Crossings Drive
  2       754530    Black Hawk Apartments  Garden           1 Black Hawk Circle      Downingtown  Chester        PA   19335
                                                                                     Borough
  1      310903290  Valley Green MHC       Manufactured     300 Valley Green Park    Jordan       Scott          MN   55352
                                           Home Community
  1        43770    Greentec IV            Suburban         7700-7720 Hubble Drive   Greenbelt    Prince         MD   20706
                                                                                                  Georges
  1      310903251  Stewart Plaza 440      Suburban         440 N. Mountain Avenue   Upland       San            CA   91786
                                                                                                  Bernardino
  1      310903252  Stewart Plaza 400      Suburban         400 N. Mountain Avenue   Upland       San            CA   91786
                                                                                                  Bernardino
  1      310903250  Stewart Plaza 450      Suburban         450 N. Mountain Avenue   Upland       San            CA   91786
                                                                                                  Bernardino
  1        43841    Haymaker Village       Anchored         4500 Broadway Boulevard  Monroeville  Allegheny      PA   15146
  1        44189    Lover's Lane Station   Anchored         5111 Greenville Avenue   Dallas       Dallas         TX   75206
  2        44053    Nieuw Amsterdam        Garden           37 North Maple Avenue    Marlton      Burlington     NJ   08053
                    Apartments
  1      310902937  Two Silverlake Plaza   Unanchored       9330 Broadway            Pearland     Brazoria       TX   77584
  1       6106196   Todd Center            Anchored         2300 West Mercury        Hampton      NAP -          VA   23666
                                                            Boulevard                             independent
                                                                                                  city






                                                                                              NCA                  CUT-OFF
                                                                                             OR SCA   ORIGINAL      DATE
GROUP  LOAN NUMBER  PROPERTY NAME                                       MSA                  CA (1)    BALANCE     BALANCE
---------------------------------------------------------------------------------------------------------------------------

  1       6106176   Holiday Inn Express - Wilmington    Dayton                                 NAP    2,600,000   2,594,219
  1       6106174   Holiday Inn Express - Troy          Dayton                                 NAP    1,950,000   1,945,664
  1     00-1100994  Sonora Quest Laboratories Building  Phoenix-Mesa-Scottsdale                NAP   10,900,000  10,877,709
  1       6106172   Commerce Crossings Business Center  Louisville                             NAP   10,200,000  10,200,000
  2       754530    Black Hawk Apartments               Philadelphia PA-NJ CMSA                NAP   10,100,000  10,088,672
  1      310903290  Valley Green MHC                    Minneapolis-St. Paul                   NAP   10,000,000  10,000,000
  1        43770    Greentec IV                         Washington, DC                         NAP    9,950,000   9,950,000
  1      310903251  Stewart Plaza 440                   Los Angeles-Riverside-Orange County    SCA    4,950,000   4,950,000
  1      310903252  Stewart Plaza 400                   Los Angeles-Riverside-Orange County    SCA    3,880,000   3,880,000
  1      310903250  Stewart Plaza 450                   Los Angeles-Riverside-Orange County    SCA    1,100,000   1,100,000
  1        43841    Haymaker Village                    Pittsburgh                             NAP    9,840,000   9,840,000
  1        44189    Lover's Lane Station                Dallas                                 NAP    9,800,000   9,800,000
  2        44053    Nieuw Amsterdam Apartments          Philadelphia                           NAP    9,448,000   9,448,000
  1      310902937  Two Silverlake Plaza                Houston-Galveston-Brazoria             NAP    9,400,000   9,371,806
  1       6106196   Todd Center                         Norfolk-Newport News-Va Beach          NAP    9,200,000   9,200,000


                                                                      % BY
                                                                    CUT-OFF
                                                                      DATE    CUT-OFF    MATURITY
GROUP  LOAN NUMBER  PROPERTY NAME                          SORT     BALANCE     DATE     BALANCE
-------------------------------------------------------------------------------------------------

  1       6106176   Holiday Inn Express - Wilmington    10,975,543    0.1%   12/1/2005  1,699,010
  1       6106174   Holiday Inn Express - Troy          10,975,543    0.1%   12/1/2005  1,274,258
  1     00-1100994  Sonora Quest Laboratories Building  10,877,709    0.4%   12/1/2005  9,121,746
  1       6106172   Commerce Crossings Business Center  10,200,000    0.4%   12/1/2005  8,952,599
  2       754530    Black Hawk Apartments               10,088,672    0.4%   12/1/2005  8,418,927
  1      310903290  Valley Green MHC                    10,000,000    0.4%   12/1/2005  9,300,110
  1        43770    Greentec IV                          9,950,000    0.4%   12/1/2005  9,339,944
  1      310903251  Stewart Plaza 440                    9,930,000    0.2%   12/1/2005  4,321,842
  1      310903252  Stewart Plaza 400                    9,930,000    0.1%   12/1/2005  3,387,626
  1      310903250  Stewart Plaza 450                    9,930,000    0.0%   12/1/2005    960,410
  1        43841    Haymaker Village                     9,840,000    0.4%   12/1/2005  7,167,302
  1        44189    Lover's Lane Station                 9,800,000    0.4%   12/1/2005  9,800,000
  2        44053    Nieuw Amsterdam Apartments           9,448,000    0.4%   12/1/2005  7,927,886
  1      310902937  Two Silverlake Plaza                 9,371,806    0.4%   12/1/2005  7,922,138
  1       6106196   Todd Center                          9,200,000    0.3%   12/1/2005    191,553






                                                                                                     FIRST     MATURITY   ARD
       LOAN                                                                           ORIGINATION   PAYMENT    OR HYPER   LOAN
GROUP  NUMBER      PROPERTY NAME                              AMORTIZATION TYPE           DATE        DATE     AM DATE   (Y/N)
------------------------------------------------------------------------------------------------------------------------------

  1      6106176   Holiday Inn Express - Wilmington    Amortizing Balloon             11/2/2005    12/5/2005  11/5/2015   No
  1      6106174   Holiday Inn Express - Troy          Amortizing Balloon             11/2/2005    12/5/2005  11/5/2015   No
  1    00-1100994  Sonora Quest Laboratories Building  Amortizing Balloon             9/26/2005    11/1/2005  10/1/2015   No
  1      6106172   Commerce Crossings Business Center  Partial IO                     11/3/2005    12/5/2005  11/5/2015   No
  2      754530    Black Hawk Apartments               Amortizing Balloon             10/24/2005   12/1/2005  11/1/2015   No
  1     310903290  Valley Green MHC                    Partial IO                     10/24/2005   12/1/2005  11/1/2015   No
  1       43770    Greentec IV                         Partial IO                     10/28/2005   12/1/2005  11/1/2015   No
  1     310903251  Stewart Plaza 440                   Partial IO                     10/24/2005   12/1/2005  11/1/2015   No
  1     310903252  Stewart Plaza 400                   Partial IO                     10/24/2005   12/1/2005  11/1/2015   No
  1     310903250  Stewart Plaza 450                   Partial IO                     10/24/2005   12/1/2005  11/1/2015   No
  1       43841    Haymaker Village                    Amortizing Balloon             11/10/2005   1/1/2006   12/1/2020   No
  1       44189    Lover's Lane Station                Interest Only                  10/3/2005    12/1/2005  11/1/2015   No
  2       44053    Nieuw Amsterdam Apartments          Partial IO - Hyper Amortizing  5/31/2005    7/1/2005   6/1/2020    Yes
  1     310902937  Two Silverlake Plaza                Amortizing Balloon             8/9/2005     10/1/2005  9/1/2015    No
  1      6106196   Todd Center                         Fully Amortizing               11/10/2005   1/5/2006   12/5/2020   No


                                                       MATURITY   ARD  ORIGINAL    ORIGINAL
       LOAN                                             DATE OF  RATE    LOAN    AMORTIZATION    IO
GROUP  NUMBER      PROPERTY NAME                       ARD LOAN  STEP    TERM        TERM      PERIOD
-----------------------------------------------------------------------------------------------------

  1      6106176   Holiday Inn Express - Wilmington       NAP     NAP     120         240         0
  1      6106174   Holiday Inn Express - Troy             NAP     NAP     120         240         0
  1    00-1100994  Sonora Quest Laboratories Building     NAP     NAP     120         360         0
  1      6106172   Commerce Crossings Business Center     NAP     NAP     120         360        24
  2      754530    Black Hawk Apartments                  NAP     NAP     120         360         0
  1     310903290  Valley Green MHC                       NAP     NAP     120         360        60
  1       43770    Greentec IV                            NAP     NAP     120         360        60
  1     310903251  Stewart Plaza 440                      NAP     NAP     120         360        24
  1     310903252  Stewart Plaza 400                      NAP     NAP     120         360        24
  1     310903250  Stewart Plaza 450                      NAP     NAP     120         360        24
  1       43841    Haymaker Village                       NAP     NAP     180         360         0
  1       44189    Lover's Lane Station                   NAP     NAP     120           0       120
  2       44053    Nieuw Amsterdam Apartments          6/1/2035   175     180         360        60
  1     310902937  Two Silverlake Plaza                   NAP     NAP     120         360         0
  1      6106196   Todd Center                            NAP     NAP     180         180         0







                                                        SEASONING/  REMAINING     REMAINING                         CURRENT
       LOAN                                            CUTOFF LOAN   TERM TO    AMORTIZATION   RATE  AMORTIZATION  INTEREST
GROUP  NUMBER      PROPERTY NAME                           AGE       MATURITY       TERM       TYPE      BASIS       RATE
---------------------------------------------------------------------------------------------------------------------------

  1      6106176   Holiday Inn Express - Wilmington         1          119          239       Fixed   Actual/360   5.77200%
  1      6106174   Holiday Inn Express - Troy               1          119          239       Fixed   Actual/360   5.77200%
  1    00-1100994  Sonora Quest Laboratories Building       2          118          358       Fixed   Actual/360   5.49000%
  1      6106172   Commerce Crossings Business Center       1          119          360       Fixed   Actual/360   5.51000%
  2      754530    Black Hawk Apartments                    1          119          359       Fixed   Actual/360   5.37000%
  1     310903290  Valley Green MHC                         1          119          360       Fixed   Actual/360   5.48000%
  1       43770    Greentec IV                              1          119          360       Fixed   Actual/360   5.59309%
  1     310903251  Stewart Plaza 440                        1          119          360       Fixed   Actual/360   5.29000%
  1     310903252  Stewart Plaza 400                        1          119          360       Fixed   Actual/360   5.29000%
  1     310903250  Stewart Plaza 450                        1          119          360       Fixed   Actual/360   5.29000%
  1       43841    Haymaker Village                         0          180          360       Fixed   Actual/360   5.90000%
  1       44189    Lover's Lane Station                     1          119            0       Fixed   Actual/360   5.22800%
  2       44053    Nieuw Amsterdam Apartments               6          174          360       Fixed   Actual/360   5.57500%
  1     310902937  Two Silverlake Plaza                     3          117          357       Fixed   Actual/360   5.73000%
  1      6106196   Todd Center                              0          180          180       Fixed   Actual/360   5.71000%


                                                          P&I         IO
                                                        MONTHLY    MONTHLY
       LOAN                                               DEBT       DEBT                                       LOCKOUT   LOCKOUT
GROUP  NUMBER      PROPERTY NAME                        SERVICE    SERVICE    PREPAYMENT/LOCKOUT DESCRIPTION   END DATE     TERM
---------------------------------------------------------------------------------------------------------------------------------

  1      6106176   Holiday Inn Express - Wilmington    18,286.84        NAP  LO(26)/Defeasance(90)/Open(4)    8/4/2015      116
  1      6106174   Holiday Inn Express - Troy          13,715.13        NAP  LO(26)/Defeasance(90)/Open(4)    8/4/2015      116
  1    00-1100994  Sonora Quest Laboratories Building  61,820.63        NAP  LO(26)/GRTR1% or YM(90)/Open(4)  12/31/2007     26
  1      6106172   Commerce Crossings Business Center  57,978.49  47,485.49  LO(26)/Defeasance(90)/Open(4)    8/4/2015      116
  2      754530    Black Hawk Apartments               56,525.62        NAP  LO(25)/Defeasance(91)/Open(4)    7/31/2015     116
  1     310903290  Valley Green MHC                    56,653.48  46,300.93  LO(35)/Defeasance(81)/Open(4)    7/31/2015     116
  1       43770    Greentec IV                         55,912.36  47,020.15  LO(25)/Defeasance(91)/Open(4)    7/31/2015     116
  1     310903251  Stewart Plaza 440                   27,456.85  22,124.32  LO(35)/Defeasance(81)/Open(4)    7/31/2015     116
  1     310903252  Stewart Plaza 400                   21,521.73  17,341.89  LO(35)/Defeasance(81)/Open(4)    7/31/2015     116
  1     310903250  Stewart Plaza 450                    6,101.52   4,916.52  LO(35)/Defeasance(81)/Open(4)    7/31/2015     116
  1       43841    Haymaker Village                    58,364.63        NAP  LO(24)/Defeasance(154)/Open(2)   10/31/2020    178
  1       44189    Lover's Lane Station                      NAP  43,288.32  LO(25)/Defeasance(93)/Open(2)    9/30/2015     118
  2       44053    Nieuw Amsterdam Apartments          54,090.13  44,503.47  LO(30)/Defeasance(149)/Open(1)   5/31/2020     179
  1     310902937  Two Silverlake Plaza                54,736.48        NAP  LO(35)/Defeasance(81)/Open(4)    5/31/2015     116
  1      6106196   Todd Center                         76,200.82        NAP  LO(25)/Defeasance(151)/Open(4)   9/4/2020      176






                                                         YIELD     YIELD    YIELD
                                                         MAINT     MAINT    MAINT  RESTRICTIONS
       LOAN                                              BEGIN      END      PROJ       ON
GROUP  NUMBER      PROPERTY NAME                         DATE       DATE     TERM   DEFEASANCE
-----------------------------------------------------------------------------------------------

  1      6106176   Holiday Inn Express - Wilmington         NAP        NAP   NAP        Yes
  1      6106174   Holiday Inn Express - Troy               NAP        NAP   NAP        Yes
  1    00-1100994  Sonora Quest Laboratories Building  1/1/2008  6/30/2015    90         No
  1      6106172   Commerce Crossings Business Center       NAP        NAP   NAP        Yes
  2      754530    Black Hawk Apartments                    NAP        NAP   NAP        Yes
  1     310903290  Valley Green MHC                         NAP        NAP   NAP        Yes
  1       43770    Greentec IV                              NAP        NAP   NAP        Yes
  1     310903251  Stewart Plaza 440                        NAP        NAP   NAP        Yes
  1     310903252  Stewart Plaza 400                        NAP        NAP   NAP        Yes
  1     310903250  Stewart Plaza 450                        NAP        NAP   NAP        Yes
  1       43841    Haymaker Village                         NAP        NAP   NAP        Yes
  1       44189    Lover's Lane Station                     NAP        NAP   NAP        Yes
  2       44053    Nieuw Amsterdam Apartments               NAP        NAP   NAP        Yes
  1     310902937  Two Silverlake Plaza                     NAP        NAP   NAP        Yes
  1      6106196   Todd Center                              NAP        NAP   NAP        Yes


                                                       RESTRICTIONS
                                                            ON         PARTIAL
       LOAN                                             DEFEASANCE   PREPAYMENTS          PAYMENT
GROUP  NUMBER      PROPERTY NAME                          PERIOD       ALLOWED          APPLICATION
---------------------------------------------------------------------------------------------------------

  1      6106176   Holiday Inn Express - Wilmington         26            No      Lenders Sole Discretion
  1      6106174   Holiday Inn Express - Troy               26            No      Lenders Sole Discretion
  1    00-1100994  Sonora Quest Laboratories Building       NAP           No
  1      6106172   Commerce Crossings Business Center       26            No      Lenders Sole Discretion
  2      754530    Black Hawk Apartments                    24            No
  1     310903290  Valley Green MHC                         34            No      NAP
  1       43770    Greentec IV                              24            No
  1     310903251  Stewart Plaza 440                        34            No      NAP
  1     310903252  Stewart Plaza 400                        34            No      NAP
  1     310903250  Stewart Plaza 450                        34            No      NAP
  1       43841    Haymaker Village                         24            No
  1       44189    Lover's Lane Station                     24            No
  2       44053    Nieuw Amsterdam Apartments               24            No
  1     310902937  Two Silverlake Plaza                     32            No      NAP
  1      6106196   Todd Center                              25            No      Lenders Sole Discretion






                                                                                                       PARTIAL
                                                          PARTIAL                                    COLLATERAL
                                                         PREPAYMENT                                    RELEASE
GROUP  LOAN NUMBER  PROPERTY NAME                       DESCRIPTION  DAY PREPAYMENT ALLOWED             (Y/N)
---------------------------------------------------------------------------------------------------------------

  1      6106176    Holiday Inn Express - Wilmington    NAP          Any With Accrued Interest           Yes
  1      6106174    Holiday Inn Express - Troy          NAP          Any With Accrued Interest           Yes
  1     00-1100994  Sonora Quest Laboratories Building  NAP          Due date                            No
  1      6106172    Commerce Crossings Business Center  NAP          Any With Accrued Interest           No
  2       754530    Black Hawk Apartments                            First 5 days of the month; any      No
                                                                     other day with payment of
                                                                     interest to next P&I due date
  1     310903290   Valley Green MHC                    NAP          Any with accrued interest           No
  1       43770     Greentec IV                         0            Any with accrued interest           No
  1     310903251   Stewart Plaza 440                   NAP          Any with accrued interest           No
  1     310903252   Stewart Plaza 400                   NAP          Any with accrued interest           No
  1     310903250   Stewart Plaza 450                   NAP          Any with accrued interest           No
  1       43841     Haymaker Village                    0            Any with accrued interest           No
  1       44189     Lover's Lane Station                0            Any with accrued interest           No
  2       44053     Nieuw Amsterdam Apartments          0            Any with accrued interest           No
  1     310902937   Two Silverlake Plaza                NAP          Any with accrued interest           No
  1      6106196    Todd Center                         NAP          Any With Accrued Interest           No






                                                                                        OUTPARCEL
                                                                                         OR OTHER
                                                              PARTIAL COLLATERAL         RELEASE          OUTPARCEL OR OTHER
GROUP  LOAN NUMBER  PROPERTY NAME                             RELEASE DESCRIPTION          (Y/N)          RELEASE DESCRIPTION
------------------------------------------------------------------------------------------------------------------------------------

  1      6106176    Holiday Inn Express - Wilmington    Two of the Notes may be             No     NAP
                                                        defeased during the defeasance
                                                        period All releases are
                                                        subject to the remaining
                                                        properties in the portfolio
                                                        maintaining a 1.40X debt
                                                        service coverage ratio and a
                                                        maximum loan-to-value ratio of
                                                        68%.
  1      6106174    Holiday Inn Express - Troy          Two of the Notes may be              No    NAP
                                                        defeased during the defeasance
                                                        period All releases are
                                                        subject to the remaining
                                                        properties in the portfolio
                                                        maintaining a 1.40X debt
                                                        service coverage ratio and a
                                                        maximum loan-to-value ratio of
                                                        68%.
  1     00-1100994  Sonora Quest Laboratories Building  NAP                                  No    NAP
  1      6106172    Commerce Crossings Business Center  NAP                                  No    NAP
  2       754530    Black Hawk Apartments               NAP                                  No    NAP
  1     310903290   Valley Green MHC                    NAP                                  No    NAP
  1       43770     Greentec IV                         NAP                                  No    NAP
  1     310903251   Stewart Plaza 440                   NAP                                  No    NAP
  1     310903252   Stewart Plaza 400                   NAP                                  No    NAP
  1     310903250   Stewart Plaza 450                   NAP                                  No    NAP
  1       43841     Haymaker Village                    NAP                                  No    NAP
  1       44189     Lover's Lane Station                NAP                                  No    NAP
  2       44053     Nieuw Amsterdam Apartments          NAP                                  No    NAP
  1     310902937   Two Silverlake Plaza                NAP                                  No    NAP
  1      6106196    Todd Center                         NAP                                 Yes    Grantor shall have the right to
                                                                                                   cause to be released, and
                                                                                                   Beneficiary shall, on the desired
                                                                                                   release date indicated in the
                                                                                                   "Release Request" (as herein
                                                                                                   defined), release from the lien
                                                                                                   of this Deed of Trust (the
                                                                                                   "Release") the parcel of real
                                                                                                   property described on Exhibit "D"
                                                                                                   and by this reference made a part
                                                                                                   hereof (the "Outparcel") which,
                                                                                                   as of the date hereof, is a part
                                                                                                   of the Property, upon completion
                                                                                                   of the following terms and
                                                                                                   conditions:

                                                                                                   (i) Grantor shall have given a
                                                                                                   request to release the Outparcel
                                                                                                   to Beneficiary, accompanied by
                                                                                                   all evidence and information
                                                                                                   required by this Paragraph, not
                                                                                                   less than fifteen (15) Business
                                                                                                   Days prior to the desired release
                                                                                                   date (herein, the "Release
                                                                                                   Request").

                                                                                                   (ii) Following the Release, the
                                                                                                   remaining property encumbered by
                                                                                                   this Deed of Trust (the
                                                                                                   "Remaining Property") and all
                                                                                                   improvements thereon, shall
                                                                                                   comply with all applicable
                                                                                                   zoning, subdivision, land use and
                                                                                                   similar laws, rules, regulations
                                                                                                   and ordinances of all
                                                                                                   governmental authorities having
                                                                                                   or claiming jurisdiction
                                                                                                   thereover, and all other
                                                                                                   applicable laws, with such
                                                                                                   determination assuming the
                                                                                                   separate ownership and operation
                                                                                                   of the Remaining Property
                                                                                                   separate and distinct from the
                                                                                                   Outparcel, all in form and
                                                                                                   substance satisfactory to
                                                                                                   Beneficiary in its discretion.

                                                                                                   (iii) Grantor provides evidence
                                                                                                   reasonably satisfactory to
                                                                                                   Beneficiary that, following any
                                                                                                   such release, the Remaining
                                                                                                   Property shall have available to
                                                                                                   it all necessary utility and
                                                                                                   other services for the use,
                                                                                                   occupancy and operation of the
                                                                                                   Remaining Property, and adequate
                                                                                                   access for pedestrian and
                                                                                                   vehicular ingress and egress onto
                                                                                                   all adjacent public roads (and,
                                                                                                   to the extent required, shall
                                                                                                   execute an easement agreement to
                                                                                                   provide therefor).

                                                                                                   (iv) Grantor shall procure from
                                                                                                   the title insurer insuring the
                                                                                                   lien of this Deed of Trust an
                                                                                                   endorsement to Beneficiary's
                                                                                                   Title Policy which shall (i)
                                                                                                   update the date of the Title
                                                                                                   Policy to the date and time of
                                                                                                   recordation of the document
                                                                                                   releasing the Outparcel from the
                                                                                                   lien of this Deed of Trust, (ii)
                                                                                                   change the name of the insured to
                                                                                                   the current holder of the Deed of
                                                                                                   Trust (to the extent this Deed of
                                                                                                   Trust has been assigned), (iii)
                                                                                                   not add any exceptions to the
                                                                                                   Title Policy other than new title
                                                                                                   exceptions that are acceptable to
                                                                                                   Beneficiary in its discretion,
                                                                                                   and (iv) insure any easements
                                                                                                   created for the benefit of the
                                                                                                   Remaining Property pursuant to
                                                                                                   the provisions hereof.

                                                                                                   (v) Grantor shall provide
                                                                                                   Beneficiary with an updated
                                                                                                   survey of the Remaining Property
                                                                                                   and the Outparcel prepared by a
                                                                                                   registered land surveyor in the
                                                                                                   Commonwealth of Virginia and
                                                                                                   certified to the Beneficiary, its
                                                                                                   successors and assigns, which
                                                                                                   survey shall contain a metes and
                                                                                                   bounds description of the
                                                                                                   Outparcel.

                                                                                                   (vi) Simultaneously with the
                                                                                                   release of any Outparcel, the
                                                                                                   Outparcel is transferred and
                                                                                                   conveyed by Grantor to another
                                                                                                   person or entity or governmental
                                                                                                   agency or body, such that the
                                                                                                   ownership of the Outparcel does
                                                                                                   not violate the restrictions set
                                                                                                   forth in Section 1.33 hereof.

                                                                                                   (vii) Grantor pays all of
                                                                                                   Beneficiary's reasonable fees and
                                                                                                   expenses (including, without
                                                                                                   limitation, reasonable attorneys'
                                                                                                   fees and expenses) incurred in
                                                                                                   connection with the release of
                                                                                                   the Outparcel.






                                                                                                                   PAYMENT
                                                                                                                    GRACE
                                                        SUBSTITUTION  SUBSTITUTION                                 PERIOD
                                                           ALLOWED     PROVISION     DUE   PAYMENT GRACE PERIOD   EVENT OF
GROUP  LOAN NUMBER  PROPERTY NAME                           (Y/N)     DESCRIPTION   DATE     EVENT OF DEFAULT     LATE FEE  LOCKBOX
-----------------------------------------------------------------------------------------------------------------------------------

  1      6106176    Holiday Inn Express - Wilmington         No            NAP       5th  0                           0       Yes
  1      6106174    Holiday Inn Express - Troy               No            NAP       5th  0                           0       Yes
  1     00-1100994  Sonora Quest Laboratories Building       No            NAP       1st  5-Day period to cure        0        No
                                                                                          Monetary Default one
                                                                                          time per loan year
                                                                                          upon written notice
  1      6106172    Commerce Crossings Business Center       No            NAP       5th  0                           0        No
  2       754530    Black Hawk Apartments                    No            NAP       1st  5                           0        No
  1     310903290   Valley Green MHC                         No            NAP       1st  5                           5        No
  1       43770     Greentec IV                              No            NAP       1st  5                           5       Yes
  1     310903251   Stewart Plaza 440                        No            NAP       1st  5                           5        No
  1     310903252   Stewart Plaza 400                        No            NAP       1st  5                           5        No
  1     310903250   Stewart Plaza 450                        No            NAP       1st  5                           5        No
  1       43841     Haymaker Village                         No            NAP       1st  5                           5       Yes
  1       44189     Lover's Lane Station                     No            NAP       1st  5                           5       Yes
  2       44053     Nieuw Amsterdam Apartments               No            NAP       1st  5                           5       Yes
  1     310902937   Two Silverlake Plaza                     No            NAP       1st  5                           5        No
  1      6106196    Todd Center                              No            NAP       5th  0                           0        No







                                                                                    REPLACEMENT
                                                                 TERMS/DESCRIPTION     RESERVES
                                                                    OF SPRINGING        INITIAL
                                                        LOCKBOX       LOCKBOX           DEPOSIT
GROUP  LOAN NUMBER  PROPERTY NAME                         TYPE    (IF APPLICABLE)        AMOUNT
-----------------------------------------------------------------------------------------------

  1      6106176    Holiday Inn Express - Wilmington      Hard
  1      6106174    Holiday Inn Express - Troy            Hard
  1     00-1100994  Sonora Quest Laboratories Building    None           NAP                  0
  1      6106172    Commerce Crossings Business Center     NAP
  2       754530    Black Hawk Apartments                  NAP                                0
  1     310903290   Valley Green MHC                      None           NAP                  0
  1       43770     Greentec IV                           Hard                            1,500
  1     310903251   Stewart Plaza 440                     None           NAP                  0
  1     310903252   Stewart Plaza 400                     None           NAP                  0
  1     310903250   Stewart Plaza 450                     None           NAP                  0
  1       43841     Haymaker Village                      Hard                                0


  1       44189     Lover's Lane Station                  Hard                              255





  2       44053     Nieuw Amsterdam Apartments            Hard                            4,489
  1     310902937   Two Silverlake Plaza                  None           NAP                  0
  1      6106196    Todd Center                            NAP




                                                                           TERMS/
                                                        REPLACEMENT     DESCRIPTION          REPLACEMENT
                                                           RESERVES     OF SPRINGING           RESERVE
                                                            MONTHLY     REPLACEMENT              CAP
                                                            DEPOSIT       RESERVES           DESCRIPTION
GROUP  LOAN NUMBER  PROPERTY NAME                            AMOUNT   (IF APPLICABLE)      (IF APPLICABLE)
----------------------------------------------------------------------------------------------------------

  1      6106176    Holiday Inn Express - Wilmington          5,599
  1      6106174    Holiday Inn Express - Troy                4,877
  1     00-1100994  Sonora Quest Laboratories Building        1,967           NAP                   70,800
  1      6106172    Commerce Crossings Business Center        1,700                                 40,800
  2       754530    Black Hawk Apartments                         0           NAP                      NAP
  1     310903290   Valley Green MHC                            846           NAP                        0
  1       43770     Greentec IV                               1,500
  1     310903251   Stewart Plaza 440                           810           NAP                        0
  1     310903252   Stewart Plaza 400                           800           NAP                        0
  1     310903250   Stewart Plaza 450                           217           NAP                        0
  1       43841     Haymaker Village                              0  Event of Default,
                                                                     Property not
                                                                     maintained Properly
  1       44189     Lover's Lane Station                        255  Lender may require
                                                                     an increase in the
                                                                     amount of the
                                                                     Monthly Deposit to
                                                                     fulfill Replacement
                                                                     Reserve Costs
  2       44053     Nieuw Amsterdam Apartments                4,489
  1     310902937   Two Silverlake Plaza                        831           NAP                        0
  1      6106196    Todd Center                                      Monthly payments of
                                                                     $4,069 spring upon
                                                                     an event of default.







                                                        IMMEDIATE                                 TERMS
                                                           REPAIR                             /DESCRIPTION
                                                          RESERVE        INITIAL  MONTHLY      OF SPRINGING
                                                          DEPOSIT            TAX      TAX      TAX ESCROW
GROUP  LOAN NUMBER  PROPERTY NAME                          AMOUNT         ESCROW   ESCROW    (IF APPLICABLE)
--------------------------------------------------------------------------------------------------------------

  1      6106176    Holiday Inn Express - Wilmington                      16,953    2,825
















  1      6106174    Holiday Inn Express - Troy                             3,728      621
















  1     00-1100994  Sonora Quest Laboratories Building          0              0        0          NAP
  1      6106172    Commerce Crossings Business Center                    52,560    4,380











  2       754530    Black Hawk Apartments                       0         64,562   21,521          NAP
  1     310903290   Valley Green MHC                            0          4,886    2,448          NAP
  1       43770     Greentec IV                                 0         34,189   17,095
  1     310903251   Stewart Plaza 440                           0          5,298    2,649          NAP
  1     310903252   Stewart Plaza 400                           0          5,298    2,649          NAP
  1     310903250   Stewart Plaza 450                           0          1,604      817          NAP
  1       43841     Haymaker Village                       37,813              0        0  Event of Default,
                                                                                           Proof of Payment
  1       44189     Lover's Lane Station                        0              0        0  Failure to provide
                                                                                           evidence of payment
  2       44053     Nieuw Amsterdam Apartments             27,560         39,120   13,040

  1     310902937   Two Silverlake Plaza                        0        163,210   16,321          NAP
  1      6106196    Todd Center                                                            Springs upon Event
                                                                                           of Default



                                                                                      TERMS/DESCRIPTION
                                                                                         OF SPRINGING
                                                          INITIAL    MONTHLY               INSURANCE
                                                        INSURANCE  INSURANCE                 ESCROW
GROUP  LOAN NUMBER  PROPERTY NAME                          ESCROW     ESCROW            (IF APPLICABLE)
-----------------------------------------------------------------------------------------------------------------

  1      6106176    Holiday Inn Express - Wilmington        5,081             Mortgagor shall not be required to
                                                                              make monthly deposits to the
                                                                              Impound Account for the payment of
                                                                              insurance premiums for so long as
                                                                              (x) no Event of Default has
                                                                              occurred and is continuing under
                                                                              this Mortgage, (y) Mortgagor
                                                                              maintains a blanket insurance
                                                                              policy covering the Property that
                                                                              complies in all respects with the
                                                                              requirements for insurance set
                                                                              forth herein, and (z) Mortgagor
                                                                              maintains on deposit with Mortgagee
                                                                              an amount equal to six (6) months
                                                                              of the annual premium for the
                                                                              blanket insurance policy that is
                                                                              attributable to the Property.
  1      6106174    Holiday Inn Express - Troy              3,897             Mortgagor shall not be required to
                                                                              make monthly deposits to the
                                                                              Impound Account for the payment of
                                                                              insurance premiums for so long as
                                                                              (x) no Event of Default has
                                                                              occurred and is continuing under
                                                                              this Mortgage, (y) Mortgagor
                                                                              maintains a blanket insurance
                                                                              policy covering the Property that
                                                                              complies in all respects with the
                                                                              requirements for insurance set
                                                                              forth herein, and (z) Mortgagor
                                                                              maintains on deposit with Mortgagee
                                                                              an amount equal to six (6) months
                                                                              of the annual premium for the
                                                                              blanket insurance policy that is
                                                                              attributable to the Property.
  1     00-1100994  Sonora Quest Laboratories Building          0          0                  NAP
  1      6106172    Commerce Crossings Business Center                        (i) Commerce Crossing Business
                                                                              Centers, LLC remains the Mortgagor,
                                                                              (ii) there is no event of default
                                                                              under the loan documents, (iii) the
                                                                              insurance policies required
                                                                              hereunder name Martgagee as payee
                                                                              under the standard mortgagee payee
                                                                              clause; and (iv) such insurance is
                                                                              not subject to termination,
                                                                              reduction or modification without
                                                                              thirty days' prior written notice
                                                                              to Mortgagee.
  2       754530    Black Hawk Apartments                       0          0                  NAP
  1     310903290   Valley Green MHC                        9,450      1,050                  NAP
  1       43770     Greentec IV                             9,099      1,820
  1     310903251   Stewart Plaza 440                       1,399      1,399                  NAP
  1     310903252   Stewart Plaza 400                       1,399      1,399                  NAP
  1     310903250   Stewart Plaza 450                         296        296                  NAP
  1       43841     Haymaker Village                            0          0  Event of Default, Proof of Payment

  1       44189     Lover's Lane Station                        0          0  Failure to provide evidence of
                                                                              payment
  2       44053     Nieuw Amsterdam Apartments                  0          0  Failure to provide evidence of
                                                                              payment
  1     310902937   Two Silverlake Plaza                   29,780      2,614                  NAP
  1      6106196    Todd Center                                               Springs upon Event of Default








                                                                                   TERMS/DESCRIPTION
                                                        INITIAL  MONTHLY              OF SPRINGING
                                                         TI/LC    TI/LC               TI/LC RESERVE
GROUP  LOAN NUMBER  PROPERTY NAME                       AMOUNT   RESERVE             (IF APPLICABLE)
-------------------------------------------------------------------------------------------------------------

  1       6106176   Holiday Inn Express - Wilmington
  1       6106174   Holiday Inn Express - Troy
  1     00-1100994  Sonora Quest Laboratories Building        0    4,688                  NAP
  1       6106172   Commerce Crossings Business Center  195,000    8,335
  2       754530    Black Hawk Apartments                     0        0                  NAP
  1      310903290  Valley Green MHC                          0        0                  NAP
  1        43770    Greentec IV                         600,000        0
  1      310903251  Stewart Plaza 440                         0        0  Ongoing TI/LC impounds waived so
                                                                          long as all three properties (the
                                                                          Property, Building #3/Loan
                                                                          310903250 & Building #5/Loan
                                                                          310903252) are
                                                                          cross-collateralized. If any
                                                                          property is released from
                                                                          cross-collaterization or defeased,
                                                                          the Borrower will be required to
                                                                          escrow all past TI/LC's previously
                                                                          waived and commence monthly funding
                                                                          at the rate of $5,006.75.
  1      310903252  Stewart Plaza 400                         0        0  Waived so long as all three
                                                                          properties (the Property, Buildings
                                                                          #3/Loan 310903250 & #4/Loan
                                                                          310903251) are
                                                                          cross-collateralized. If any one
                                                                          property is released from
                                                                          cross-collateralization, the
                                                                          Borrower will be required to escrow
                                                                          all past TI & LC's previously
                                                                          waived and fund monthly at the rate
                                                                          of $4,353.58
  1      310903250  Stewart Plaza 450                         0        0  Monthly TI/LC impounds waived so
                                                                          long as all three properties (the
                                                                          Property, Buildings #4/Loan
                                                                          310903251 & #5/Loan 310903252) are
                                                                          cross-collateralized. If any one
                                                                          property is released from
                                                                          cross-collateralization, the
                                                                          Borrower will be required to escrow
                                                                          all past TI & LC's previously
                                                                          waived and fund monthly at the rate
                                                                          of $863.00
  1        43841    Haymaker Village                                      Springing reserve of 45,000/month
                                                                          is required to a cap of 270,000 if
                                                                          Giant Eagle lease is not renewed
  1        44189    Lover's Lane Station                      0        0
  2        44053    Nieuw Amsterdam Apartments                0        0
  1      310902937  Two Silverlake Plaza                      0    5,300                  NAP
  1       6106196   Todd Center                                           Monthly deposits of $10,000,
                                                                          subject to a cap of $240,000, shall
                                                                          commence on the first monthly
                                                                          payment date under the Note
                                                                          occurring from and after the "NOI"
                                                                          (as hereinafter defined) from the
                                                                          property is less than $112,969 for
                                                                          any calendar month. Monthly
                                                                          deposits will not be required if
                                                                          the balance of the reserve exceeds
                                                                          the cap or the first monthly
                                                                          payment date under the Note that
                                                                          immediately follows the date on
                                                                          which the NOI for the Property is
                                                                          $112,969.00 or more for 12
                                                                          consecutive calendar months.


                                                             TI/LC
                                                            RESERVE      INITIAL  MONTHLY
                                                              CAP          DEBT     DEBT
                                                          DESCRIPTION    SERVICE  SERVICE
GROUP   OAN NUMBER  PROPERTY NAME                       (IF APPLICABLE)   ESCROW   ESCROW
-----------------------------------------------------------------------------------------

  1       6106176   Holiday Inn Express - Wilmington
  1       6106174   Holiday Inn Express - Troy
  1     00-1100994  Sonora Quest Laboratories Building          450,000     0        0
  1       6106172   Commerce Crossings Business Center          225,000
  2       754530    Black Hawk Apartments                           NAP
  1      310903290  Valley Green MHC                                  0     0        0
  1        43770    Greentec IV                                             0        0
  1      310903251  Stewart Plaza 440                                 0     0        0











  1      310903252  Stewart Plaza 400                                 0     0        0










  1      310903250  Stewart Plaza 450                                 0     0        0










  1        43841    Haymaker Village                                        0        0


  1        44189    Lover's Lane Station                                    0        0
  2        44053    Nieuw Amsterdam Apartments                              0        0
  1      310902937  Two Silverlake Plaza                              0     0        0
  1       6106196   Todd Center





















                                                                                                         TERMS/
                                                                                                       DESCRIPTION
                                                                             OTHER                    OF SPRINGING
                                                               OTHER        ESCROW        OTHER           OTHER
                                                               ESCROW       INITIAL      ESCROW          ESCROW
GROUP  LOAN NUMBER  PROPERTY NAME                           DESCRIPTION     AMOUNT   MONTHLY AMOUNT  (IF APPLICABLE)
--------------------------------------------------------------------------------------------------------------------

  1       6106176   Holiday Inn Express - Wilmington
  1       6106174   Holiday Inn Express - Troy
  1     00-1100994  Sonora Quest Laboratories Building  NAP                       0         0              NAP
  1       6106172   Commerce Crossings Business Center  Century 21 Reserve  400,000
  2       754530    Black Hawk Apartments                                         0         0              NAP
  1      310903290  Valley Green MHC                    NAP                       0         0              NAP
  1        43770    Greentec IV                         0                         0
  1      310903251  Stewart Plaza 440                   NAP                       0         0              NAP
  1      310903252  Stewart Plaza 400                   NAP                       0         0              NAP
  1      310903250  Stewart Plaza 450                   NAP                       0         0              NAP
  1        43841    Haymaker Village                    0                         0
  1        44189    Lover's Lane Station                0                         0
  2        44053    Nieuw Amsterdam Apartments          0                         0
  1      310902937  Two Silverlake Plaza                NAP                       0         0              NAP
  1       6106196   Todd Center






                                                             OTHER
                                                             ESCROW                                        OCCUPANCY
                                                              CAP                              OCCUPANCY      DATE
                                                          DESCRIPTION       YEAR      YEAR      % (MOST      (MOST
GROUP  LOAN NUMBER  PROPERTY NAME                       (IF APPLICABLE)    BUILT    RENOVATED   RECENT)     RECENT)
--------------------------------------------------------------------------------------------------------------------

  1       6106176   Holiday Inn Express - Wilmington                        1997       2000       82.6%    7/31/2005
  1       6106174   Holiday Inn Express - Troy                              1998       2005       74.7%    7/31/2005
  1     00-1100994  Sonora Quest Laboratories Building        NAP           1998                 100.0%    9/23/2005
  1       6106172   Commerce Crossings Business Center                      1999       2001       82.2%    10/1/2005
  2       754530    Black Hawk Apartments                     NAP           1964                  92.1%   10/24/2005
  1      310903290  Valley Green MHC                          NAP        1970-1971                89.0%     8/1/2005
  1        43770    Greentec IV                                             1994                 100.0%    8/17/2005
  1      310903251  Stewart Plaza 440                         NAP           1988                  96.4%   10/20/2005
  1      310903252  Stewart Plaza 400                         NAP           1987                 100.0%   10/20/2005
  1      310903250  Stewart Plaza 450                         NAP           1987                 100.0%   10/20/2005
  1        43841    Haymaker Village                                        1990                 100.0%    10/1/2005
  1        44189    Lover's Lane Station                                    1997                 100.0%     7/6/2005
  2        44053    Nieuw Amsterdam Apartments                              1960                  95.9%    9/22/2005
  1      310902937  Two Silverlake Plaza                      NAP           2001                 100.0%     8/3/2005
  1       6106196   Todd Center                                             1972       2003       96.5%    8/31/2005




                                                                                           NET
                                                                 MEASUREMENT   BALANCE   RENTABLE   APPRAISAL
GROUP  LOAN NUMBER  PROPERTY NAME                        UNITS       UNIT      PERUNIT     AREA       VALUE
-------------------------------------------------------------------------------------------------------------

  1       6106176   Holiday Inn Express - Wilmington         75     Rooms     38,109.52    41,800   4,400,000
  1       6106174   Holiday Inn Express - Troy               65     Rooms     38,109.52    36,456   3,900,000
  1     00-1100994  Sonora Quest Laboratories Building  118,000     Sq Ft         92.18   118,000  15,500,000
  1       6106172   Commerce Crossings Business Center  110,428     Sq Ft         92.37   110,428  13,200,000
  2       754530    Black Hawk Apartments                   202     Units     49,943.92       NAP  13,700,000
  1      310903290  Valley Green MHC                        290      Pads     34,482.76         0  13,570,000
  1        43770    Greentec IV                         120,000     Sq Ft         82.92   120,000  13,700,000
  1      310903251  Stewart Plaza 440                    44,176     Sq Ft        103.91    44,176   8,120,000
  1      310903252  Stewart Plaza 400                    41,732     Sq Ft        103.91    41,732   6,710,000
  1      310903250  Stewart Plaza 450                     9,653     Sq Ft        103.91     9,653   2,090,000
  1        43841    Haymaker Village                    102,129     Sq Ft         96.35   102,129  12,800,000
  1        44189    Lover's Lane Station                 50,771     Sq Ft        193.02    50,771  13,975,000
  2        44053    Nieuw Amsterdam Apartments              171     Units     55,251.46         0  11,800,000
  1      310902937  Two Silverlake Plaza                 67,067     Sq Ft        139.74    67,067  13,300,000
  1       6106196   Todd Center                         244,147     Sq Ft         37.68   244,147  23,000,000






                                                                         DATE OF
                                                                        APPRAISAL
                                                          APPRAISAL    (VALUATION    PHASE I   PHASE II  ENGINEERING
GROUP  LOAN NUMBER  PROPERTY NAME                            TYPE         DATE)        DATE      DATE    REPORT DATE
--------------------------------------------------------------------------------------------------------------------

  1      6106176    Holiday Inn Express - Wilmington        As-Is        9/1/2005   8/31/2005     NAP       9/1/2005
  1      6106174    Holiday Inn Express - Troy              As-Is        1/1/2005   8/25/2005     NAP       9/1/2005
  1    00-1100994   Sonora Quest Laboratories Building      As-Is       8/15/2005   9/16/2005               9/6/2005
  1      6106172    Commerce Crossings Business Center      As-Is       8/29/2005    9/6/2005     NAP       9/6/2005
  2      754530     Black Hawk Apartments                   As-Is       6/30/2005  10/10/2005     NAP      10/3/2005
  1     310903290   Valley Green MHC                        As-Is       9/14/2005   9/27/2005     NAP      9/26/2005
  1       43770     Greentec IV                             As-Is        9/9/2005   10/6/2005             10/10/2005
  1     310903251   Stewart Plaza 440                       As-Is        9/8/2005    9/9/2005     NAP      9/13/2005
  1     310903252   Stewart Plaza 400                       As-Is        9/8/2005    9/9/2005     NAP      9/13/2005
  1     310903250   Stewart Plaza 450                       As-Is        9/8/2005    9/9/2005     NAP      9/13/2005
  1       43841     Haymaker Village                        As-Is       6/30/2005   8/25/2005              7/28/2005
  1       44189     Lover's Lane Station                    As-Is       6/15/2005   9/19/2005              6/30/2005
  2       44053     Nieuw Amsterdam Apartments          As-Stabilized   4/27/2005  10/15/2005             10/11/2005
  1     310902937   Two Silverlake Plaza                    As-Is        7/1/2005   6/30/2005     NAP       7/8/2005
  1      6106196    Todd Center                             As-Is       9/28/2005   9/21/2005     NAP      9/21/2005




                                                        SEISMIC  ENVIRONMENTAL  EARTHQUAKE  HURRICANE    FLOOD
GROUP  LOAN NUMBER  PROPERTY NAME                         PML%     INSURANCE    INSURANCE   INSURANCE  INSURANCE
----------------------------------------------------------------------------------------------------------------

  1      6106176    Holiday Inn Express - Wilmington                   No            No        Yes         No
  1      6106174    Holiday Inn Express - Troy                         No            No        Yes         No
  1    00-1100994   Sonora Quest Laboratories Building    0.0%         No            No        No          No
  1      6106172    Commerce Crossings Business Center                 No           Yes        Yes         No
  2      754530     Black Hawk Apartments                 NAP          No            No        No         Yes
  1     310903290   Valley Green MHC                      NAP          No            No        Yes         No
  1       43770     Greentec IV                           0.0%         No           Yes        Yes        Yes
  1     310903251   Stewart Plaza 440                    16.0%         No            No        Yes         No
  1     310903252   Stewart Plaza 400                    16.0%         No            No        Yes         No
  1     310903250   Stewart Plaza 450                    17.0%         No            No        Yes         No
  1       43841     Haymaker Village                      0.0%         No            No        No          No
  1       44189     Lover's Lane Station                  0.0%         No           Yes        Yes        Yes
  2       44053     Nieuw Amsterdam Apartments            0.0%         No           Yes        Yes        Yes
  1     310902937   Two Silverlake Plaza                  NAP          No            No        Yes         No
  1      6106196    Todd Center                                        No            No        Yes         No








                                                          LTV     LTV                            PARI PASSU
                                                        CUTOFF  BALLOON    LIEN    OWNERSHIP    DEBT AMOUNT
GROUP  LOAN NUMBER  PROPERTY NAME                        VALUE   VALUE   POSITION   INTEREST  (IF APPLICABLE)
-------------------------------------------------------------------------------------------------------------

  1      6106176    Holiday Inn Express - Wilmington     60.0%    39.3%    First      Fee            NAP
  1      6106174    Holiday Inn Express - Troy           60.0%    39.3%    First      Fee            NAP
  1     00-1100994  Sonora Quest Laboratories Building   70.2%    58.8%    First   Leasehold          0
  1      6106172    Commerce Crossings Business Center   77.3%    67.8%    First      Fee            NAP
  2      754530     Black Hawk Apartments                73.6%    61.5%    First      Fee            NAP
  1     310903290   Valley Green MHC                     73.7%    68.5%    First      Fee            NAP
  1       43770     Greentec IV                          72.6%    68.2%    First   Leasehold         NAP
  1     310903251   Stewart Plaza 440                    58.7%    51.2%    First      Fee            NAP
  1     310903252   Stewart Plaza 400                    58.7%    51.2%    First      Fee            NAP
  1     310903250   Stewart Plaza 450                    58.7%    51.2%    First      Fee            NAP
  1       43841     Haymaker Village                     76.9%    56.0%    First      Fee            NAP
  1       44189     Lover's Lane Station                 70.1%    70.1%    First      Fee            NAP
  2       44053     Nieuw Amsterdam Apartments           80.1%    67.2%    First      Fee            NAP
  1     310902937   Two Silverlake Plaza                 70.5%    59.6%    First      Fee            NAP
  1      6106196    Todd Center                          40.0%     0.8%    First      Fee            NAP


                                                           SECURED                          SECURED
                                                        (BY PROPERTY)       SECURED        SECONDARY
                                                          SECONDARY      (BY PROPERTY)   (BY PROPERTY)
                                                          FINANCING     SECONDARY LIEN     FINANCING
GROUP  LOAN NUMBER  PROPERTY NAME                          ALLOWED     EXISTING BALANCE   DESCRIPTION
------------------------------------------------------------------------------------------------------

  1      6106176    Holiday Inn Express - Wilmington          No              NAP             NAP
  1      6106174    Holiday Inn Express - Troy                No              NAP             NAP
  1     00-1100994  Sonora Quest Laboratories Building        No              NAP             NAP
  1      6106172    Commerce Crossings Business Center        No              NAP             NAP
  2      754530     Black Hawk Apartments                     No              NAP             NAP
  1     310903290   Valley Green MHC                          No              NAP             NAP
  1       43770     Greentec IV                               No              NAP             NAP
  1     310903251   Stewart Plaza 440                         No              NAP             NAP
  1     310903252   Stewart Plaza 400                         No              NAP             NAP
  1     310903250   Stewart Plaza 450                         No              NAP             NAP
  1       43841     Haymaker Village                          No              NAP             NAP
  1       44189     Lover's Lane Station                      No              NAP             NAP
  2       44053     Nieuw Amsterdam Apartments                No              NAP             NAP
  1     310902937   Two Silverlake Plaza                      No              NAP             NAP
  1      6106196    Todd Center                               No              NAP             NAP






                                                                                        UNSECURED
                                                           SECURED       UNSECURED    (BY PROPERTY)
                                                        (BY PROPERTY)  (BY PROPERTY)    SECONDARY
                                                          SECONDARY      SECONDARY      FINANCING
                                                          FINANCING      FINANCING       EXISTING
GROUP  LOAN NUMBER  PROPERTY NAME                           LIMIT         ALLOWED        BALANCE
---------------------------------------------------------------------------------------------------

  1      6106176    Holiday Inn Express - Wilmington          NAP             No            NAP
  1      6106174    Holiday Inn Express - Troy                NAP             No            NAP
  1     00-1100994  Sonora Quest Laboratories Building        NAP             No            NAP
  1      6106172    Commerce Crossings Business Center        NAP             No            NAP
  2      754530     Black Hawk Apartments                     NAP             No            NAP
  1     310903290   Valley Green MHC                          NAP             No            NAP
  1       43770     Greentec IV                               NAP            Yes         1,200,000
  1     310903251   Stewart Plaza 440                         NAP             No            NAP
  1     310903252   Stewart Plaza 400                         NAP             No            NAP
  1     310903250   Stewart Plaza 450                         NAP             No            NAP
  1       43841     Haymaker Village                          NAP             No            NAP
  1       44189     Lover's Lane Station                      NAP             No            NAP
  2       44053     Nieuw Amsterdam Apartments                NAP             No            NAP
  1     310902937   Two Silverlake Plaza                      NAP             No            NAP
  1      6106196    Todd Center                               NAP             No            NAP



                                                          UNSECURED      UNSECURED
                                                        (BY PROPERTY)  (BY PROPERTY)            GROUND
                                                          SECONDARY      SECONDARY               LEASE
                                                          FINANCING      FINANCING    GROUND   MATURITY
GROUP  LOAN NUMBER  PROPERTY NAME                        DESCRIPTION       LIMIT       LEASE     DATE
--------------------------------------------------------------------------------------------------------

  1      6106176    Holiday Inn Express - Wilmington      NAP               NAP          No       NAP
  1      6106174    Holiday Inn Express - Troy            NAP               NAP          No       NAP
  1     00-1100994  Sonora Quest Laboratories Building    NAP               NAP         Yes    5/30/2062
  1      6106172    Commerce Crossings Business Center    NAP               NAP          No       NAP
  2      754530     Black Hawk Apartments                 NAP               NAP          No       NAP
  1     310903290   Valley Green MHC                      NAP               NAP          No       NAP
  1       43770     Greentec IV                           Mezzanine      1,200,000      Yes   10/31/2075
  1     310903251   Stewart Plaza 440                     NAP               NAP          No       NAP
  1     310903252   Stewart Plaza 400                     NAP               NAP          No       NAP
  1     310903250   Stewart Plaza 450                     NAP               NAP          No       NAP
  1       43841     Haymaker Village                      NAP               NAP          No       NAP
  1       44189     Lover's Lane Station                  NAP               NAP          No       NAP
  2       44053     Nieuw Amsterdam Apartments            NAP               NAP          No       NAP
  1     310902937   Two Silverlake Plaza                  NAP               NAP          No       NAP
  1      6106196    Todd Center                           NAP               NAP          No       NAP






                                                                           GROUND
                                                                            LEASE
                                                             GROUND       MATURITY
                                                             LEASE        DATE WITH
                                                           EXTENTION      EXTENSION
GROUP  LOAN NUMBER  PROPERTY NAME                           OPTIONS       OPTIONS        RECOURSE
-----------------------------------------------------------------------------------------------------

  1      6106176    Holiday Inn Express - Wilmington          NAP            NAP            No
  1      6106174    Holiday Inn Express - Troy                NAP            NAP            No
  1     00-1100994  Sonora Quest Laboratories Building  Yes- 1 x 20 yrs   5/30/2082         No
  1      6106172    Commerce Crossings Business Center        NAP            NAP     Partial Recourse
  2      754530     Black Hawk Apartments                     NAP            NAP            No
  1     310903290   Valley Green MHC                          NAP            NAP            No
  1       43770     Greentec IV                           2, 15 years    10/31/2105         No
  1     310903251   Stewart Plaza 440                         NAP            NAP            No
  1     310903252   Stewart Plaza 400                         NAP            NAP            No
  1     310903250   Stewart Plaza 450                         NAP            NAP            No
  1       43841     Haymaker Village                          NAP            NAP            No
  1       44189     Lover's Lane Station                      NAP            NAP            No
  2       44053     Nieuw Amsterdam Apartments                NAP            NAP            No



  1     310902937   Two Silverlake Plaza                      NAP            NAP            No
  1      6106196    Todd Center                               NAP            NAP            No






                                                                                          RELATED
GROUP  LOAN NUMBER  PROPERTY NAME                             CROSSED LOAN ID           BORROWER ID
--------------------------------------------------------------------------------------------------------

  1      6106176    Holiday Inn Express - Wilmington    6106177, 6106175, 6106174    6106174 - 6106177
  1      6106174    Holiday Inn Express - Troy          6106177, 6106175, 6106176    6106174 - 6106177
  1     00-1100994  Sonora Quest Laboratories Building             NAP                      NAP
  1      6106172    Commerce Crossings Business Center             NAP                      NAP
  2      754530     Black Hawk Apartments                          NAP                      NAP
  1     310903290   Valley Green MHC                               NAP                      NAP
  1       43770     Greentec IV                                    NAP                      NAP
  1     310903251   Stewart Plaza 440                      310903252, 310903250    310903250 - 310903252
  1     310903252   Stewart Plaza 400                      310903251, 310903250    310903250 - 310903252
  1     310903250   Stewart Plaza 450                      310903252, 310903251    310903250 - 310903252
  1       43841     Haymaker Village                               NAP                      NAP
  1       44189     Lover's Lane Station                           NAP                      NAP
  2       44053     Nieuw Amsterdam Apartments                     NAP              44040, 44043, 44048,
                                                                                    44050, 44053, 44055,
                                                                                    44056, 44057, 44058,
                                                                                    44060, 44061, 44062
  1     310902937   Two Silverlake Plaza                           NAP                      NAP
  1      6106196    Todd Center                                    NAP                      NAP









                                                                                                                            SINGLE
                                                                                                                             ASSET
GROUP  LOAN NUMBER  PROPERTY NAME                       BORROWER ENTITY                              PROPERTY MANAGER       ENTITY
----------------------------------------------------------------------------------------------------------------------------------

  1       6106176   Holiday Inn Express - Wilmington    Shelby Enterprises, Ltd.,                    S&S Management, Inc.     Yes
                                                        Wilmington Hospitality Group, Inc.
  1       6106174   Holiday Inn Express - Troy          Miami Enterprises, Ltd.,                     S&S Management, Inc.     Yes
                                                        Troy Hospitality Group, Inc.
  1     00-1100994  Sonora Quest Laboratories Building  Phoenix Investors #18, L.L.C.                Sun State Builders       Yes
  1       6106172   Commerce Crossings Business Center  Commerce Crossings Business Centers, L.L.C.  DKCD, Inc.               Yes
  2       754530    Black Hawk Apartments               Guntram Weissenberger, Sr.                   Westover Companies       No
  1      310903290  Valley Green MHC                    Valley Green MHC, LLC                        TBD                      Yes
  1        43770    Greentec IV                         MGP Greentec IV, LLC                                                  Yes
  1      310903251  Stewart Plaza 440                   STEWART PLAZA, LLC                           TBD                      No
  1      310903252  Stewart Plaza 400                   STEWART PLAZA, LLC                           TBD                      No
  1      310903250  Stewart Plaza 450                   STEWART PLAZA, LLC                           TBD                      No
  1        43841    Haymaker Village                    Skywood Properties Company, LLC                                       Yes
  1        44189    Lover's Lane Station                Lovers Lane Redwood Texas, LP, Lovers Lane                            Yes
                                                        Indian School Texas, LP, Lovers Lane
                                                        Westgate Texas, LP
  2        44053    Nieuw Amsterdam Apartments          Nieuw Amsterdam Marlton Associates, L.L.C.                            Yes
  1      310902937  Two Silverlake Plaza                Two Silverlake Plaza, LP                     TBD                      Yes
  1       6106196   Todd Center                         Todd Shopping Center, L.L.C.                 Tower Park Management    Yes
                                                                                                     Corporation


                                                                                             TENANT-IN
                                                                                              -COMMON
                                                                                               (TIC)        LOAN
                                                         SINGLE  INDEPENDENT       NON       BORROWER      PURPOSE
                                                        PURPOSE    DIRECTOR   CONSOLIDATION  STRUCTURE   (REFINANCE/
GROUP  LOAN NUMBER  PROPERTY NAME                        ENTITY    (YES/NO)       LETTER      (YES/NO)  ACQUISITION)
--------------------------------------------------------------------------------------------------------------------

  1       6106176   Holiday Inn Express - Wilmington      Yes         No            No           No       Refinance

  1       6106174   Holiday Inn Express - Troy            Yes         No            No           No       Refinance

  1     00-1100994  Sonora Quest Laboratories Building    Yes         No            No           No       Refinance
  1       6106172   Commerce Crossings Business Center    Yes         No            No           No       Refinance
  2       754530    Black Hawk Apartments                  No         No            No           No       Refinance
  1      310903290  Valley Green MHC                      Yes         No            No           No      Acquisition
  1        43770    Greentec IV                           Yes         No            No           No      Acquisition
  1      310903251  Stewart Plaza 440                      No         No            No           No       Refinance
  1      310903252  Stewart Plaza 400                      No         No            No           No       Refinance
  1      310903250  Stewart Plaza 450                      No         No            No           No       Refinance
  1        43841    Haymaker Village                      Yes         No            No           No       Refinance
  1        44189    Lover's Lane Station                  Yes         No            No          Yes      Acquisition


  2        44053    Nieuw Amsterdam Apartments            Yes        Yes            No           No       Refinance
  1      310902937  Two Silverlake Plaza                  Yes         No            No           No       Refinance
  1       6106196   Todd Center                           Yes         No            No           No       Refinance







                                                                      UNDERWRITTEN
                                                        UNDERWRITTEN    EFFECTIVE   UNDERWRITTEN
                                                          OCCUPANCY       GROSS         TOTAL     UNDERWRITTEN   UNDERWRITTEN
GROUP  LOAN NUMBER  PROPERTY NAME                          PERCENT       INCOME       EXPENSES         NOI      NET CASH FLOW
-----------------------------------------------------------------------------------------------------------------------------

  1       6106176   Holiday Inn Express - Wilmington        72.0%        1,343,701       913,445       430,256        363,071
  1       6106174   Holiday Inn Express - Troy              70.0%        1,170,412       833,530       336,882        278,361
  1     00-1100994  Sonora Quest Laboratories Building      95.0%        1,817,734       571,152     1,246,582      1,130,108
  1       6106172   Commerce Crossings Business Center      84.3%        1,317,822       300,513     1,017,309        872,823
  2       754530    Black Hawk Apartments                   90.7%        1,970,524     1,044,497       926,027        841,187
  1      310903290  Valley Green MHC                        89.0%        1,271,695       402,903       868,792        854,292
  1        43770    Greentec IV                             90.0%        1,922,718       848,063     1,074,655        969,917
  1      310903251  Stewart Plaza 440                       91.5%          992,867       462,265       530,602        460,803
  1      310903252  Stewart Plaza 400                       91.5%          851,763       440,958       410,805        348,938
  1      310903250  Stewart Plaza 450                       91.5%          215,584        77,816       137,768        124,806
  1        43841    Haymaker Village                        95.0%        1,282,201       399,261       882,940        841,076
  1        44189    Lover's Lane Station                    98.0%        1,153,106       286,444       866,661        858,629
  2        44053    Nieuw Amsterdam Apartments              95.0%        1,592,333       832,052       760,281        717,531
  1      310902937  Two Silverlake Plaza                    92.2%        1,402,118       419,139       982,980        913,611
  1       6106196   Todd Center                             91.3%        2,273,165       575,834     1,697,330      1,499,450


                                                                                    UNDERWRITTEN  UNDERWRITTEN
                                                                                      DSCR NOI      DSCR NCF    UNDERWRITTEN
                                                        UNDERWRITTEN  UNDERWRITTEN    (AFTER IO     (AFTER IO    REPLACEMENT
GROUP  LOAN NUMBER  PROPERTY NAME                         DSCR NOI      DSCR NCF       PERIOD)       PERIOD)      RESERVES
----------------------------------------------------------------------------------------------------------------------------

  1       6106176   Holiday Inn Express - Wilmington        1.95          1.69          NAP           NAP             67,185
  1       6106174   Holiday Inn Express - Troy              1.95          1.69          NAP           NAP             58,521
  1     00-1100994  Sonora Quest Laboratories Building      1.68          1.52          NAP           NAP             17,700
  1       6106172   Commerce Crossings Business Center      1.79          1.53          1.46          1.25            22,086
  2       754530    Black Hawk Apartments                   1.37          1.24          NAP           NAP             84,840
  1      310903290  Valley Green MHC                        1.56          1.54          1.28          1.26            14,500
  1        43770    Greentec IV                             1.90          1.72          1.60          1.45            18,000
  1      310903251  Stewart Plaza 440                       2.03          1.75          1.63          1.41             9,719
  1      310903252  Stewart Plaza 400                       2.03          1.75          1.63          1.41             9,598
  1      310903250  Stewart Plaza 450                       2.03          1.75          1.63          1.41             2,606
  1        43841    Haymaker Village                        1.26          1.20          NAP           NAP             15,319
  1        44189    Lover's Lane Station                    1.67          1.65          NAP           NAP              3,061
  2        44053    Nieuw Amsterdam Apartments              1.42          1.34          1.17          1.11            42,750
  1      310902937  Two Silverlake Plaza                    1.50          1.39          NAP           NAP             10,060
  1       6106196   Todd Center                             1.86          1.64          NAP           NAP             48,829







                                                                                   MOST
                                                                                  RECENT       MOST
                                                           MOST        MOST     FINANCIALS    RECENT       MOST
                                                          RECENT      RECENT     EFFECTIVE  FINANCIALS    RECENT
                                                        FINANCIALS  FINANCIALS     GROSS       TOTAL    FINANCIALS
GROUP  LOAN NUMBER  PROPERTY NAME                        END DATE     PERIOD      INCOME     EXPENSES       NOI
------------------------------------------------------------------------------------------------------------------

  1       6106176   Holiday Inn Express - Wilmington     7/31/2005      12       1,524,218   1,001,934     522,284
  1       6106174   Holiday Inn Express - Troy           7/31/2005      12       1,253,136     859,617     393,519
  1     00-1100994  Sonora Quest Laboratories Building   9/30/2005      9        1,578,357     184,651   1,393,706
  1       6106172   Commerce Crossings Business Center   4/30/2005      4        1,222,182     235,866     986,316
  2       754530    Black Hawk Apartments               12/31/2004      12       1,934,436   1,058,421     876,015
  1      310903290  Valley Green MHC                     6/30/2005  Annualized   1,268,786     367,726     901,060
  1        43770    Greentec IV                          8/31/2005      8        1,365,155     190,778   1,174,377
  1      310903251  Stewart Plaza 440                    8/31/2004     T-12        925,644     454,826     470,819
  1      310903252  Stewart Plaza 400                    8/31/2005     T-12        876,397     447,401     428,996
  1      310903250  Stewart Plaza 450                    9/30/2005     T-12        193,502      78,077     115,425
  1        43841    Haymaker Village                    12/31/2004      12         580,348     369,069     211,279
  1        44189    Lover's Lane Station                12/31/2004      12       1,081,387     235,820     845,566
  2        44053    Nieuw Amsterdam Apartments           8/31/2005     T-12      1,617,294     882,773     734,521
  1      310902937  Two Silverlake Plaza                 6/30/2005     T-12      1,452,243     486,247     965,996
  1       6106196   Todd Center                          7/31/2005      12       2,226,056     542,677   1,683,379


                                                                                              SECOND
                                                                                  SECOND       MOST
                                                           MOST       SECOND       MOST       RECENT
                                                          RECENT       MOST       RECENT    FINANCIALS
                                                        FINANCIALS    RECENT    FINANCIALS   EFFECTIVE
                                                         NET CASH   FINANCIALS   STATEMENT     GROSS
GROUP  LOAN NUMBER  PROPERTY NAME                          FLOW      END DATE     PERIOD      INCOME
------------------------------------------------------------------------------------------------------

  1       6106176   Holiday Inn Express - Wilmington       446,073  12/31/2004      12       1,354,539
  1       6106174   Holiday Inn Express - Troy             330,862  12/31/2004      12       1,183,853
  1     00-1100994  Sonora Quest Laboratories Building   1,393,706  12/31/2004      12       1,579,684
  1       6106172   Commerce Crossings Business Center     986,316  12/31/2004      12       1,201,831
  2       754530    Black Hawk Apartments                  815,415  12/31/2003      12       1,917,345
  1      310903290  Valley Green MHC                       890,910  12/31/2004    Actual     1,268,001
  1        43770    Greentec IV                          1,174,377  12/31/2004      12       2,038,957
  1      310903251  Stewart Plaza 440                      470,819  12/31/2004    Actual       938,195
  1      310903252  Stewart Plaza 400                      428,996  12/31/2004    Actual       848,054
  1      310903250  Stewart Plaza 450                      115,425  12/31/2004    Actual       128,385
  1        43841    Haymaker Village                       211,279          --      0                0
  1        44189    Lover's Lane Station                   845,566  12/31/2003      12         876,028
  2        44053    Nieuw Amsterdam Apartments             682,813  12/31/2004      12       1,550,143
  1      310902937  Two Silverlake Plaza                   965,996  12/31/2004    Actual     1,441,661
  1       6106196   Todd Center                          1,608,421  12/31/2004      12       2,284,179






                                                                                                                      THIRD
                                                          SECOND                  SECOND       THIRD      THIRD        MOST
                                                           MOST       SECOND       MOST        MOST        MOST       RECENT
                                                          RECENT       MOST       RECENT      RECENT      RECENT    FINANCIALS
                                                        FINANCIALS    RECENT    FINANCIALS  FINANCIALS  FINANCIALS  EFFECTIVE
                                                          TOTAL     FINANCIALS   NET CASH    END DATE   STATEMENT     GROSS
GROUP  LOAN NUMBER  PROPERTY NAME                        EXPENSES      NOI         FLOW                   PERIOD      INCOME
------------------------------------------------------------------------------------------------------------------------------

  1      6106176    Holiday Inn Express - Wilmington      906,109      448,430     380,703  12/31/2003      12       1,226,109
  1      6106174    Holiday Inn Express - Troy            805,994      377,859     318,666  12/31/2003      12       1,075,150
  1    00-1100994   Sonora Quest Laboratories Building    178,248    1,401,436   1,401,436  12/31/2003      12       1,453,958
  1      6106172    Commerce Crossings Business Center    217,500      984,331     984,331  12/31/2003      12         778,127
  2      754530     Black Hawk Apartments                 954,315      963,030     917,580  12/31/2002      12       1,874,559
  1     310903290   Valley Green MHC                      413,267      854,734     854,734  12/31/2003    Actual     1,252,981
  1       43770     Greentec IV                           317,694    1,721,263   1,721,263  12/31/2003      12       2,132,735
  1     310903251   Stewart Plaza 440                     462,065      476,129     476,129  12/31/2003    Actual       903,109
  1     310903252   Stewart Plaza 400                     450,641      397,412     397,412  12/31/2003    Actual       848,010
  1     310903250   Stewart Plaza 450                      74,820       53,565      53,565  12/31/2003    Actual       122,467
  1       43841     Haymaker Village                            0            0           0          --      0                0
  1       44189     Lover's Lane Station                  248,524      627,504     627,504  12/31/2002      12       1,060,843
  2       44053     Nieuw Amsterdam Apartments            765,470      784,673     754,465  12/31/2003      12       1,553,434
  1     310902937   Two Silverlake Plaza                  470,677      970,984     969,151  12/31/2003    Actual     1,420,236
  1      6106196    Todd Center                           541,704    1,742,475   1,667,517  12/31/2003      12       2,139,439



                                                          THIRD                   THIRD
                                                           MOST        THIRD       MOST
                                                          RECENT       MOST       RECENT
                                                        FINANCIALS    RECENT    FINANCIALS
                                                          TOTAL     FINANCIALS   NET CASH
GROUP  LOAN NUMBER  PROPERTY NAME                        EXPENSES       NOI        FLOW
------------------------------------------------------------------------------------------

  1      6106176    Holiday Inn Express - Wilmington      812,268      413,841     352,536
  1      6106174    Holiday Inn Express - Troy            773,194      301,956     248,198
  1    00-1100994   Sonora Quest Laboratories Building    193,022    1,260,936   1,260,936
  1      6106172    Commerce Crossings Business Center    223,593      554,534     554,534
  2      754530     Black Hawk Apartments                 929,649      944,910     876,028
  1     310903290   Valley Green MHC                      446,014      806,967     806,967
  1       43770     Greentec IV                           354,141    1,778,594   1,778,594
  1     310903251   Stewart Plaza 440                     459,894      443,215     443,215
  1     310903252   Stewart Plaza 400                     448,607      399,403     399,403
  1     310903250   Stewart Plaza 450                      73,307       49,161      49,161
  1       43841     Haymaker Village                            0            0           0
  1       44189     Lover's Lane Station                  322,800      738,043     738,043
  2       44053     Nieuw Amsterdam Apartments            794,709      758,725     758,725
  1     310902937   Two Silverlake Plaza                  443,430      976,806     970,278
  1      6106196    Todd Center                           458,046    1,681,393   1,681,393






                                                                                                          TENANT
                                                                                                           LEASE
                                                                                                 SPACE   MATURITY
GROUP  LOAN NUMBER  PROPERTY NAME                       TENANT NAME 1                     SF 1   PCT 1    DATE 1
------------------------------------------------------------------------------------------------------------------

  1      6106176    Holiday Inn Express - Wilmington
  1      6106174    Holiday Inn Express - Troy
  1    00-1100994   Sonora Quest Laboratories Building  Sonora Quest Laboratories, LLC  118,000  100.0% 12/31/2013
  1      6106172    Commerce Crossings Business Center  RBC South                        26,795   24.3%  1/30/2018
  2      754530     Black Hawk Apartments               NAP                                 NAP     NAP        NAP
  1     310903290   Valley Green MHC                    NAP                                 NAP     NAP        NAP
  1       43770     Greentec IV                         Computer Sciences Corporation   120,000  100.0%  4/30/2009
  1     310903251   Stewart Plaza 440                   Advo System, Inc.                 4,286    9.7%  8/12/2006
  1     310903252   Stewart Plaza 400                   Medical Center for Bones         11,592   27.8%  3/31/2008
  1     310903250   Stewart Plaza 450                   Great Expectations                3,011   31.2% 12/31/2010
  1       43841     Haymaker Village                    Giant Eagle                      49,545   48.5% 11/11/2020
  1       44189     Lover's Lane Station                Office Depot                     30,367   59.8%  4/30/2016
  2       44053     Nieuw Amsterdam Apartments          NAP                                 NAP     NAP        NAP
  1     310902937   Two Silverlake Plaza                American Grille - DineTime        5,696    8.5%  7/31/2010
  1      6106196    Todd Center                         Paul's Discount Center           55,130   22.6%  1/31/2007


                                                                                                  TENANT
                                                                                                   LEASE
                                                                                         SPACE   MATURITY
GROUP  LOAN NUMBER  PROPERTY NAME                       TENANT NAME 2             SF 2   PCT 2    DATE 2
----------------------------------------------------------------------------------------------------------

  1      6106176    Holiday Inn Express - Wilmington
  1      6106174    Holiday Inn Express - Troy
  1    00-1100994   Sonora Quest Laboratories Building  NAP                          --   0.0%
  1      6106172    Commerce Crossings Business Center  AdWare (now MediaPlex)   20,797  18.8%   2/28/2007
  2      754530     Black Hawk Apartments               NAP                         NAP    NAP         NAP
  1     310903290   Valley Green MHC                    NAP                         NAP    NAP         NAP
  1       43770     Greentec IV                         NAP                         NAP    NAP         NAP
  1     310903251   Stewart Plaza 440                   John W. Reed              3,870   8.8%   9/30/2006
  1     310903252   Stewart Plaza 400                   Century 21 Beachside      9,958  23.9%   1/31/2009
  1     310903250   Stewart Plaza 450                   Talbrook Escrow           2,729  28.3%   1/31/2009
  1       43841     Haymaker Village                    Eckerd Drugs # 6685      12,468  12.2%   2/28/2006
  1       44189     Lover's Lane Station                CVS                      10,594  20.9%  11/12/2017
  2       44053     Nieuw Amsterdam Apartments          NAP                         NAP    NAP         NAP
  1     310902937   Two Silverlake Plaza                Balmori Day Spa           5,400   8.1%  10/15/2006
  1      6106196    Todd Center                         Grand Furniture Company  29,483  12.1%  12/31/2013






                                                                                                               TENANT
                                                                                                                LEASE    SINGLE
                                                                                                      SPACE   MATURITY   TENANT
GROUP  LOAN NUMBER  PROPERTY NAME                       TENANT NAME 3                          SF 3   PCT 3    DATE 3     (Y/N)
-------------------------------------------------------------------------------------------------------------------------------

  1      6106176    Holiday Inn Express - Wilmington                                                                     No
  1      6106174    Holiday Inn Express - Troy                                                                           No
  1    00-1100994   Sonora Quest Laboratories Building  NAP                                       --   0.0%              Yes
  1      6106172    Commerce Crossings Business Center  ADT                                   17,103  15.5%   1/31/2007  No
  2      754530     Black Hawk Apartments               NAP                                      NAP    NAP         NAP  No
  1     310903290   Valley Green MHC                    NAP                                      NAP    NAP         NAP  No
  1       43770     Greentec IV                         NAP                                      NAP    NAP         NAP  Yes
  1     310903251   Stewart Plaza 440                   Kinecta Federal Credit Union           3,194   7.2%  11/30/2009  No
  1     310903252   Stewart Plaza 400                   Home Team Promotions, Inc.             1,863   4.5%   9/30/2006  No
  1     310903250   Stewart Plaza 450                   C.H. Robinson Worldwide, Inc.          2,568  26.6%  12/22/2009  No
  1       43841     Haymaker Village                    Advance Auto Parts #1207               7,000   6.9%  12/31/2006  No
  1       44189     Lover's Lane Station                US Post Office                         7,500  14.8%  12/11/2012  No
  2       44053     Nieuw Amsterdam Apartments          NAP                                      NAP    NAP         NAP  No
  1     310902937   Two Silverlake Plaza                Texas Childrens Pediatric Associates   5,280   7.9%   5/17/2007  No
  1      6106196    Todd Center                         OfficeMax                             25,000  10.2%   1/31/2007  No



                                                          OWNER                ASSUMPTION
                                                        OCCUPIED >              PROVISION
GROUP  LOAN NUMBER  PROPERTY NAME                        20% (Y/N)  FOOTNOTES    (Y/N)
-----------------------------------------------------------------------------------------

  1      6106176    Holiday Inn Express - Wilmington    No                        Yes
  1      6106174    Holiday Inn Express - Troy          No                        Yes
  1    00-1100994   Sonora Quest Laboratories Building  No                        Yes
  1      6106172    Commerce Crossings Business Center  Yes                       Yes
  2      754530     Black Hawk Apartments               No                        Yes
  1     310903290   Valley Green MHC                    No                        Yes
  1       43770     Greentec IV                         No                        Yes
  1     310903251   Stewart Plaza 440                   No                        Yes
  1     310903252   Stewart Plaza 400                   No                        Yes
  1     310903250   Stewart Plaza 450                   No                        Yes
  1       43841     Haymaker Village                    No                        Yes
  1       44189     Lover's Lane Station                No                        Yes
  2       44053     Nieuw Amsterdam Apartments          No                        Yes
  1     310902937   Two Silverlake Plaza                No                        Yes
  1      6106196    Todd Center                         No                        Yes





GROUP  LOAN NUMBER  PROPERTY NAME                                             ASSUMPTION/FEE
-------------------------------------------------------------------------------------------------------------------

  1      6106176    Holiday Inn Express - Wilmington                           1 time at 1%
  1      6106174    Holiday Inn Express - Troy                                 1 time at 1%
  1    00-1100994   Sonora Quest Laboratories Building                         2 times at 1%
  1      6106172    Commerce Crossings Business Center              0.5% 1st time; 1% 2nd and 3rd times
  2      754530     Black Hawk Apartments                       Unlimited Times at Greater of 1% or $15,000
  1     310903290   Valley Green MHC                    2 - 0.50% for first transfer and 1.00% for second transfer,
                                                                         but not less than $15,000
  1       43770     Greentec IV                                                     1%
  1     310903251   Stewart Plaza 440                               2 - 1.0%, but not less than $15,000
  1     310903252   Stewart Plaza 400                               2 - 1.0%, but not less than $15,000
  1     310903250   Stewart Plaza 450                               2 - 1.0%, but not less than $15,000
  1       43841     Haymaker Village                                                1%
  1       44189     Lover's Lane Station                                         staggered
  2       44053     Nieuw Amsterdam Apartments                                      1%
  1     310902937   Two Silverlake Plaza                            2 - 1.0%, but not less than $15,000
  1      6106196    Todd Center                                                1 time at 1%






          LOAN                                      LOAN   PROPERTY
GROUP    NUMBER    PROPERTY NAME                   SELLER   COUNT           LOAN SERVICER
-----------------------------------------------------------------------------------------------

  1      6106223   Summerwood Park Apartments       PMCF      1                  PAR
  1       44062    Woodacres                        BSCMI     1              Wells Fargo
  2       44050    Lakeview Terrace                 BSCMI     1              Wells Fargo
  1     310903243  Hamilton Plaza Shopping Center    WFB      1                  WFB
  1     310901963  Eastgate Village                  WFB      1                  WFB
  1       43649    Temple Terrace Shoppes           BSCMI     1                 ARCap
  1       44069    Galloway Village Square          BSCMI     1                 ARCap
  1      6106080   Union Park I                     PMCF      1                  PAR
  2     310902507  Creekside I and II                WFB      1                  WFB
  1     310903224  Alameda Street Industrial         WFB      1                  WFB
  1     310903145  Towncentre-Balfour                WFB      2                  WFB
       310903145A  Town Centre Self Storage          WFB      1
       310903145B  2201 Balfour Road                 WFB      1
  1      6105905   Lemont Medical Office Building   PMCF      1                  PAR

  1      754661    2050 Martin Avenue                PCF      1      Principal Global Investors
  1       42955    Shops at Burnt Mills             BSCMI     1              Wells Fargo
  1      754646    Quakertown Shopping Center        PCF      1      Principal Global Investors
  2     530902346  Spring Creek Apartments           WFB      1                  WFB

  2     310903293  Fountain Park Apartments          WFB      1                  WFB



                                                   ADMINISTRATIVE
          LOAN                                        COST RATE
GROUP    NUMBER    PROPERTY NAME                        (BPS)      SPONSOR                                           PROPERTY TYPE
----------------------------------------------------------------------------------------------------------------------------------

  1      6106223   Summerwood Park Apartments          2.1450      Gerald J. Marcil                                  Multifamily
  1       44062    Woodacres                           3.1450      Seryl Kushner and George Gellert                  Multifamily
  2       44050    Lakeview Terrace                    3.1450      Seryl Kushner and George Gellert                  Multifamily
  1     310903243  Hamilton Plaza Shopping Center      3.1450      Igal Namdar, Michael M Nassimi, Essagh Dario Zar  Retail
  1     310901963  Eastgate Village                    3.1450      Spencer Partrich, Mickey Shapiro                  Manufactured
                                                                                                                     Housing
                                                                                                                     Community
  1       43649    Temple Terrace Shoppes              3.1450      Richard Cohen                                     Retail
  1       44069    Galloway Village Square             7.1450      Harold Wachtel                                    Retail
  1      6106080   Union Park I                        7.1450      Thomas M. Lloyd                                   Office
  2     310902507  Creekside I and II                  3.1450      Todd Woodley and Bruce & Nora Slayden             Multifamily
  1     310903224  Alameda Street Industrial           3.1450      Stanley Black, Richard E. Lucy, Robert K. Barth   Industrial
  1     310903145  Towncentre-Balfour                  3.1450      John Hauck, Philip R Bates, Mark Elstob           Various
       310903145A  Town Centre Self Storage                                                                          Self Storage
       310903145B  2201 Balfour Road                                                                                 Office
  1      6105905   Lemont Medical Office Building      2.1450      John E. Shaffer, Melissa S. Pielet,               Office
                                                                   Robert E. Smietana
  1      754661    2050 Martin Avenue                  3.1450      Stephens, Don; Lane Stephens                      Industrial
  1       42955    Shops at Burnt Mills                3.1450      Marc Solomon and David Fink                       Retail
  1      754646    Quakertown Shopping Center          3.1450      Inland Western Retail Real Estate Trust, Inc.     Retail
  2     530902346  Spring Creek Apartments             3.1450      Todd Woodley, R. C. Frame, Mike Philips,          Multifamily
                                                                   Nora Slayden, Bruce Slayden
  2     310903293  Fountain Park Apartments            3.1450      Jerome W. Parker, Jerome W. Parker                Multifamily
                                                                   Revocable Living Trust






          LOAN                                                                            PROPERTY
GROUP    NUMBER    PROPERTY NAME                   PROPERTY SUB TYPE                       ADDRESS
------------------------------------------------------------------------------------------------------------

  1      6106223   Summerwood Park Apartments      Garden                       1500 Hickory Avenue
  1       44062    Woodacres                       Garden                       915 Cedartree Lane
  2       44050    Lakeview Terrace                Garden                       29A Lakeview Terrace
  1     310903243  Hamilton Plaza Shopping Center  Anchored                     2250-2600 Dixie Highway
  1     310901963  Eastgate Village                Manufactured Home Community  3060 East Bridge St.
  1       43649    Temple Terrace Shoppes          Anchored                     9219 North 56th Street
  1       44069    Galloway Village Square         Anchored                     401-407 S. Pitney Road
  1      6106080   Union Park I                    Suburban                     6925 Union Park Center
  2     310902507  Creekside I and II              Garden                       1613 SW 49th Street
  1     310903224  Alameda Street Industrial       Warehouse                    19600 S. Alameda Street
  1     310903145  Towncentre-Balfour              Various                      Various
       310903145A  Town Centre Self Storage        Self Storage                 345-350 Towncentre Terrace
       310903145B  2201 Balfour Road               Medical Office               2201 Balfour Road
  1      6105905   Lemont Medical Office Building  Medical                      15900 West 127th Street
  1      754661    2050 Martin Avenue              Flex                         2050 Martin Avenue
  1       42955    Shops at Burnt Mills            Anchored                     10715 Colesville Road
  1      754646    Quakertown Shopping Center      Anchored                     901 South West End Boulevard
  2     530902346  Spring Creek Apartments         Garden                       5032 SW Technology Loop
  2     310903293  Fountain Park Apartments        Garden                       4550 SW Murray Blvd.


          LOAN                                                                             ZIP
GROUP    NUMBER    PROPERTY NAME                         CITY           COUNTY     STATE   CODE
-----------------------------------------------------------------------------------------------

  1      6106223   Summerwood Park Apartments      Torrance          Los Angeles    CA    90503
  1       44062    Woodacres                       Claymont          New Castle     DE    19703
  2       44050    Lakeview Terrace                Eatontown         Monmouth       NJ    07724
  1     310903243  Hamilton Plaza Shopping Center  Hamilton          Butler         OH    45015
  1     310901963  Eastgate Village                Brighton          Adams          CO    80601
  1       43649    Temple Terrace Shoppes          Temple Terrace    Hillsborough   FL    33617
  1       44069    Galloway Village Square         Galloway          Atlantic       NJ    08205
  1      6106080   Union Park I                    Midvale           Salt Lake      UT    84047
  2     310902507  Creekside I and II              Corvallis         Benton         OR    97333
  1     310903224  Alameda Street Industrial       Rancho Dominguez  Los Angeles    CA    90221
  1     310903145  Towncentre-Balfour              Brentwood         Contra Costa   CA    94513
       310903145A  Town Centre Self Storage        Brentwood         Contra Costa   CA    94513
       310903145B  2201 Balfour Road               Brentwood         Contra Costa   CA    94513
  1      6105905   Lemont Medical Office Building  Lemont            Cook           IL    60439
  1      754661    2050 Martin Avenue              Santa Clara       Santa Clara    CA    95050
  1       42955    Shops at Burnt Mills            Silver Spring     Montgomery     MD    20901
  1      754646    Quakertown Shopping Center      Quakertown        Bucks          PA    18951
  2     530902346  Spring Creek Apartments         Corvallis         Benton         OR    97333
  2     310903293  Fountain Park Apartments        Beaverton         Washington     OR    97005






                                                                                          NCA                CUT-OFF
                                                                                         OR SCA   ORIGINAL     DATE
GROUP  LOAN NUMBER  PROPERTY NAME                   MSA                                  CA (1)    BALANCE   BALANCE
---------------------------------------------------------------------------------------------------------------------

  1      6106223    Summerwood Park Apartments      Los Angeles                            SCA   9,000,000  9,000,000
  1       44062     Woodacres                       Delaware                               NAP   8,560,000  8,560,000
  2       44050     Lakeview Terrace                New York-Northern NJ-Long Island       NAP   8,488,000  8,488,000
  1     310903243   Hamilton Plaza Shopping Center  Cincinnati-Hamilton                    NAP   8,400,000  8,400,000
  1     310901963   Eastgate Village                Denver-Boulder-Greeley                 NAP   8,285,000  8,285,000
  1       43649     Temple Terrace Shoppes          Tampa Bay                              NAP   8,000,000  8,000,000
  1       44069     Galloway Village Square         Philadelphia                           NAP   8,000,000  8,000,000
  1      6106080    Union Park I                    Salt Lake City                         NAP   8,000,000  8,000,000
  2     310902507   Creekside I and II              Corvallis                              NAP   8,000,000  7,991,391
  1     310903224   Alameda Street Industrial       Los Angeles-Riverside-Orange County    SCA   8,000,000  7,991,144
  1     310903145   Towncentre-Balfour              San Francisco-Oakland-San Jose         NCA   8,000,000  7,990,909
       310903145A   Town Centre Self Storage        San Francisco-Oakland-San Jose         NCA   5,650,000  5,643,579
       310903145B   2201 Balfour Road               San Francisco-Oakland-San Jose         NCA   2,350,000  2,347,330
  1      6105905    Lemont Medical Office Building  Chicago                                NAP   7,760,000  7,719,688
  1      754661     2050 Martin Avenue              San Jose CA PMSA                       NCA   7,650,000  7,641,798
  1       42955     Shops at Burnt Mills            Washington                             NAP   7,500,000  7,500,000
  1      754646     Quakertown Shopping Center      Philadelphia PA-NJ PMSA                NAP   7,470,000  7,470,000
  2     530902346   Spring Creek Apartments         Corvallis                              NAP   7,400,000  7,362,640
  2     310903293   Fountain Park Apartments        Portland-Salem                         NAP   7,200,000  7,200,000


                                                                % BY
                                                               CUT-OFF
                                                                DATE     CUT-OFF    MATURITY
GROUP  LOAN NUMBER  PROPERTY NAME                        SORT  BALANCE     DATE     BALANCE
--------------------------------------------------------------------------------------------

  1      6106223    Summerwood Park Apartments      9,000,000    0.3%   12/1/2005  7,855,717
  1       44062     Woodacres                       8,560,000    0.3%   12/1/2005  7,184,403
  2       44050     Lakeview Terrace                8,488,000    0.3%   12/1/2005  7,122,342
  1     310903243   Hamilton Plaza Shopping Center  8,400,000    0.3%   12/1/2005  7,388,147
  1     310901963   Eastgate Village                8,285,000    0.3%   12/1/2005  6,911,816
  1       43649     Temple Terrace Shoppes          8,000,000    0.3%   12/1/2005  7,423,105
  1       44069     Galloway Village Square         8,000,000    0.3%   12/1/2005  6,808,375
  1      6106080    Union Park I                    8,000,000    0.3%   12/1/2005  6,160,466
  2     310902507   Creekside I and II              7,991,391    0.3%   12/1/2005  6,713,686
  1     310903224   Alameda Street Industrial       7,991,144    0.3%   12/1/2005  6,682,928
  1     310903145   Towncentre-Balfour              7,990,909    0.3%   12/1/2005  6,653,912
       310903145A   Town Centre Self Storage        7,990,909    0.2%              4,699,325
       310903145B   2201 Balfour Road               7,990,909    0.1%              1,954,587
  1      6105905    Lemont Medical Office Building  7,719,688    0.3%   12/1/2005  6,472,677
  1      754661     2050 Martin Avenue              7,641,798    0.3%   12/1/2005  6,423,859
  1       42955     Shops at Burnt Mills            7,500,000    0.3%   12/1/2005  6,954,045
  1      754646     Quakertown Shopping Center      7,470,000    0.3%   12/1/2005  7,470,000
  2     530902346   Spring Creek Apartments         7,362,640    0.3%   12/1/2005  6,197,266
  2     310903293   Fountain Park Apartments        7,200,001    0.3%   12/1/2005  5,969,057







                                                                                                  FIRST    MATURITY OR   ARD
                                                    AMORTIZATION                   ORIGINATION   PAYMENT      HYPER     LOAN
GROUP  LOAN NUMBER  PROPERTY NAME                   TYPE                               DATE       DATE       AM DATE    (Y/N)
-----------------------------------------------------------------------------------------------------------------------------

  1      6106223    Summerwood Park Apartments      Partial IO                      9/28/2005   11/5/2005   10/5/2015    No
  1       44062     Woodacres                       Partial IO - Hyper Amortizing   6/30/2005   8/1/2005     7/1/2020    Yes
  2       44050     Lakeview Terrace                Partial IO - Hyper Amortizing   5/31/2005   7/1/2005     6/1/2020    Yes
  1     310903243   Hamilton Plaza Shopping Center  Partial IO                      11/17/2005  1/1/2006    12/1/2015    No
  1     310901963   Eastgate Village                Amortizing Balloon              11/10/2005  1/1/2006    12/1/2015    No
  1       43649     Temple Terrace Shoppes          Partial IO                      10/6/2005   12/1/2005   11/1/2015    No
  1       44069     Galloway Village Square         Partial IO                         TBD      1/1/2006    12/1/2015    No
  1      6106080    Union Park I                    Amortizing Balloon              12/5/2005   1/5/2006    12/5/2015    No
  2     310902507   Creekside I and II              Amortizing Balloon              10/3/2005   12/1/2005   11/1/2015    No
  1     310903224   Alameda Street Industrial       Amortizing Balloon              10/31/2005  12/1/2005   11/1/2015    No
  1     310903145   Towncentre-Balfour              Amortizing Balloon              10/17/2005  12/1/2005   11/1/2015    No
       310903145A   Town Centre Self Storage
       310903145B   2201 Balfour Road
  1      6105905    Lemont Medical Office Building  Amortizing Balloon              6/20/2005   8/5/2005     7/5/2015    No
  1      754661     2050 Martin Avenue              Amortizing Balloon              10/14/2005  12/1/2005   11/1/2015    No
  1       42955     Shops at Burnt Mills            Partial IO                      8/23/2005   10/1/2005    9/1/2015    No
  1      754646     Quakertown Shopping Center      Interest Only                   9/27/2005   11/1/2005   10/1/2010    No
  2     530902346   Spring Creek Apartments         Amortizing Balloon               7/1/2005   8/1/2005     7/1/2015    No
  2     310903293   Fountain Park Apartments        Amortizing Balloon                 TBD      1/1/2006    12/1/2015    No


                                                    MATURITY
                                                      DATE               ORIGINAL    ORIGINAL
                                                     OF ARD      ARD       LOAN    AMORTIZATION    IO
GROUP  LOAN NUMBER  PROPERTY NAME                     LOAN    RATE STEP    TERM        TERM      PERIOD
-------------------------------------------------------------------------------------------------------

  1      6106223    Summerwood Park Apartments        NAP        NAP        120         360        24
  1       44062     Woodacres                       7/1/2035     175        180         360        60
  2       44050     Lakeview Terrace                6/1/2035     175        180         360        60
  1     310903243   Hamilton Plaza Shopping Center    NAP        NAP        120         360        24
  1     310901963   Eastgate Village                  NAP        NAP        120         360         0
  1       43649     Temple Terrace Shoppes            NAP        NAP        120         360        60
  1       44069     Galloway Village Square           NAP        NAP        120         360        12
  1      6106080    Union Park I                      NAP        NAP        120         300         0
  2     310902507   Creekside I and II                NAP        NAP        120         360         0
  1     310903224   Alameda Street Industrial         NAP        NAP        120         360         0
  1     310903145   Towncentre-Balfour                NAP        NAP        120         360         0
       310903145A   Town Centre Self Storage
       310903145B   2201 Balfour Road
  1      6105905    Lemont Medical Office Building    NAP        NAP        120         360         0
  1      754661     2050 Martin Avenue                NAP        NAP        120         360         0
  1       42955     Shops at Burnt Mills              NAP        NAP        120         360        60
  1      754646     Quakertown Shopping Center        NAP        NAP        60           0         60
  2     530902346   Spring Creek Apartments           NAP        NAP        120         360         0
  2     310903293   Fountain Park Apartments          NAP        NAP        120         360         0






                                                    SEASONING/
                                                      CUTOFF    REMAINING    REMAINING                         CURRENT
                                                       LOAN      TERM TO   AMORTIZATION   RATE  AMORTIZATION  INTEREST
GROUP  LOAN NUMBER  PROPERTY NAME                       AGE     MATURITY       TERM       TYPE      BASIS       RATE
----------------------------------------------------------------------------------------------------------------------

  1      6106223    Summerwood Park Apartments           2         118          360      Fixed   Actual/360   5.27000%
  1       44062     Woodacres                            5         175          360      Fixed   Actual/360   5.57500%
  2       44050     Lakeview Terrace                     6         174          360      Fixed   Actual/360   5.57500%
  1     310903243   Hamilton Plaza Shopping Center       0         120          360      Fixed   Actual/360   5.59000%
  1     310901963   Eastgate Village                     0         120          360      Fixed   Actual/360   5.39000%
  1       43649     Temple Terrace Shoppes               1         119          360      Fixed   Actual/360   5.31800%
  1       44069     Galloway Village Square              0         120          360      Fixed   Actual/360   5.20700%
  1      6106080    Union Park I                         0         120          300      Fixed   Actual/360   5.74000%
  2     310902507   Creekside I and II                   1         119          359      Fixed   Actual/360   5.59000%
  1     310903224   Alameda Street Industrial            1         119          359      Fixed   Actual/360   5.44000%
  1     310903145   Towncentre-Balfour                   1         119          359      Fixed   Actual/360   5.30000%
       310903145A   Town Centre Self Storage
       310903145B   2201 Balfour Road
  1      6105905    Lemont Medical Office Building       5         115          355      Fixed   Actual/360   5.38000%
  1      754661     2050 Martin Avenue                   1         119          359      Fixed   Actual/360   5.61000%
  1       42955     Shops at Burnt Mills                 3         117          360      Fixed   Actual/360   5.26600%
  1      754646     Quakertown Shopping Center           2         58            0       Fixed     30/360     5.13000%
  2     530902346   Spring Creek Apartments              5         115          355      Fixed   Actual/360   5.51000%
  2     310903293   Fountain Park Apartments             0         120          360      Fixed   Actual/360   5.19000%


                                                       P&I         IO
                                                     MONTHLY    MONTHLY             PREPAYMENT/              LOCKOUT   LOCK
                                                       DEBT       DEBT               LOCKOUT                   END      OUT
GROUP  LOAN NUMBER  PROPERTY NAME                    SERVICE    SERVICE             DESCRIPTION               DATE     TERM
---------------------------------------------------------------------------------------------------------------------------

  1      6106223    Summerwood Park Apartments      49,809.88  40,073.96  LO(27)/Defeasance(89)/Open(4)      7/4/2015   116
  1       44062     Woodacres                       49,006.30  40,320.67  LO(29)/Defeasance(150)/Open(1)    6/30/2020   179
  2       44050     Lakeview Terrace                48,594.10  39,981.53  LO(30)/Defeasance(149)/Open(1)    5/31/2020   179
  1     310903243   Hamilton Plaza Shopping Center  48,169.67  39,673.47  LO(35)/Defeasance(83)/Open(2)    10/31/2015   118
  1     310901963   Eastgate Village                46,471.13        NAP  LO(24)/Defeasance(92)/Open(4)     8/31/2015   116
  1       43649     Temple Terrace Shoppes          44,513.84  35,945.74  LO(25)/Defeasance(94)/Open(1)    10/31/2015   119
  1       44069     Galloway Village Square         43,963.47  35,195.46  LO(24)/Defeasance(95)/Open(1)    11/30/2015   119
  1      6106080    Union Park I                    50,280.18        NAP  LO(25)/Defeasance(91)/Open(4)      9/4/2015   116
  2     310902507   Creekside I and II              45,875.88        NAP  LO(35)/Flex(81)/Open(4)          10/31/2008    35
  1     310903224   Alameda Street Industrial       45,122.42        NAP  LO(35)/Defeasance(81)/Open(4)     7/31/2015   116
  1     310903145   Towncentre-Balfour              44,424.38        NAP  LO(35)/Defeasance(83)/Open(2)     9/30/2015   118
       310903145A   Town Centre Self Storage
       310903145B   2201 Balfour Road
  1      6105905    Lemont Medical Office Building  43,477.96        NAP  LO(30)/Defeasance(86)/Open(4)      4/4/2015   116
  1      754661     2050 Martin Avenue              43,965.29        NAP  LO(25)/Defeasance(93)/Open(2)     9/30/2015   118
  1       42955     Shops at Burnt Mills            41,489.63  33,369.62  LO(47)/Defeasance(71)/Open(2)     7/31/2015   118
  1      754646     Quakertown Shopping Center            NAP  31,934.25  LO(14)/GRTR1% or YM(44)/Open(2)  12/31/2006    14
  2     530902346   Spring Creek Apartments         42,062.83        NAP  LO(35)/Flex(81)/Open(4)           6/30/2008    35
  2     310903293   Fountain Park Apartments        39,491.52        NAP  LO(35)/Flex(83)/Open(2)          11/30/2008    35






                                                      YIELD       YIELD    YIELD
                                                      MAINT       MAINT    MAINT  RESTRICTIONS
                                                      BEGIN        END      PROJ       ON
GROUP  LOAN NUMBER  PROPERTY NAME                      DATE       DATE     TERM    DEFEASANCE
------------------------------------------------------------------------------------------------

  1      6106223    Summerwood Park Apartments            NAP         NAP   NAP        Yes
  1       44062     Woodacres                             NAP         NAP   NAP        Yes
  2       44050     Lakeview Terrace                      NAP         NAP   NAP        Yes
  1     310903243   Hamilton Plaza Shopping Center        NAP         NAP   NAP        Yes
  1     310901963   Eastgate Village                      NAP         NAP   NAP        Yes
  1       43649     Temple Terrace Shoppes                NAP         NAP   NAP        Yes
  1       44069     Galloway Village Square               NAP         NAP   NAP        Yes
  1      6106080    Union Park I                          NAP         NAP   NAP        Yes
  2     310902507   Creekside I and II              11/1/2008   7/31/2015   81         Yes
  1     310903224   Alameda Street Industrial             NAP         NAP   NAP        Yes
  1     310903145   Towncentre-Balfour                    NAP         NAP   NAP        Yes
       310903145A   Town Centre Self Storage
       310903145B   2201 Balfour Road
  1      6105905    Lemont Medical Office Building        NAP         NAP   NAP        Yes
  1      754661     2050 Martin Avenue                    NAP         NAP   NAP        Yes
  1       42955     Shops at Burnt Mills                  NAP         NAP   NAP        Yes
  1      754646     Quakertown Shopping Center       1/1/2007   8/31/2010   44          No
  2     530902346   Spring Creek Apartments          7/1/2008   3/31/2015   81         Yes
  2     310903293   Fountain Park Apartments        12/1/2008  10/31/2015   83         Yes


                                                    RESTRICTIONS
                                                         ON         PARTIAL
                                                     DEFEASANCE   PREPAYMENTS  PAYMENT
GROUP  LOAN NUMBER  PROPERTY NAME                      PERIOD       ALLOWED    APPLICATION
------------------------------------------------------------------------------------------------------

  1      6106223    Summerwood Park Apartments           27           No       Lenders Sole Discretion
  1       44062     Woodacres                            24           No
  2       44050     Lakeview Terrace                     24           No
  1     310903243   Hamilton Plaza Shopping Center       35           No       NAP
  1     310901963   Eastgate Village                     24           No       NAP
  1       43649     Temple Terrace Shoppes               24           No
  1       44069     Galloway Village Square              24           No
  1      6106080    Union Park I                         25           No       Lenders Sole Discretion
  2     310902507   Creekside I and II                   34           No       NAP
  1     310903224   Alameda Street Industrial            34           No       NAP
  1     310903145   Towncentre-Balfour                   34          Yes       NAP
       310903145A   Town Centre Self Storage                          No       NAP
       310903145B   2201 Balfour Road                                 No       NAP
  1      6105905    Lemont Medical Office Building       30           No       Lenders Sole Discretion
  1      754661     2050 Martin Avenue                   24           No
  1       42955     Shops at Burnt Mills                 44           No
  1      754646     Quakertown Shopping Center           NAP          No
  2     530902346   Spring Creek Apartments              30           No       NAP
  2     310903293   Fountain Park Apartments             35           No       NAP






                                                                                                                          PARTIAL
                                                                                                                        COLLATERAL
                                                                                                                          RELEASE
GROUP  LOAN NUMBER  PROPERTY NAME                       PARTIAL PREPAYMENT DESCRIPTION      DAY PREPAYMENT ALLOWED         (Y/N)
----------------------------------------------------------------------------------------------------------------------------------

  1      6106223    Summerwood Park Apartments      NAP                                    Any With Accrued Interest        No
  1       44062     Woodacres                       0                                      Any with accrued interest        No
  2       44050     Lakeview Terrace                0                                      Any with accrued interest        No
  1     310903243   Hamilton Plaza Shopping Center  NAP                                    Any with accrued interest        No
  1     310901963   Eastgate Village                NAP                                    Any with accrued interest        No
  1       43649     Temple Terrace Shoppes          0                                      Any with accrued interest        No
  1       44069     Galloway Village Square         0                                      Any with accrued interest        No
  1      6106080    Union Park I                    NAP                                    Any With Accrued Interest        No
  2     310902507   Creekside I and II              NAP                                    Any with accrued interest        No
  1     310903224   Alameda Street Industrial       NAP                                    Any with accrued interest        No
  1     310903145   Towncentre-Balfour              One-time Partial Release of a single   Any with accrued interest       Yes
                                                    collateral property permitted subject
                                                    to 125% release price based on the
                                                    initial allocated loan amount, a LTV
                                                    no greater than 71.2% and DSCR no
                                                    less than 1.43 to 1.0.
       310903145A   Town Centre Self Storage        NAP                                    Any with accrued interest        No
       310903145B   2201 Balfour Road               NAP                                    Any with accrued interest        No
  1      6105905    Lemont Medical Office Building  NAP                                    Any With Accrued Interest        No
  1      754661     2050 Martin Avenue                                                     First 5 days of the month;       No
                                                                                           any other day with payment
                                                                                           of interest to next P&I due
                                                                                           date
  1       42955     Shops at Burnt Mills            0                                      Any with accrued interest        No
  1      754646     Quakertown Shopping Center                                             First 5 days of the month;       No
                                                                                           any other day with payment
                                                                                           of interest to next P&I due
                                                                                           date
  2     530902346   Spring Creek Apartments         NAP                                    Any with accrued interest        No
  2     310903293   Fountain Park Apartments        NAP                                    Any with accrued interest        No






                                                                                           OUTPARCEL
                                                                                               OR
                                                                                              OTHER
                                                          PARTIAL COLLATERAL RELEASE        RELEASE    OUTPARCEL OR OTHER RELEASE
GROUP  LOAN NUMBER  PROPERTY NAME                                DESCRIPTION                 (Y/N)            DESCRIPTION
---------------------------------------------------------------------------------------------------------------------------------

  1      6106223    Summerwood Park Apartments                       NAP                       No                 NAP
  1       44062     Woodacres                                        NAP                       No                 NAP
  2       44050     Lakeview Terrace                                 NAP                       No                 NAP
  1     310903243   Hamilton Plaza Shopping Center                   NAP                      Yes     Partial releases of parcels
                                                                                                      C and D permitted.
  1     310901963   Eastgate Village                                 NAP                       No                 NAP
  1       43649     Temple Terrace Shoppes                           NAP                       No                 NAP
  1       44069     Galloway Village Square                          NAP                       No                 NAP
  1      6106080    Union Park I                                     NAP                       No                 NAP
  2     310902507   Creekside I and II                               NAP                       No                 NAP
  1     310903224   Alameda Street Industrial                        NAP                       No                 NAP
  1     310903145   Towncentre-Balfour              One-time Partial Release of a single       No                 NAP
                                                    collateral property permitted subject
                                                      to 125% release price based on the
                                                     initial allocated loan amount, a LTV
                                                      no greater than 71.2% and DSCR no
                                                            less than 1.43 to 1.0.
       310903145A   Town Centre Self Storage                         NAP                       No                 NAP
       310903145B   2201 Balfour Road                                NAP                       No                 NAP
  1      6105905    Lemont Medical Office Building                   NAP                       No                 NAP
  1      754661     2050 Martin Avenue                               NAP                       No                 NAP
  1       42955     Shops at Burnt Mills                             NAP                       No                 NAP
  1      754646     Quakertown Shopping Center                       NAP                       No                 NAP
  2     530902346   Spring Creek Apartments                          NAP                       No                 NAP
  2     310903293   Fountain Park Apartments                         NAP                       No                 NAP






                                                                                              PAYMENT
                                                                                     PAYMENT   GRACE
                                                                                      GRACE   PERIOD
                                                                                      PERIOD   EVENT
                                                   SUBSTITUTION  SUBSTITUTION         EVENT     OF
          LOAN                                        ALLOWED     PROVISION     DUE     OF     LATE
GROUP    NUMBER    PROPERTY NAME                      (Y/N)      DESCRIPTION   DATE  DEFAULT    FEE    LOCKBOX
--------------------------------------------------------------------------------------------------------------

  1      6106223   Summerwood Park Apartments          No            NAP        5th     0        0       No
  1       44062    Woodacres                           No            NAP        1st     5        5       Yes
  2       44050    Lakeview Terrace                    No            NAP        1st     5        5       Yes
  1     310903243  Hamilton Plaza Shopping Center      No            NAP        1st     5        5       No
  1     310901963  Eastgate Village                    No            NAP        1st     5        5       No
  1       43649    Temple Terrace Shoppes              No            NAP        1st     5        5       No
  1       44069    Galloway Village Square             No            NAP        1st     5        5       No
  1      6106080   Union Park I                        No            NAP        5th     0        0       No
  2     310902507  Creekside I and II                  No            NAP        1st     5        5       No
  1     310903224  Alameda Street Industrial           No            NAP        1st     5        5       No
  1     310903145  Towncentre-Balfour                  No            NAP        1st     5        5       No
       310903145A  Town Centre Self Storage            No            NAP                5        5       No
       310903145B  2201 Balfour Road                   No            NAP                5        5       No
  1      6105905   Lemont Medical Office Building      No            NAP        5th     0        0       No
  1      754661    2050 Martin Avenue                  No            NAP        1st     5        0       No
  1       42955    Shops at Burnt Mills                No            NAP        1st     5        5       No
  1      754646    Quakertown Shopping Center          No            NAP        1st     5        0       No
  2     530902346  Spring Creek Apartments             No            NAP        1st     5        5       No
  2     310903293  Fountain Park Apartments            No            NAP        1st     5        5       No






                                                               TERMS/
                                                            DESCRIPTION                                   TERMS/
                                                                OF       REPLACEMENT  REPLACEMENT      DESCRIPTION OF    REPLACEMENT
                                                             SPRINGING    RESERVES     RESERVES          SPRINGING       RESERVE CAP
                                                              LOCKBOX     INITIAL       MONTHLY         REPLACEMENT      DESCRIPTION
          LOAN                                     LOCKBOX      (IF        DEPOSIT      DEPOSIT         RESERVES (IF         (IF
GROUP    NUMBER    PROPERTY NAME                     TYPE   APPLICABLE)    AMOUNT       AMOUNT          APPLICABLE)      APPLICABLE)
------------------------------------------------------------------------------------------------------------------------------------

  1      6106223   Summerwood Park Apartments         NAP                                   2,100
  1       44062    Woodacres                         Hard                      3,688        3,688
  2       44050    Lakeview Terrace                  Hard                      2,655        2,655
  1     310903243  Hamilton Plaza Shopping Center    None       NAP                0        3,456  NAP                             0
  1     310901963  Eastgate Village                  None       NAP                0            0  Capex impound is                0
                                                                                                   waived as long as no
                                                                                                   event of Default
                                                                                                   occurs and the
                                                                                                   following conditions
                                                                                                   are met; 1) sole fee
                                                                                                   simple owner of the
                                                                                                   property is borrower
                                                                                                   or successor entity
                                                                                                   acceptable to lender
                                                                                                   and property is
                                                                                                   covered by leases to
                                                                                                   impound tenant; 2)
                                                                                                   annual insurance
                                                                                                   premium payments are
                                                                                                   evidenced and made
                                                                                                   prior to
                                                                                                   delinquency; 3) the
                                                                                                   property is being
                                                                                                   properly maintained.
  1       43649    Temple Terrace Shoppes            None                        910          910                             32,748
  1       44069    Galloway Village Square           None                          0            0
  1      6106080   Union Park I                       NAP                                   1,714
  2     310902507  Creekside I and II                None       NAP                0            0  NAP                             0
  1     310903224  Alameda Street Industrial         None       NAP                0            0  NAP                             0
  1     310903145  Towncentre-Balfour                None       NAP                0        1,387  NAP                             0
       310903145A  Town Centre Self Storage
       310903145B  2201 Balfour Road
  1      6105905   Lemont Medical Office Building     NAP                                     648
  1      754661    2050 Martin Avenue                 NAP                          0            0  NAP                           NAP
  1       42955    Shops at Burnt Mills              None                        391          391
  1      754646    Quakertown Shopping Center         NAP                          0            0  NAP                           NAP
  2     530902346  Spring Creek Apartments           None       NAP                0            0  Cap Ex will be                  0
                                                                                                   waived as long as
                                                                                                   there is no Default,
                                                                                                   the property is
                                                                                                   being properly
                                                                                                   maintained, the DSCR
                                                                                                   for the property is
                                                                                                   at or above 1.25:1.0
                                                                                                   on a trailing 12
                                                                                                   basis.
  2     310903293  Fountain Park Apartments          None       NAP                0        4,500  NAP                             0






                                                    IMMEDIATE
                                                      REPAIR                     TERMS/DESCRIPTION
                                                     RESERVE   INITIAL  MONTHLY    OF SPRINGING      INITIAL
                                                     DEPOSIT     TAX      TAX       TAX ESCROW      INSURANCE
GROUP  LOAN NUMBER  PROPERTY NAME                     AMOUNT    ESCROW   ESCROW   (IF APPLICABLE)     ESCROW
-------------------------------------------------------------------------------------------------------------

  1      6106223    Summerwood Park Apartments          9,719   21,753    7,251                         8,374
  1       44062     Woodacres                         240,408   61,033    6,103                             0

  2       44050     Lakeview Terrace                    7,613   30,165   10,055                             0

  1     310903243   Hamilton Plaza Shopping Center    121,875   43,922    7,320         NAP                 0










  1     310901963   Eastgate Village                        0   33,201    4,743         NAP                 0














  1       43649     Temple Terrace Shoppes                  0   68,102    5,675                             0

  1       44069     Galloway Village Square                 0        0        0                             0
  1      6106080    Union Park I                                33,168   11,056                         6,203
  2     310902507   Creekside I and II                      0   13,535   13,535         NAP             8,112
  1     310903224   Alameda Street Industrial               0        0        0         NAP                 0
  1     310903145   Towncentre-Balfour                      0   50,648    6,331         NAP                 0







       310903145A   Town Centre Self Storage
       310903145B   2201 Balfour Road
  1      6105905    Lemont Medical Office Building              99,598   16,600                         6,973
  1      754661     2050 Martin Avenue                      0   42,020    5,252         NAP                 0
  1       42955     Shops at Burnt Mills                9,188    8,255    4,128                         9,269
  1      754646     Quakertown Shopping Center              0        0        0         NAP                 0
  2     530902346   Spring Creek Apartments                 0  155,196   17,244         NAP             3,064
  2     310903293   Fountain Park Apartments          135,923   25,128   12,564         NAP             8,796


                                                     MONTHLY       TERMS/DESCRIPTION OF
                                                    INSURANCE  SPRINGING INSURANCE ESCROW
GROUP  LOAN NUMBER  PROPERTY NAME                     ESCROW         (IF APPLICABLE)
------------------------------------------------------------------------------------------

  1      6106223    Summerwood Park Apartments          1,675
  1       44062     Woodacres                               0  Failure to provide evidence
                                                               of payment
  2       44050     Lakeview Terrace                        0  Failure to provide evidence
                                                               of payment
  1     310903243   Hamilton Plaza Shopping Center          0  Insurance impounds are
                                                               waived so long as (a)
                                                               property is covered by a
                                                               blanket insurance policy;
                                                               (b) Borrower provides
                                                               evidence of payment of
                                                               Insurance Premiums; (c) no
                                                               Default has occurred; and
                                                               (d) Borrower provides
                                                               evidence of such blanket
                                                               insurance.
  1     310901963   Eastgate Village                        0  Insurance impound is waived
                                                               as long as no event of
                                                               Default occurs and the
                                                               following conditions are
                                                               met; 1) sole fee simple
                                                               owner of the property is
                                                               borrower or successor
                                                               entity acceptable to lender
                                                               and property is covered by
                                                               leases to impound tenant;
                                                               2) annual insurance premium
                                                               payments are evidenced and
                                                               made prior to delinquency;
                                                               3) the property is being
                                                               properly maintained.
  1       43649     Temple Terrace Shoppes                  0  Failure to provide evidence
                                                               of payment
  1       44069     Galloway Village Square                 0
  1      6106080    Union Park I                        2,068
  2     310902507   Creekside I and II                  8,112  NAP
  1     310903224   Alameda Street Industrial               0  NAP
  1     310903145   Towncentre-Balfour                      0  Insurance impound waived
                                                               provided that property is
                                                               covered by a blanket
                                                               insurance policy, premiums
                                                               for said property are being
                                                               met on time, and no default
                                                               exists.
       310903145A   Town Centre Self Storage
       310903145B   2201 Balfour Road
  1      6105905    Lemont Medical Office Building        697
  1      754661     2050 Martin Avenue                      0  NAP
  1       42955     Shops at Burnt Mills                  843
  1      754646     Quakertown Shopping Center              0  NAP
  2     530902346   Spring Creek Apartments             1,532  NAP
  2     310903293   Fountain Park Apartments            1,466  NAP







                                                                                                TERMS/DESCRIPTION
                                                       INITIAL     MONTHLY                        OF SPRINGING
                                                        TI/LC       TI/LC                         TI/LC RESERVE
GROUP  LOAN NUMBER  PROPERTY NAME                       AMOUNT     RESERVE                       (IF APPLICABLE)
------------------------------------------------------------------------------------------------------------------------------------

  1      6106223    Summerwood Park Apartments
  1       44062     Woodacres                                   0        0
  2       44050     Lakeview Terrace                            0        0
  1     310903243   Hamilton Plaza Shopping Center              0    7,300  $10,000.00 commencing on January 1, 2011 and on each Due
                                                                            Date thereafter through and including December 1, 2011,
                                                                            for tenant improvements, leasing commissions and other
                                                                            leasing costs (collectively, "Leasing Costs") that may
                                                                            be required for new or renewal tenants of the Big Lots
                                                                            Premises.
  1      310901963  Eastgate Village                            0      0    NAP
  1        43649    Temple Terrace Shoppes                  1,625    1,625
  1        44069    Galloway Village Square                     0        0
  1       6106080   Union Park I                                     8,000
  2      310902507  Creekside I and II                          0        0  NAP
  1      310903224  Alameda Street Industrial       $300,000 (LOC)       0  NAP
  1      310903145  Towncentre-Balfour                          0    1,636  NAP
        310903145A  Town Centre Self Storage
        310903145B  2201 Balfour Road
  1       6105905   Lemont Medical Office Building                   5,039
  1       754661    2050 Martin Avenue                527,600 LOC        0  In the event GE Captial Corp. exercises its renewal
                                                                            option for at least 5 years, but does not extend at
                                                                            least 2 years beyond the maturity date of the loan, the
                                                                            Borrower shall either post a Letter of Credit in the
                                                                            amount of $527,600 on or before September 15, 2011 or
                                                                            deposit monthly escrow payments of $21,985 beginning
                                                                            October 1, 2011. If in the event the Premises is fully
                                                                            leased to a Qualified Lessee (as determined by the
                                                                            Lender) for at least 4 years, the Borrower shall either
                                                                            post a Letter of Credit in the amount of $527,600 or
                                                                            begin deposit monthly escrow payments of $21,985 twenty
                                                                            four months prior to the expiration of the Qualified
                                                                            Lease. Finally in the event the Premises is fully leased
                                                                            to two or more Qualified Lessees (as determined by the
                                                                            Lender) for at least 4 years, the Borrower shall either
                                                                            post a Letter of Credit in the amount of $6.35 per
                                                                            square foot or begin deposit monthly escrow payments of
                                                                            $.27 per square foot for twenty four months prior to the
                                                                            expiration of each Qualified Lease.
  1        42955    Shops at Burnt Mills                    1,171    1,171
  1       754646    Quakertown Shopping Center                  0        0  NAP
  2      530902346  Spring Creek Apartments                     0        0  NAP
  2      310903293  Fountain Park Apartments                    0        0  NAP


                                                                     INITIAL  MONTHLY
                                                     TI/LC RESERVE    DEBT     DEBT
                                                    CAP DESCRIPTION  SERVICE  SERVICE
GROUP  LOAN NUMBER  PROPERTY NAME                   (IF APPLICABLE)  ESCROW   ESCROW
-------------------------------------------------------------------------------------

  1      6106223    Summerwood Park Apartments
  1       44062     Woodacres                                              0        0
  2       44050     Lakeview Terrace                                       0        0


  1     310903243   Hamilton Plaza Shopping Center          175,000        0        0

  1      310901963  Eastgate Village                              0        0        0
  1        43649    Temple Terrace Shoppes                   58,500        0        0
  1        44069    Galloway Village Square                                0        0
  1       6106080   Union Park I                            240,000
  2      310902507  Creekside I and II                            0        0        0
  1      310903224  Alameda Street Industrial                     0        0        0
  1      310903145  Towncentre-Balfour                            0        0        0
        310903145A  Town Centre Self Storage
        310903145B  2201 Balfour Road
  1       6105905   Lemont Medical Office Building          150,000













  1       754661    2050 Martin Avenue              NAP
  1        42955    Shops at Burnt Mills                                   0
  1       754646    Quakertown Shopping Center      NAP
  2      530902346  Spring Creek Apartments                       0        0        0
  2      310903293  Fountain Park Apartments                      0        0        0






                                                                                                                      OTHER
                                                                                                                     ESCROW
                                                    OTHER ESCROW                                                    INITIAL
GROUP  LOAN NUMBER  PROPERTY NAME                   DESCRIPTION                                                      AMOUNT
---------------------------------------------------------------------------------------------------------------------------

  1      6106223    Summerwood Park Apartments      Seismic Reserve                                                  53,750
  1       44062     Woodacres                       0                                                                     0
  2       44050     Lakeview Terrace                0                                                                     0
  1     310903243   Hamilton Plaza Shopping Center  NAP                                                                   0
  1     310901963   Eastgate Village                NAP                                                                   0
  1       43649     Temple Terrace Shoppes          0                                                                     0
  1       44069     Galloway Village Square         0                                                                     0
  1      6106080    Union Park I
  2     310902507   Creekside I and II              NAP                                                                   0
  1     310903224   Alameda Street Industrial       Letter of Credit in Lieu of Security Deposit                    450,000
  1     310903145   Towncentre-Balfour              NAP                                                                   0
       310903145A   Town Centre Self Storage
       310903145B   2201 Balfour Road
  1      6105905    Lemont Medical Office Building  Improvement Reserve (112,444), Occupancy Reserve (1,200,000)  1,312,444
  1      754661     2050 Martin Avenue                                                                                    0
  1       42955     Shops at Burnt Mills            New Tenant Holdback, Ground Rent Reserve                      1,554,167
  1      754646     Quakertown Shopping Center                                                                            0
  2     530902346   Spring Creek Apartments         NAP                                                                   0
  2     310903293   Fountain Park Apartments        NAP                                                                   0


                                                      OTHER
                                                     ESCROW   TERMS/DESCRIPTION OF
                                                    MONTHLY      SPRINGING OTHER
GROUP  LOAN NUMBER  PROPERTY NAME                    AMOUNT  ESCROW (IF APPLICABLE)
-----------------------------------------------------------------------------------

  1      6106223    Summerwood Park Apartments
  1       44062     Woodacres
  2       44050     Lakeview Terrace
  1     310903243   Hamilton Plaza Shopping Center        0            NAP
  1     310901963   Eastgate Village                      0            NAP
  1       43649     Temple Terrace Shoppes
  1       44069     Galloway Village Square
  1      6106080    Union Park I
  2     310902507   Creekside I and II                    0            NAP
  1     310903224   Alameda Street Industrial             0            NAP
  1     310903145   Towncentre-Balfour                    0            NAP
       310903145A   Town Centre Self Storage
       310903145B   2201 Balfour Road
  1      6105905    Lemont Medical Office Building
  1      754661     2050 Martin Avenue                    0            NAP
  1       42955     Shops at Burnt Mills
  1      754646     Quakertown Shopping Center            0            NAP
  2     530902346   Spring Creek Apartments               0            NAP
  2     310903293   Fountain Park Apartments              0            NAP






                                                      OTHER ESCROW                                                    OCCUPANCY
                                                    CAP DESCRIPTION         YEAR             YEAR      OCCUPANCY %   DATE (MOST
GROUP  LOAN NUMBER  PROPERTY NAME                   (IF APPLICABLE)        BUILT          RENOVATED   (MOST RECENT)    RECENT)
-------------------------------------------------------------------------------------------------------------------------------

  1      6106223    Summerwood Park Apartments                              1966             2004          98.8%      8/29/2005
  1       44062     Woodacres                                               1964                          100.0%      9/22/2005
  2       44050     Lakeview Terrace                                        1963                          100.0%      9/29/2005
  1     310903243   Hamilton Plaza Shopping Center        NAP               1965             1992          83.9%            TBD
  1     310901963   Eastgate Village                      NAP               1971                           95.6%      9/30/2005
  1       43649     Temple Terrace Shoppes                             1957 and 1999     1990 & 2002      100.0%     10/27/2005
  1       44069     Galloway Village Square                                 2003                          100.0%       9/1/2005
  1      6106080    Union Park I                                            1984                           97.3%      11/1/2005
  2     310902507   Creekside I and II                    NAP           1996 / 1998                       100.0%      8/29/2005
  1     310903224   Alameda Street Industrial             NAP               1960             2005         100.0%      7/26/2005
  1     310903145   Towncentre-Balfour                    NAP             Various          Various         86.4%        Various
       310903145A   Town Centre Self Storage                         1989 / 1993 / 2000      NAP           80.7%      6/10/2005
       310903145B   2201 Balfour Road                                       2005                          100.0%      9/30/2005
  1      6105905    Lemont Medical Office Building                          2001                           81.1%      6/16/2005
  1      754661     2050 Martin Avenue                    NAP               1978             2005         100.0%      10/9/2005
  1       42955     Shops at Burnt Mills                                    2005                           80.8%     10/20/2005
  1      754646     Quakertown Shopping Center            NAP               2004                          100.0%      9/27/2005
  2     530902346   Spring Creek Apartments               NAP               1995                           99.5%      9/16/2005
  2     310903293   Fountain Park Apartments              NAP               1969                           98.2%      9/20/2005


                                                                                         NET
                                                             MEASUREMENT     BALANCE  RENTABLE   APPRAISAL
GROUP  LOAN NUMBER  PROPERTY NAME                     UNITS     UNIT         PERUNIT    AREA       VALUE
----------------------------------------------------------------------------------------------------------

  1      6106223    Summerwood Park Apartments           84     Units     107,142.86    98,500  16,150,000
  1       44062     Woodacres                           177     Units      48,361.58   159,843  10,700,000
  2       44050     Lakeview Terrace                    108     Units      78,592.59         0  10,600,000
  1     310903243   Hamilton Plaza Shopping Center  207,202     Sq Ft          40.54   207,202  10,500,000
  1     310901963   Eastgate Village                    452     Pads       18,329.65         0  25,150,000
  1       43649     Temple Terrace Shoppes           72,773     Sq Ft         109.93    72,773  10,000,000
  1       44069     Galloway Village Square          66,840     Sq Ft         119.69    66,840  10,000,000
  1      6106080    Union Park I                     82,282     Sq Ft          97.23    82,282  12,250,000
  2     310902507   Creekside I and II                  220     Units      36,324.50         0  14,360,000
  1     310903224   Alameda Street Industrial       150,350     Sq Ft          53.15   150,350  11,700,000
  1     310903145   Towncentre-Balfour              106,858     Sq Ft          74.78   106,858  11,230,000
       310903145A   Town Centre Self Storage         94,637     Sq Ft          59.63    94,637   7,930,000
       310903145B   2201 Balfour Road                12,221     Sq Ft         192.07    12,221   3,300,000
  1      6105905    Lemont Medical Office Building   38,882     Sq Ft         198.54    38,882   9,600,000
  1      754661     2050 Martin Avenue               83,055     Sq Ft          92.01    83,055  11,200,000
  1       42955     Shops at Burnt Mills             31,314     Sq Ft         239.51    31,314   8,500,000
  1      754646     Quakertown Shopping Center       58,339     Sq Ft         128.04    58,339  13,200,000
  2     530902346   Spring Creek Apartments             208     Units      35,397.31         0  13,140,000
  2     310903293   Fountain Park Apartments            216     Units      33,333.33         0  12,200,000






                                         APPRAISAL  DATE OF APPRAISAL    PHASE I    PHASE II  ENGINEERING
GROUP  LOAN NUMBER  PROPERTY NAME          TYPE     (VALUATION DATE)      DATE        DATE    REPORT DATE
---------------------------------------------------------------------------------------------------------

  1       6106223   Summerwood Park        As-Is        8/12/2005       8/19/2005        NAP    8/19/2005
                    Apartments
  1        44062    Woodacres              As-Is        4/26/2005      10/19/2005              10/11/2005
  2        44050    Lakeview Terrace       As-Is        4/28/2005      10/15/2005              10/11/2005
  1      310903243  Hamilton Plaza         As-Is        8/23/2005       8/31/2005  10/5/2005    8/30/2005
                    Shopping Center
  1      310901963  Eastgate Village       As-Is         9/7/2005       9/12/2005        NAP    9/12/2005
  1        43649    Temple Terrace         As-Is        5/26/2005        9/7/2005   9/7/2005    5/26/2005
                    Shoppes
  1        44069    Galloway Village       As-Is        9/13/2005       9/21/2005               9/21/2005
                    Square
  1       6106080   Union Park I           As-Is       10/25/2005       11/9/2005        NAP    11/8/2005
  2      310902507  Creekside I and II     As-Is        8/24/2005       8/22/2005        NAP    8/25/2005
  1      310903224  Alameda Street         As-          10/1/2005       9/21/2005        NAP     9/2/2005
                    Industrial          Stabilized
  1      310903145  Towncentre-Balfour    Various         Various
        310903145A  Town Centre Self       As-Is         8/9/2005       8/10/2005        NAP    8/11/2005
                    Storage
        310903145B  2201 Balfour Road      As-           8/1/2005       8/12/2005        NAP    8/12/2005
                                        Stabilized
  1       6105905   Lemont Medical         As-Is         4/1/2005        4/6/2005        NAP     4/7/2005
                    Office Building
  1       754661    2050 Martin Avenue     As-Is        8/29/2005       9/26/2005        NAP    9/22/2005
  1        42955    Shops at Burnt         As-Is         4/8/2005       3/15/2005               6/27/2005
                    Mills
  1       754646    Quakertown             As-Is        10/1/2005       9/13/2005        NAP    9/15/2005
                    Shopping Center
  2      530902346  Spring Creek           As-Is        5/10/2005       5/24/2005        NAP    5/26/2005
                    Apartments
  2      310903293  Fountain Park          As-Is       10/15/2005       9/27/2005        NAP    9/30/2005
                    Apartments


                                        SEISMIC  ENVIRONMENTAL  EARTHQUAKE  HURRICANE    FLOOD
GROUP  LOAN NUMBER  PROPERTY NAME         PML%     INSURANCE     INSURANCE  INSURANCE  INSURANCE
------------------------------------------------------------------------------------------------

  1       6106223   Summerwood Park      22.0%         No            No         No         No
                    Apartments
  1        44062    Woodacres             0.0%         No           Yes        Yes        Yes
  2        44050    Lakeview Terrace      0.0%         No           Yes        Yes        Yes
  1      310903243  Hamilton Plaza        NAP          No            No        Yes         No
                    Shopping Center
  1      310901963  Eastgate Village      NAP          No            No        Yes         No
  1        43649    Temple Terrace        0.0%         No           Yes        Yes        Yes
                    Shoppes
  1        44069    Galloway Village      0.0%         No           Yes        Yes        Yes
                    Square
  1       6106080   Union Park I         14.0%         No           Yes         No        Yes
  2      310902507  Creekside I and II   12.0%         No            No        Yes         No
  1      310903224  Alameda Street       18.0%         No            No        Yes         No
                    Industrial
  1      310903145  Towncentre-Balfour                 No            No        Yes         No
        310903145A  Town Centre Self     15.0%         No            No        Yes         No
                    Storage
        310903145B  2201 Balfour Road    13.0%         No            No        Yes         No

  1       6105905   Lemont Medical                     No           Yes        Yes        Yes
                    Office Building
  1       754661    2050 Martin Avenue   17.0%         No            No         No         No
  1        42955    Shops at Burnt        0.0%         No            No        Yes         No
                    Mills
  1       754646    Quakertown            NAP          No           Yes        Yes        Yes
                    Shopping Center
  2      530902346  Spring Creek         10.0%         No            No        Yes         No
                    Apartments
  2      310903293  Fountain Park        12.0%         No            No        Yes         No
                    Apartments






                                                                                  PARI                       SECURED       SECURED
                                                                                 PASSU        SECURED     (BY PROPERTY)   SECONDARY
                                                                                  DEBT     (BY PROPERTY)    SECONDARY        (BY
                                          LTV     LTV                            AMOUNT      SECONDARY         LIEN       PROPERTY)
                                        CUTOFF  BALLOON    LIEN    OWNERSHIP      (IF        FINANCING       EXISTING     FINANCING
GROUP  LOAN NUMBER  PROPERTY NAME        VALUE   VALUE   POSITION   INTEREST  APPLICABLE)     ALLOWED        BALANCE     DESCRIPTION
------------------------------------------------------------------------------------------------------------------------------------

  1       6106223   Summerwood Park      55.7%   48.6%     First      Fee         NAP            No            NAP           NAP
                    Apartments
  1        44062    Woodacres            80.0%   67.1%     First      Fee         NAP            No            NAP           NAP
  2        44050    Lakeview Terrace     80.1%   67.2%     First      Fee         NAP            No            NAP           NAP
  1      310903243  Hamilton Plaza       80.0%   70.4%     First      Fee         NAP            No            NAP           NAP
                    Shopping Center
  1      310901963  Eastgate Village     32.9%   27.5%     First      Fee         NAP            No            NAP           NAP
  1        43649    Temple Terrace       80.0%   74.2%     First      Fee         NAP            No            NAP           NAP
                    Shoppes
  1        44069    Galloway Village     80.0%   68.1%     First      Fee         NAP            No            NAP           NAP
                    Square
  1       6106080   Union Park I         65.3%   50.3%     First      Fee         NAP            No            NAP           NAP
  2      310902507  Creekside I and II   55.7%   46.8%     First      Fee         NAP            No            NAP           NAP
  1      310903224  Alameda Street       68.3%   57.1%     First      Fee         NAP            No            NAP           NAP
                    Industrial
  1      310903145  Towncentre-Balfour   71.2%   59.3%     First      Fee         NAP            No            NAP           NAP
        310903145A  Town Centre                                       Fee         NAP
                    Self Storage
        310903145B  2201 Balfour Road                                 Fee         NAP
  1       6105905   Lemont Medical       80.4%   67.4%     First      Fee         NAP            No            NAP           NAP
                    Office Building
  1       754661    2050 Martin Avenue   68.2%   57.4%     First      Fee         NAP            No            NAP           NAP
  1        42955    Shops at Burnt       70.1%   63.7%     First   Leasehold      NAP            No            NAP           NAP
                    Mills
  1       754646    Quakertown           56.6%   56.6%     First      Fee         NAP            No            NAP           NAP
                    Shopping Center
  2      530902346  Spring Creek         56.0%   47.2%     First      Fee         NAP            No            NAP           NAP
                    Apartments
  2      310903293  Fountain Park        59.0%   48.9%     First      Fee         NAP            No            NAP           NAP
                    Apartments






                                                                        UNSECURED     UNSECURED   UNSECURED
                                           SECURED       UNSECURED    (BY PROPERTY)      (BY         (BY
                                        (BY PROPERTY)  (BY PROPERTY)    SECONDARY     PROPERTY)   PROPERTY)            GROUND
                                          SECONDARY      SECONDARY      FINANCING     SECONDARY   SECONDARY            LEASE
                                          FINANCING      FINANCING       EXISTING     FINANCING   FINANCING  GROUND   MATURITY
GROUP  LOAN NUMBER  PROPERTY NAME           LIMIT         ALLOWED        BALANCE     DESCRIPTION    LIMIT     LEASE     DATE
------------------------------------------------------------------------------------------------------------------------------

  1       6106223   Summerwood Park          NAP             No            NAP           NAP         NAP        No      NAP
                    Apartments
  1        44062    Woodacres                NAP             No            NAP           NAP         NAP        No      NAP
  2        44050    Lakeview Terrace         NAP             No            NAP           NAP         NAP        No      NAP
  1      310903243  Hamilton Plaza           NAP             No            NAP           NAP         NAP        No      NAP
                    Shopping Center
  1      310901963  Eastgate Village         NAP             No            NAP           NAP         NAP        No      NAP
  1        43649    Temple Terrace           NAP             No            NAP           NAP         NAP        No      NAP
                    Shoppes
  1        44069    Galloway Village         NAP             No            NAP           NAP         NAP        No      NAP
                    Square
  1       6106080   Union Park I             NAP             No            NAP           NAP         NAP        No      NAP
  2      310902507  Creekside I and II       NAP             No            NAP           NAP         NAP        No      NAP
  1      310903224  Alameda Street           NAP             No            NAP           NAP         NAP        No      NAP
                    Industrial
  1      310903145  Towncentre-Balfour       NAP             No            NAP           NAP         NAP        No      NAP
        310903145A  Town Centre Self                                                                            No      NAP
                    Storage
        310903145B  2201 Balfour Road                                                                           No      NAP
  1       6105905   Lemont Medical           NAP             No            NAP           NAP         NAP        No      NAP
                    Office Building
  1       754661    2050 Martin Avenue       NAP             No            NAP           NAP         NAP        No      NAP
  1        42955    Shops at Burnt           NAP             No            NAP           NAP         NAP       Yes   8/15/2054
                    Mills
  1       754646    Quakertown               NAP             No            NAP           NAP         NAP        No      NAP
                    Shopping Center
  2      530902346  Spring Creek             NAP             No            NAP           NAP         NAP        No      NAP
                    Apartments
  2      310903293  Fountain Park            NAP             No            NAP           NAP         NAP        No      NAP
                    Apartments






                                                       GROUND LEASE       GROUND LEASE
                                                        EXTENSION      MATURITY DATE WITH            CROSSED
GROUP  LOAN NUMBER  PROPERTY NAME                        OPTIONS        EXTENTION OPTIONS  RECOURSE  LOAN ID
------------------------------------------------------------------------------------------------------------

  1       6106223   Summerwood Park Apartments             NAP                 NAP            No       NAP
  1        44062    Woodacres                              NAP                 NAP            No       NAP
  2        44050    Lakeview Terrace                       NAP                 NAP            No       NAP
  1      310903243  Hamilton Plaza Shopping Center         NAP                 NAP            No       NAP
  1      310901963  Eastgate Village                       NAP                 NAP            No       NAP
  1        43649    Temple Terrace Shoppes                 NAP                 NAP            No       NAP
  1        44069    Galloway Village Square                NAP                 NAP            No       NAP
  1       6106080   Union Park I                           NAP                 NAP            No       NAP
  2      310902507  Creekside I and II                     NAP                 NAP            No       NAP
  1      310903224  Alameda Street Industrial              NAP                 NAP            No       NAP
  1      310903145  Towncentre-Balfour                     NAP                 NAP            No       NAP
        310903145A  Town Centre Self Storage               NAP                 NAP
        310903145B  2201 Balfour Road                      NAP                 NAP
  1       6105905   Lemont Medical Office Building         NAP                 NAP            No       NAP
  1       754661    2050 Martin Avenue                     NAP                 NAP            No       NAP
  1        42955    Shops at Burnt Mills            2 for 25 yrs each       8/15/2104         No       NAP
  1       754646    Quakertown Shopping Center             NAP                 NAP            No       NAP
  2      530902346  Spring Creek Apartments                NAP                 NAP            No       NAP
  2      310903293  Fountain Park Apartments               NAP                 NAP            No       NAP




GROUP LOAN NUMBER PROPERTY NAME                                                  RELATED BORROWER ID
-----------------------------------------------------------------------------------------------------------------------------------

  1      6106223  Summerwood Park Apartments                        6106225, 6106224, 6106228, 6106265, 6106223
  1       44062   Woodacres                      44040, 44043, 44048, 44050, 44053, 44055, 44056, 44057, 44058, 44060, 44061, 44062
  2       44050   Lakeview Terrace               44040, 44043, 44048, 44050, 44053, 44055, 44056, 44057, 44058, 44060, 44061, 44062
  1     310903243 Hamilton Plaza Shopping Center                                310902939, 310903243
  1     310901963 Eastgate Village                  310901961, 310901962, 310901963, 310901964, 310901965, 310903181, 310903182
  1       43649   Temple Terrace Shoppes                                                NAP
  1       44069   Galloway Village Square                                               NAP
  1      6106080  Union Park I                                                          NAP
  2     310902507 Creekside I and II                                                    NAP
  1     310903224 Alameda Street Industrial                                     410903130, 310903224
  1     310903145 Towncentre-Balfour                                                    NAP
       310903145A Town Centre Self Storage                                              NAP
       310903145B 2201 Balfour Road                                                     NAP
  1      6105905  Lemont Medical Office Building                                        NAP
  1      754661   2050 Martin Avenue                                                    NAP
  1       42955   Shops at Burnt Mills                                                  NAP
  1      754646   Quakertown Shopping Center                                   754704, 754646, 754662
  2     530902346 Spring Creek Apartments                                               NAP
  2     310903293 Fountain Park Apartments                                              NAP








GROUP  LOAN NUMBER  PROPERTY NAME                   BORROWER ENTITY
-----------------------------------------------------------------------------------------------------------------

  1       6106223   Summerwood Park Apartments      Woodglen Apts., Ltd.
  1        44062    Woodacres                       Woodacres Associates, L.P.
  2        44050    Lakeview Terrace                Lakeview Terrace Eatontown Associates, L.L.C.
  1      310903243  Hamilton Plaza Shopping Center  HAMILTON PLAZA, LLC, HAMILTON ZAR LLC and NAMDAR HAMILTON LLC
  1      310901963  Eastgate Village                Eastgate Venture Limited Partnership
  1        43649    Temple Terrace Shoppes          Temple Terrace Associates, LLC
  1        44069    Galloway Village Square         Route 27 Acquisition, L.L.C.
  1       6106080   Union Park I                    Union Park Associates
  2      310902507  Creekside I and II              Creekside Group, LLC
  1      310903224  Alameda Street Industrial       BLB ALAMEDA, L.P.
  1      310903145  Towncentre-Balfour              Towncentre-Balfour, LP
        310903145A  Town Centre Self Storage
        310903145B  2201 Balfour Road
  1       6105905   Lemont Medical Office Building  Lemont POB, LLC
  1       754661    2050 Martin Avenue              Stephens and Stephens (Martin), LLC
  1        42955    Shops at Burnt Mills            Four Corners LLC
  1       754646    Quakertown Shopping Center      Inland Western Quakertown Limited Partnership
  2      530902346  Spring Creek Apartments         Bend Group I, Inc.
  2      310903293  Fountain Park Apartments        Fountain Park Apartments, LLC


                                                                                                                    INDEPENDENT
                                                                                      SINGLE ASSET  SINGLE PURPOSE    DIRECTOR
GROUP  LOAN NUMBER  PROPERTY NAME                   PROPERTY MANAGER                     ENTITY         ENTITY        (YES/NO)
-------------------------------------------------------------------------------------------------------------------------------

  1       6106223   Summerwood Park Apartments      Palos Verdes Management Co., LLC       Yes            Yes            No
  1        44062    Woodacres                                                              Yes            Yes           Yes
  2        44050    Lakeview Terrace                                                       Yes            Yes           Yes
  1      310903243  Hamilton Plaza Shopping Center  TBD                                     No             No            No
  1      310901963  Eastgate Village                TBD                                    Yes            Yes            No
  1        43649    Temple Terrace Shoppes                                                 Yes            Yes            No
  1        44069    Galloway Village Square                                                Yes            Yes            No
  1       6106080   Union Park I                    Terra Property Management              Yes            Yes            No
  2      310902507  Creekside I and II              TBD                                    Yes            Yes            No
  1      310903224  Alameda Street Industrial       TBD                                    Yes            Yes            No
  1      310903145  Towncentre-Balfour              TBD                                    Yes            Yes            No
        310903145A  Town Centre Self Storage        TBD
        310903145B  2201 Balfour Road               TBD
  1       6105905   Lemont Medical Office Building  HSA Commercial, Inc.                   Yes            Yes            No
  1       754661    2050 Martin Avenue              Stephens and Stephens LLC              Yes            Yes            No
  1        42955    Shops at Burnt Mills                                                   Yes            Yes            No
  1       754646    Quakertown Shopping Center      Inland Holdco Management               Yes            Yes            No
  2      530902346  Spring Creek Apartments         TBD                                    Yes            Yes            No
  2      310903293  Fountain Park Apartments        TBD                                    Yes            Yes            No


                                                         NON        TENANT-IN-COMMON
                                                    CONSOLIDATION    (TIC) BORROWER          LOAN PURPOSE
GROUP  LOAN NUMBER  PROPERTY NAME                       LETTER     STRUCTURE (YES/NO)  (REFINANCE/ACQUISITION)
--------------------------------------------------------------------------------------------------------------

  1       6106223   Summerwood Park Apartments           No                No                 Refinance
  1        44062    Woodacres                            No                No                 Refinance
  2        44050    Lakeview Terrace                     No                No                 Refinance
  1      310903243  Hamilton Plaza Shopping Center       No               Yes                Acquisition
  1      310901963  Eastgate Village                     No                No                 Refinance
  1        43649    Temple Terrace Shoppes               No                No                Acquisition
  1        44069    Galloway Village Square              No                No                Acquisition
  1       6106080   Union Park I                         No                No                 Refinance
  2      310902507  Creekside I and II                   No                No                 Refinance
  1      310903224  Alameda Street Industrial            No                No                 Refinance
  1      310903145  Towncentre-Balfour                   No                No                 Refinance
        310903145A  Town Centre Self Storage
        310903145B  2201 Balfour Road
  1       6105905   Lemont Medical Office Building       No                No                 Refinance
  1       754661    2050 Martin Avenue                   No                No                 Refinance
  1        42955    Shops at Burnt Mills                 No                No                 Refinance
  1       754646    Quakertown Shopping Center           No                No                Acquisition
  2      530902346  Spring Creek Apartments              No                No                 Refinance
  2      310903293  Fountain Park Apartments             No                No                 Refinance






                                                                  UNDERWRITTEN
                                                    UNDERWRITTEN    EFFECTIVE   UNDERWRITTEN                UNDERWRITTEN
                                                      OCCUPANCY       GROSS         TOTAL     UNDERWRITTEN    NET CASH
GROUP  LOAN NUMBER  PROPERTY NAME                      PERCENT       INCOME       EXPENSES         NOI          FLOW
------------------------------------------------------------------------------------------------------------------------

  1       6106223   Summerwood Park Apartments          95.0%       1,333,351      516,768        816,583       791,383
  1        44062    Woodacres                           95.0%       1,432,163      740,403        691,760       647,260
  2        44050    Lakeview Terrace                    95.0%       1,254,645      580,052        674,593       647,593
  1      310903243  Hamilton Plaza Shopping Center      79.1%       1,277,930      415,916        862,014       712,978
  1      310901963  Eastgate Village                    95.0%       2,442,861      705,301      1,737,560     1,714,960
  1        43649    Temple Terrace Shoppes              96.7%         986,152      254,217        731,935       701,207
  1        44069    Galloway Village Square             98.6%         966,305      303,068        663,237       646,397
  1       6106080   Union Park I                        88.0%       1,440,519      480,540        959,979       838,943
  2      310902507  Creekside I and II                  92.0%       1,668,315      663,154      1,005,160       950,160
  1      310903224  Alameda Street Industrial           95.0%       1,033,155      195,751        837,404       805,134
  1      310903145  Towncentre-Balfour                  83.8%       1,200,078      395,593        804,484       769,083
        310903145A  Town Centre Self Storage            81.1%         869,793      311,824        557,969       543,773
        310903145B  2201 Balfour Road                   94.0%         330,285       83,769        246,516       225,310
  1       6105905   Lemont Medical Office Building      93.0%       1,184,713      442,125        742,588       674,445
  1       754661    2050 Martin Avenue                  88.0%       1,067,787      319,493        748,294       649,251
  1        42955    Shops at Burnt Mills                95.0%       1,175,029      452,780        722,249       691,981
  1       754646    Quakertown Shopping Center          96.8%       1,351,550      404,430        947,120       934,871
  2      530902346  Spring Creek Apartments             94.0%       1,606,494      680,457        926,037       874,037
  2      310903293  Fountain Park Apartments            93.6%       1,596,639      926,893        669,746       615,746


                                                                                UNDERWRITTEN  UNDERWRITTEN
                                                                                  DSCR NOI      DSCR NCF    UNDERWRITTEN
                                                    UNDERWRITTEN  UNDERWRITTEN    (AFTER IO     (AFTER IO    REPLACEMENT
GROUP  LOAN NUMBER  PROPERTY NAME                     DSCR NOI      DSCR NCF       PERIOD)       PERIOD)      RESERVES
------------------------------------------------------------------------------------------------------------------------

  1       6106223   Summerwood Park Apartments          1.70          1.65          1.37          1.32         25,200
  1        44062    Woodacres                           1.43          1.34          1.18          1.10         44,500
  2        44050    Lakeview Terrace                    1.41          1.35          1.16          1.11         27,000
  1      310903243  Hamilton Plaza Shopping Center      1.81          1.50          1.49          1.23         41,467
  1      310901963  Eastgate Village                    3.12          3.08           NAP           NAP         22,600
  1        43649    Temple Terrace Shoppes              1.70          1.63          1.37          1.31         10,916
  1        44069    Galloway Village Square             1.57          1.53          1.26          1.23         11,099
  1       6106080   Union Park I                        1.59          1.39           NAP           NAP         20,568
  2      310902507  Creekside I and II                  1.83          1.73           NAP           NAP         55,000
  1      310903224  Alameda Street Industrial           1.55          1.49           NAP           NAP         28,567
  1      310903145  Towncentre-Balfour                  1.51          1.44           NAP           NAP         16,640
        310903145A  Town Centre Self Storage                                                                   14,196
        310903145B  2201 Balfour Road                                                                           2,444
  1       6105905   Lemont Medical Office Building      1.42          1.29           NAP           NAP          7,776
  1       754661    2050 Martin Avenue                  1.42          1.23           NAP           NAP         12,458
  1        42955    Shops at Burnt Mills                1.80          1.73          1.45          1.39          4,697
  1       754646    Quakertown Shopping Center          2.47          2.44           NAP           NAP          8,750
  2      530902346  Spring Creek Apartments             1.83          1.73           NAP           NAP         52,000
  2      310903293  Fountain Park Apartments            1.41          1.30           NAP           NAP         54,000






                                                                                MOST
                                                       MOST                    RECENT       MOST
                                                      RECENT        MOST     FINANCIALS    RECENT       MOST
                                                    FINANCIALS     RECENT     EFFECTIVE  FINANCIALS    RECENT
                                                        END      FINANCIALS     GROSS       TOTAL    FINANCIALS
GROUP  LOAN NUMBER  PROPERTY NAME                      DATE        PERIOD      INCOME     EXPENSES       NOI
---------------------------------------------------------------------------------------------------------------

  1      6106223    Summerwood Park Apartments       8/31/2005       8        1,330,944     447,793     883,151
  1       44062     Woodacres                        8/31/2005     T-12       1,455,729     868,615     587,114
  2       44050     Lakeview Terrace                 8/31/2005     T-12       1,251,576     618,223     633,353
  1     310903243   Hamilton Plaza Shopping Center   6/30/2005     T-12       1,122,774     238,661     884,113
  1     310901963   Eastgate Village                 9/30/2005     T-12       2,418,588     684,809   1,733,779
  1       43649     Temple Terrace Shoppes          12/31/2004      12          963,355     251,562     711,793
  1       44069     Galloway Village Square           9/5/2005  Ann. 9 mos.     994,616     237,876     756,740
  1      6106080    Union Park I                    12/31/2004      12        1,406,813     470,793     936,020
  2     310902507   Creekside I and II               8/31/2005     T-12       1,693,825     670,129   1,023,696
  1     310903224   Alameda Street Industrial              NAP      NAP               0           0           0
  1     310903145   Towncentre-Balfour                 Various    Various       869,793     372,786     497,006
       310903145A   Town Centre Self Storage         7/31/2005  Annualized      869,793     372,786     497,006
       310903145B   2201 Balfour Road                      NAP      NAP
  1      6105905    Lemont Medical Office Building  12/31/2004      12          737,487     363,145     374,342
  1      754661     2050 Martin Avenue
  1       42955     Shops at Burnt Mills                    --       0                0           0           0
  1      754646     Quakertown Shopping Center
  2     530902346   Spring Creek Apartments          8/31/2005     T-12       1,587,143     695,354     891,789
  2     310903293   Fountain Park Apartments         7/31/2005     T-12       1,512,889     918,731     594,158


                                                                                          SECOND
                                                                              SECOND       MOST
                                                       MOST       SECOND       MOST       RECENT
                                                      RECENT       MOST       RECENT    FINANCIALS
                                                    FINANCIALS    RECENT    FINANCIALS   EFFECTIVE
                                                      NET CASH  FINANCIALS   STATEMENT     GROSS
GROUP  LOAN NUMBER  PROPERTY NAME                      FLOW      END DATE     PERIOD      INCOME
--------------------------------------------------------------------------------------------------

  1      6106223    Summerwood Park Apartments         863,903  12/31/2004      12       1,309,133
  1       44062     Woodacres                          534,313  12/31/2004      12       1,269,279
  2       44050     Lakeview Terrace                   589,337  12/31/2004      12       1,197,477
  1     310903243   Hamilton Plaza Shopping Center   1,003,084  12/31/2004    Actual     1,029,707
  1     310901963   Eastgate Village                 1,733,779  12/31/2004    Actual     2,381,118
  1       43649     Temple Terrace Shoppes             711,793  12/31/2003      12         948,725
  1       44069     Galloway Village Square            756,740  12/31/2004      12         784,412
  1      6106080    Union Park I                       935,477  12/31/2003      12       1,385,590
  2     310902507   Creekside I and II               1,023,696  12/31/2004    Actual     1,663,051
  1     310903224   Alameda Street Industrial                0         NAP      NAP              0
  1     310903145   Towncentre-Balfour                 497,006     Various    Various      897,274
       310903145A   Town Centre Self Storage           497,006  12/31/2004    Actual       897,274
       310903145B   2201 Balfour Road                                  NAP      NAP
  1      6105905    Lemont Medical Office Building     374,342  12/31/2003      12         728,404
  1      754661     2050 Martin Avenue                          12/31/2003      12       1,009,339
  1       42955     Shops at Burnt Mills                     0          --       0               0
  1      754646     Quakertown Shopping Center
  2     530902346   Spring Creek Apartments            868,974  12/31/2004    Actual     1,572,630
  2     310903293   Fountain Park Apartments           510,692  12/31/2004    Actual     1,479,609







                                                      SECOND                  SECOND                   THIRD
                                                       MOST       SECOND       MOST        THIRD       MOST
                                                      RECENT       MOST       RECENT        MOST      RECENT
                                                    FINANCIALS    RECENT    FINANCIALS    RECENT    FINANCIALS
                                                       TOTAL    FINANCIALS    NET CASH  FINANCIALS   STATEMENT
GROUP  LOAN NUMBER  PROPERTY NAME                    EXPENSES       NOI        FLOW      END DATE     PERIOD
--------------------------------------------------------------------------------------------------------------

  1      6106223    Summerwood Park Apartments         381,007     928,126     782,215  12/31/2003      12
  1       44062     Woodacres                          777,472     491,807     442,142  12/31/2003      12
  2       44050     Lakeview Terrace                   578,073     619,404     593,175  12/31/2003      12
  1     310903243   Hamilton Plaza Shopping Center     265,520     764,188     828,969  12/31/2003    Actual
  1     310901963   Eastgate Village                   689,169   1,691,949   1,691,949  12/31/2003    Actual
  1       43649     Temple Terrace Shoppes             251,397     697,328     697,328  12/31/2002      12
  1       44069     Galloway Village Square            223,758     560,654     560,654          --       0
  1      6106080    Union Park I                       500,013     885,577     884,577  12/31/2002      12
  2     310902507   Creekside I and II                 647,636   1,015,416     991,397  12/31/2003    Actual
  1     310903224   Alameda Street Industrial                0           0           0         NAP      NAP
  1     310903145   Towncentre-Balfour                 330,060     567,214     567,214         NAP      NAP
       310903145A   Town Centre Self Storage           330,060     567,214     567,214         NAP      NAP
       310903145B   2201 Balfour Road                                                          NAP      NAP
  1      6105905    Lemont Medical Office Building     399,968     328,436     328,436  12/31/2002      12
  1      754661     2050 Martin Avenue                 131,691     877,648     877,648  12/31/2002      12
  1       42955     Shops at Burnt Mills                     0           0           0          --       0
  1      754646     Quakertown Shopping Center
  2     530902346   Spring Creek Apartments            663,960     908,670     886,220  12/31/2003    Actual
  2     310903293   Fountain Park Apartments           928,086     551,523     446,793  12/31/2003    Actual


                                                      THIRD
                                                       MOST        THIRD                   THIRD
                                                      RECENT       MOST        THIRD        MOST
                                                    FINANCIALS    RECENT       MOST        RECENT
                                                     EFFECTIVE  FINANCIALS    RECENT     FINANCIALS
                                                       GROSS       TOTAL    FINANCIALS    NET CASH
GROUP  LOAN NUMBER  PROPERTY NAME                     INCOME     EXPENSES       NOI         FLOW
---------------------------------------------------------------------------------------------------

  1      6106223    Summerwood Park Apartments       1,251,499     395,140     856,359     816,165
  1       44062     Woodacres                        1,363,026     657,826     705,200     673,327
  2       44050     Lakeview Terrace                 1,170,078     489,765     680,313     653,313
  1     310903243   Hamilton Plaza Shopping Center   1,014,290     208,972     805,318     786,029
  1     310901963   Eastgate Village                 2,422,326     739,060   1,683,266   1,683,266
  1       43649     Temple Terrace Shoppes             909,176     233,273     675,903     675,903
  1       44069     Galloway Village Square                  0           0           0           0
  1      6106080    Union Park I                     1,492,843     501,970     990,873     990,123
  2     310902507   Creekside I and II               1,666,253     696,721     969,532     928,347
  1     310903224   Alameda Street Industrial                0           0           0           0
  1     310903145   Towncentre-Balfour                       0           0           0           0
       310903145A   Town Centre Self Storage
       310903145B   2201 Balfour Road
  1      6105905    Lemont Medical Office Building     461,924     263,430     198,494     198,494
  1      754661     2050 Martin Avenue                 940,043     130,845     809,198     809,198
  1       42955     Shops at Burnt Mills                     0           0           0           0
  1      754646     Quakertown Shopping Center
  2     530902346   Spring Creek Apartments          1,561,724     653,259     908,465     846,825
  2     310903293   Fountain Park Apartments         1,472,281   1,011,341     460,940      -4,645






                                                                                                                         TENANT
                                                                                                                         LEASE
                                                                                                                SPACE   MATURITY
GROUP  LOAN NUMBER  PROPERTY NAME                                     TENANT NAME 1                     SF 1    PCT 1    DATE 1
--------------------------------------------------------------------------------------------------------------------------------

  1      6106223    Summerwood Park Apartments
  1       44062     Woodacres                       NAP                                                   NAP     NAP        NAP
  2       44050     Lakeview Terrace                NAP                                                   NAP     NAP        NAP
  1     310903243   Hamilton Plaza Shopping Center  Big Lots                                           40,000   19.3%  1/31/2013
  1     310901963   Eastgate Village                NAP                                                   NAP     NAP        NAP
  1       43649     Temple Terrace Shoppes          Save A Lot                                         14,425   19.8%  8/31/2007
  1       44069     Galloway Village Square         Super G.                                           55,040   82.3%   5/1/2023
  1      6106080    Union Park I                    American Express Dept.                             10,379   12.6%  2/29/2008
  2     310902507   Creekside I and II              NAP                                                   NAP     NAP        NAP
  1     310903224   Alameda Street Industrial       Agunsa Logistics Distribution (Los Angeles) Inc.  150,350  100.0%  9/30/2012
  1     310903145   Towncentre-Balfour
       310903145A   Town Centre Self Storage        NAP                                                   NAP     NAP        NAP
       310903145B   2201 Balfour Road               LaJuana Hall, DDS, Inc                              6,744   55.2%   8/1/2009
  1      6105905    Lemont Medical Office Building  Convenient Care Center-Advocate Health Care         5,718   14.7%  7/31/2014
  1      754661     2050 Martin Avenue              GE Capital Corp.                                   83,055  100.0%  9/30/2008
  1       42955     Shops at Burnt Mills            Trader Joe's                                        9,304   29.7%  1/31/2016
  1      754646     Quakertown Shopping Center      Giant Food Stores                                  54,339   93.1%  5/31/2024
  2     530902346   Spring Creek Apartments         NAP                                                   NAP     NAP        NAP
  2     310903293   Fountain Park Apartments        NAP                                                   NAP     NAP        NAP


                                                                                                     TENANT
                                                                                                      LEASE
                                                                                            SPACE   MATURITY
GROUP  LOAN NUMBER  PROPERTY NAME                            TENANT NAME 2           SF 2   PCT 2    DATE 2
-------------------------------------------------------------------------------------------------------------

  1      6106223    Summerwood Park Apartments
  1       44062     Woodacres                       NAP                                NAP    NAP         NAP
  2       44050     Lakeview Terrace                NAP                                NAP    NAP         NAP
  1     310903243   Hamilton Plaza Shopping Center  Valley Thrift                   21,600  10.4%  11/30/2006
  1     310901963   Eastgate Village                NAP                                NAP    NAP         NAP
  1       43649     Temple Terrace Shoppes          CVS Pharmacy                    13,556  18.6%  10/28/2019
  1       44069     Galloway Village Square         Workout Express                  2,185   3.3%    7/1/2008
  1      6106080    Union Park I                    Shared Office (Executive Suite   8,258  10.0%  11/30/2010
  2     310902507   Creekside I and II              NAP                                NAP    NAP         NAP
  1     310903224   Alameda Street Industrial       NAP                                NAP    NAP         NAP
  1     310903145   Towncentre-Balfour
       310903145A   Town Centre Self Storage        NAP                                NAP    NAP         NAP
       310903145B   2201 Balfour Road               Michael A. Arrow, DMD            4,574  37.4%   3/30/2010
  1      6105905    Lemont Medical Office Building  M&M Orthopedics, Ltd.            5,132  13.2%   8/31/2011
  1      754661     2050 Martin Avenue              NAP                                NAP    NAP         NAP
  1       42955     Shops at Burnt Mills            Mattress Discounter Corp         3,400  10.9%   7/31/2015
  1      754646     Quakertown Shopping Center      EB Games                         1,600   2.7%   4/30/2014
  2     530902346   Spring Creek Apartments         NAP                                NAP    NAP         NAP
  2     310903293   Fountain Park Apartments        NAP                                NAP    NAP         NAP






                                                                                                      TENANT            OWNER
                                                                                                       LEASE  SINGLE  OCCUPIED
                                                                                           SPACE    MATURITY  TENANT    > 20%
GROUP  LOAN NUMBER  PROPERTY NAME                   TENANT NAME 3                   SF 3   PCT 3      DATE 3   (Y/N)    (Y/N)
------------------------------------------------------------------------------------------------------------------------------

  1      6106223    Summerwood Park Apartments                                                                  No       No
  1       44062     Woodacres                       NAP                               NAP    NAP         NAP    No       No
  2       44050     Lakeview Terrace                NAP                               NAP    NAP         NAP    No       No
  1     310903243   Hamilton Plaza Shopping Center  Save - A - Lot                 15,800   7.6%   2/28/2010    No       No
  1     310901963   Eastgate Village                NAP                               NAP    NAP         NAP    No       No
  1       43649     Temple Terrace Shoppes          Dollar Tree                     7,992  11.0%   1/31/2008    No       No
  1       44069     Galloway Village Square         Style                           2,000   3.0%    2/1/2007    No       No
  1      6106080    Union Park I                    Star Bridge Systems             8,227  10.0%   1/31/2007    No       No
  2     310902507   Creekside I and II              NAP                               NAP    NAP         NAP    No       No
  1     310903224   Alameda Street Industrial       NAP                               NAP    NAP         NAP    Yes      No
  1     310903145   Towncentre-Balfour                                                                          No       No
       310903145A   Town Centre Self Storage        NAP                               NAP    NAP         NAP    No       No
       310903145B   2201 Balfour Road               Liberty Dental                  3,201  26.2%   4/30/2010    No       No
  1      6105905    Lemont Medical Office Building  Lemont MRI                      3,422   8.8%  10/31/2009    No       No
  1      754661     2050 Martin Avenue              NAP                               NAP    NAP         NAP    Yes      No
  1       42955     Shops at Burnt Mills            Chico's                         2,674   8.5%   6/30/2010    No       No
  1      754646     Quakertown Shopping Center      Best Cuts - Regis Corporation   1,200   2.1%   6/30/2009    No       No
  2     530902346   Spring Creek Apartments         NAP                               NAP    NAP         NAP    No       No
  2     310903293   Fountain Park Apartments        NAP                               NAP    NAP         NAP    No       No


                                                               ASSUMPTION
                                                               PROVISION
GROUP  LOAN NUMBER  PROPERTY NAME                   FOOTNOTES    (Y/N)                    ASSUMPTION/FEE
-----------------------------------------------------------------------------------------------------------------------

  1      6106223    Summerwood Park Apartments                    Yes                     2 times at 1%
  1       44062     Woodacres                                     Yes                           1%
  2       44050     Lakeview Terrace                              Yes                           1%
  1     310903243   Hamilton Plaza Shopping Center                Yes          3 - 1.0%, but not less than $15,000
  1     310901963   Eastgate Village                              Yes          2 - 1.0%, but not less than $15,000
  1       43649     Temple Terrace Shoppes                        Yes                           1%
  1       44069     Galloway Village Square                       Yes                           1%
  1      6106080    Union Park I                                  Yes                      1 time at 1%
  2     310902507   Creekside I and II                            Yes          2 - 1.0%, but not less than $15,000
  1     310903224   Alameda Street Industrial                     Yes          2 - 1.0%, but not less than $15,000
  1     310903145   Towncentre-Balfour                            Yes          2 - 1.0%, but not less than $15,000
       310903145A   Town Centre Self Storage
       310903145B   2201 Balfour Road
  1      6105905    Lemont Medical Office Building                Yes                     2 times at 1%
  1      754661     2050 Martin Avenue                            Yes      Unlimited Times at Greater of 1% or $15,000
  1       42955     Shops at Burnt Mills                          Yes                          0.5%
  1      754646     Quakertown Shopping Center                    Yes      Unlimited Times at Greater of .5% or $15,000
  2     530902346   Spring Creek Apartments                       Yes          2 - 1.0%, but not less than $15,000
  2     310903293   Fountain Park Apartments                      Yes          2 - 1.0%, but not less than $15,000






                                                                                                                    ADMINISTRATIVE
                                                                       LOAN   PROPERTY              LOAN              COST RATE
GROUP  LOAN NUMBER  PROPERTY NAME                                     SELLER   COUNT              SERVICER              (BPS)
------------------------------------------------------------------------------------------------------------------------------------

  2      6106189    Plaza District Apartments                          PMCF      6                  PAR                  2.1450
        6106189a    Plaza District Apartments - Plaza Tower            PMCF      1
        6106189b    Plaza District Apartments - Cambridge/El Mirador   PMCF      1
        6106189c    Plaza District Apartments - Seville Plaza          PMCF      1
        6106189d    Plaza District Apartments - Oak Rose Place         PMCF      1
        6106189e    Plaza District Apartments - Jarboe Place           PMCF      1
        6106189f    Plaza District Apartments - Marquis Plaza          PMCF      1
  1     310903014   Mandarin Central                                    WFB      1                  WFB                  3.1450
  1      754656     3850 Royal Avenue                                   PCF      1      Principal Global Investors       3.1450
  1     310902939   Northmont Plaza Shopping Center                     WFB      1                  WFB                  3.1450
  1      6106222    Northpointe Business Park III                      PMCF      1                  PAR                  2.1450
  1      6106179    459 Smith Street                                   PMCF      1                  PAR                  2.1450
  1     310903012   Top Heavy Industrial Building                       WFB      1                  WFB                  3.1450
  1    00-1100792   Cheyenne Plaza Shopping Center                     NLIC      1                                      10.6450
  1      754473     Shoppes at Harpeth Village                          PCF      1      Principal Global Investors       3.1450



                                                                                                        PROPERTY
GROUP  LOAN NUMBER  PROPERTY NAME                                               SPONSOR                   TYPE
-----------------------------------------------------------------------------------------------------------------

  2      6106189    Plaza District Apartments                         Nickolas W. Jekogian III        Multifamily
        6106189a    Plaza District Apartments - Plaza Tower                                           Multifamily
        6106189b    Plaza District Apartments - Cambridge/El Mirador                                  Multifamily
        6106189c    Plaza District Apartments - Seville Plaza                                         Multifamily
        6106189d    Plaza District Apartments - Oak Rose Place                                        Multifamily
        6106189e    Plaza District Apartments - Jarboe Place                                          Multifamily
        6106189f    Plaza District Apartments - Marquis Plaza                                         Multifamily
  1     310903014   Mandarin Central                                  Milestone Properties, Inc.      Retail
  1      754656     3850 Royal Avenue                                 Rosen, David; Harvey Rosen      Industrial
  1     310902939   Northmont Plaza Shopping Center                   Michael M Nassimi               Retail
  1      6106222    Northpointe Business Park III                     Carl Zocchi and Louis Zocchi    Industrial
  1      6106179    459 Smith Street                                  Henry A. Abadi                  Industrial
  1     310903012   Top Heavy Industrial Building                     Doug T. Lo                      Industrial
  1    00-1100792   Cheyenne Plaza Shopping Center                    Arthur Adams, James Parks       Retail
  1      754473     Shoppes at Harpeth Village                        Crabtree, David; Pardue, Chris  Retail






                                                                      PROPERTY
                                                                         SUB                  PROPERTY
GROUP  LOAN NUMBER  PROPERTY NAME                                       TYPE                   ADDRESS                   CITY
----------------------------------------------------------------------------------------------------------------------------------

  2      6106189    Plaza District Apartments                         Various     Various                             Kansas City
        6106189a    Plaza District Apartments - Plaza Tower           Mid Rise    209 Eldridge Cleaver II Boulevard   Kansas City
        6106189b    Plaza District Apartments - Cambridge/El Mirador  Garden      4406 - 4418 Pennsylvania            Kansas City
        6106189c    Plaza District Apartments - Seville Plaza         Mid Rise    4545 Main                           Kansas City
        6106189d    Plaza District Apartments - Oak Rose Place        Garden      4033 Oak Street                     Kansas City
        6106189e    Plaza District Apartments - Jarboe Place          Garden      4400 Jarboe                         Kansas City
        6106189f    Plaza District Apartments - Marquis Plaza         Garden      4505 Jarboe                         Kansas City
  1     310903014   Mandarin Central                                  Unanchored  11018 St. Augustine Road            Jacksonville
  1      754656     3850 Royal Avenue                                 Light       3850 Royal Avenue                   Simi Valley
  1     310902939   Northmont Plaza Shopping Center                   Anchored    606 Taywood Road                    Englewood
  1      6106222    Northpointe Business Park III                     Flex        5153, 5159, 5165 Commercial Circle  Concord
  1      6106179    459 Smith Street                                  Warehouse   459 Smith Street                    Brooklyn
  1     310903012   Top Heavy Industrial Building                     Warehouse   28381 Vincent Moraga Drive          Temecula
  1    00-1100792   Cheyenne Plaza Shopping Center                    Anchored    6000-6010 W. Cheyenne Avenue        Las Vegas
  1      754473     Shoppes at Harpeth Village                        Unanchored  1010 and 1110 Hillsboro Road        Franklin



                                                                                             ZIP
GROUP  LOAN NUMBER  PROPERTY NAME                                        COUNTY     STATE    CODE
--------------------------------------------------------------------------------------------------

  2      6106189    Plaza District Apartments                         Jackson         MO   Various
        6106189a    Plaza District Apartments - Plaza Tower           Jackson         MO    64112
        6106189b    Plaza District Apartments - Cambridge/El Mirador  Jackson         MO    64111
        6106189c    Plaza District Apartments - Seville Plaza         Jackson         MO    64111
        6106189d    Plaza District Apartments - Oak Rose Place        Jackson         MO    64111
        6106189e    Plaza District Apartments - Jarboe Place          Jackson         MO    64111
        6106189f    Plaza District Apartments - Marquis Plaza         Jackson         MO    64111
  1     310903014   Mandarin Central                                  Duval           FL    32257
  1      754656     3850 Royal Avenue                                 Ventura         CA    93063
  1     310902939   Northmont Plaza Shopping Center                   Montgomery      OH    45322
  1      6106222    Northpointe Business Park III                     Contra Costa    CA    94520
  1      6106179    459 Smith Street                                  Kings           NY    11231
  1     310903012   Top Heavy Industrial Building                     Riverside       CA    92501
  1    00-1100792   Cheyenne Plaza Shopping Center                    Clark           NV    89108
  1      754473     Shoppes at Harpeth Village                        Williamson      TN    37064








                                                                                                             NCA OR     ORIGINAL
GROUP  LOAN NUMBER  PROPERTY NAME                                     MSA                                  SCA CA (1)   BALANCE
----------------------------------------------------------------------------------------------------------------------------------

  2      6106189    Plaza District Apartments                         Kansas City                             NAP      7,200,000
        6106189a    Plaza District Apartments - Plaza Tower           Kansas City                             NAP      3,282,177
        6106189b    Plaza District Apartments - Cambridge/El Mirador  Kansas City                             NAP      1,399,223
        6106189c    Plaza District Apartments - Seville Plaza         Kansas City                             NAP        855,525
        6106189d    Plaza District Apartments - Oak Rose Place        Kansas City                             NAP        591,671
        6106189e    Plaza District Apartments - Jarboe Place          Kansas City                             NAP        551,693
        6106189f    Plaza District Apartments - Marquis Plaza         Kansas City                             NAP        519,711
  1     310903014   Mandarin Central                                  Jacksonville                            NAP      7,200,000
  1      754656     3850 Royal Avenue                                 Ventura CA PMSA                         SCA      7,000,000
  1     310902939   Northmont Plaza Shopping Center                   Dayton-Springfield                      NAP      6,800,000
  1      6106222    Northpointe Business Park III                     Oakland                                 NCA      6,800,000
  1      6106179    459 Smith Street                                  New York City                           NAP      6,500,000
  1     310903012   Top Heavy Industrial Building                     Los Angeles-Riverside-Orange County     SCA      6,400,000
  1    00-1100792   Cheyenne Plaza Shopping Center                    Las Vegas                               NAP      6,250,000
  1      754473     Shoppes at Harpeth Village                        Nashville TN MSA                        NAP      6,250,000


                                                                                             % BY
                                                                       CUT-OFF              CUT-OFF
                                                                        DATE                  DATE    CUT-OFF   MATURITY
GROUP  LOAN NUMBER  PROPERTY NAME                                      BALANCE      SORT    BALANCE    DATE      BALANCE
-------------------------------------------------------------------------------------------------------------------------

  2      6106189    Plaza District Apartments                         7,200,000  7,200,000    0.3%   12/1/2005  6,441,486
        6106189a    Plaza District Apartments - Plaza Tower           3,282,177  7,200,000    0.1%              2,936,402
        6106189b    Plaza District Apartments - Cambridge/El Mirador  1,399,223  7,200,000    0.1%              1,251,816
        6106189c    Plaza District Apartments - Seville Plaza           855,525  7,200,000    0.0%                765,396
        6106189d    Plaza District Apartments - Oak Rose Place          591,671  7,200,000    0.0%                529,339
        6106189e    Plaza District Apartments - Jarboe Place            551,693  7,200,000    0.0%                493,572
        6106189f    Plaza District Apartments - Marquis Plaza           519,711  7,200,000    0.0%                464,960
  1     310903014   Mandarin Central                                  7,184,859  7,184,859    0.3%   12/1/2005  6,001,172
  1      754656     3850 Royal Avenue                                 7,000,000  7,000,000    0.3%   12/1/2005  6,000,141
  1     310902939   Northmont Plaza Shopping Center                   6,800,000  6,800,000    0.3%   12/1/2005  5,896,730
  1      6106222    Northpointe Business Park III                     6,775,232  6,775,232    0.3%   12/1/2005    129,687
  1      6106179    459 Smith Street                                  6,500,000  6,500,000    0.2%   12/1/2005  5,027,486
  1     310903012   Top Heavy Industrial Building                     6,379,828  6,379,828    0.2%   12/1/2005  5,354,694
  1    00-1100792   Cheyenne Plaza Shopping Center                    6,250,000  6,250,000    0.2%   12/1/2005  4,771,642
  1      754473     Shoppes at Harpeth Village                        6,243,133  6,243,133    0.2%   12/1/2005  5,227,471







                                                                                                            FIRST PAYMENT
GROUP  LOAN NUMBER  PROPERTY NAME                                     AMORTIZATION        ORIGINATION DATE       DATE
-------------------------------------------------------------------------------------------------------------------------

  2       6106189   Plaza District Apartments                         Partial IO             10/20/2005       12/5/2005
         6106189a   Plaza District Apartments - Plaza Tower
         6106189b   Plaza District Apartments - Cambridge/El Mirador
         6106189c   Plaza District Apartments - Seville Plaza
         6106189d   Plaza District Apartments - Oak Rose Place
         6106189e   Plaza District Apartments - Jarboe Place
         6106189f   Plaza District Apartments - Marquis Plaza
  1      310903014  Mandarin Central                                  Amortizing Balloon      9/19/2005       11/1/2005
  1       754656    3850 Royal Avenue                                 Partial IO             10/19/2005       12/1/2005
  1      310902939  Northmont Plaza Shopping Center                   Partial IO               7/7/2005        9/1/2005
  1       6106222   Northpointe Business Park III                     Fully Amortizing       10/25/2005       12/1/2005
  1       6106179   459 Smith Street                                  Amortizing Balloon     11/14/2005        1/5/2006
  1      310903012  Top Heavy Industrial Building                     Amortizing Balloon       8/8/2005       10/1/2005
  1     00-1100792  Cheyenne Plaza Shopping Center                    Amortizing Balloon     11/13/2005        1/1/2006
  1       754473    Shoppes at Harpeth Village                        Amortizing Balloon     10/17/2005       12/1/2005


                                                                      MATURITY OR   ARD
                                                                         HYPER      LOAN  MATURITY DATE     ARD      ORIGINAL
GROUP  LOAN NUMBER  PROPERTY NAME                                       AM DATE    (Y/N)   OF ARD LOAN   RATE STEP  LOAN TERM
-----------------------------------------------------------------------------------------------------------------------------

  2       6106189   Plaza District Apartments                         11/5/2015      No                     NAP       120
         6106189a   Plaza District Apartments - Plaza Tower
         6106189b   Plaza District Apartments - Cambridge/El Mirador
         6106189c   Plaza District Apartments - Seville Plaza
         6106189d   Plaza District Apartments - Oak Rose Place
         6106189e   Plaza District Apartments - Jarboe Place
         6106189f   Plaza District Apartments - Marquis Plaza
  1      310903014  Mandarin Central                                  10/1/2015      No        NAP          NAP       120
  1       754656    3850 Royal Avenue                                 11/1/2015      No        NAP          NAP       120
  1      310902939  Northmont Plaza Shopping Center                    8/1/2015      No        NAP          NAP       120
  1       6106222   Northpointe Business Park III                     11/1/2020      No        NAP          NAP       180
  1       6106179   459 Smith Street                                  12/5/2015      No        NAP          NAP       120
  1      310903012  Top Heavy Industrial Building                      9/1/2015      No        NAP          NAP       120
  1     00-1100792  Cheyenne Plaza Shopping Center                    12/1/2015      No        NAP          NAP       120
  1       754473    Shoppes at Harpeth Village                        11/1/2015      No        NAP          NAP       120



                                                                           ORIGINAL
GROUP  LOAN NUMBER  PROPERTY NAME                                     AMORTIZATION TERM  IO PERIOD
--------------------------------------------------------------------------------------------------

  2       6106189   Plaza District Apartments                                360             36
         6106189a   Plaza District Apartments - Plaza Tower
         6106189b   Plaza District Apartments - Cambridge/El Mirador
         6106189c   Plaza District Apartments - Seville Plaza
         6106189d   Plaza District Apartments - Oak Rose Place
         6106189e   Plaza District Apartments - Jarboe Place
         6106189f   Plaza District Apartments - Marquis Plaza
  1      310903014  Mandarin Central                                         360              0
  1       754656    3850 Royal Avenue                                        336             24
  1      310902939  Northmont Plaza Shopping Center                          360             24
  1       6106222   Northpointe Business Park III                            180              0
  1       6106179   459 Smith Street                                         300              0
  1      310903012  Top Heavy Industrial Building                            360              0
  1     00-1100792  Cheyenne Plaza Shopping Center                           300              0
  1       754473    Shoppes at Harpeth Village                               360              0






                                                                      SEASONING/  REMAINING    REMAINING
                                                                        CUTOFF     TERM TO   AMORTIZATION   RATE  AMORTIZATION
GROUP  LOAN NUMBER  PROPERTY NAME                                      LOAN AGE    MATURITY      TERM       TYPE      BASIS
------------------------------------------------------------------------------------------------------------------------------

  2       6106189   Plaza District Apartments                             1          119          360      Fixed   Actual/360
         6106189a   Plaza District Apartments - Plaza Tower
         6106189b   Plaza District Apartments - Cambridge/El Mirador
         6106189c   Plaza District Apartments - Seville Plaza
         6106189d   Plaza District Apartments - Oak Rose Place
         6106189e   Plaza District Apartments - Jarboe Place
         6106189f   Plaza District Apartments - Marquis Plaza
  1      310903014  Mandarin Central                                      2          118          358      Fixed   Actual/360
  1       754656    3850 Royal Avenue                                     1          119          336      Fixed   Actual/360
  1      310902939  Northmont Plaza Shopping Center                       4          116          360      Fixed   Actual/360
  1       6106222   Northpointe Business Park III                         1          179          179      Fixed   Actual/360
  1       6106179   459 Smith Street                                      0          120          300      Fixed   Actual/360
  1      310903012  Top Heavy Industrial Building                         3          117          357      Fixed   Actual/360
  1     00-1100792  Cheyenne Plaza Shopping Center                        0          120          300      Fixed   Actual/360
  1       754473    Shoppes at Harpeth Village                            1          119          359      Fixed   Actual/360


                                                                       CURRENT
                                                                      INTEREST   P&I MONTHLY   IO MONTHLY
GROUP  LOAN NUMBER  PROPERTY NAME                                       RATE    DEBT SERVICE  DEBT SERVICE
----------------------------------------------------------------------------------------------------------

  2       6106189   Plaza District Apartments                         5.43000%    40,565.15     33,032.50
         6106189a   Plaza District Apartments - Plaza Tower
         6106189b   Plaza District Apartments - Cambridge/El Mirador
         6106189c   Plaza District Apartments - Seville Plaza
         6106189d   Plaza District Apartments - Oak Rose Place
         6106189e   Plaza District Apartments - Jarboe Place
         6106189f   Plaza District Apartments - Marquis Plaza
  1      310903014  Mandarin Central                                  5.36000%    40,250.63           NAP
  1       754656    3850 Royal Avenue                                 5.45000%    40,662.41     32,233.22
  1      310902939  Northmont Plaza Shopping Center                   5.01000%    36,545.44     28,784.31
  1       6106222   Northpointe Business Park III                     5.32000%    54,914.29           NAP
  1       6106179   459 Smith Street                                  5.70000%    40,695.75           NAP
  1      310903012  Top Heavy Industrial Building                     5.49000%    36,298.35           NAP
  1     00-1100792  Cheyenne Plaza Shopping Center                    5.49000%    38,343.15           NAP
  1       754473    Shoppes at Harpeth Village                        5.48000%    35,408.43           NAP



                                                                                                        LOCKOUT END
GROUP  LOAN NUMBER  PROPERTY NAME                                      PREPAYMENT/LOCKOUT DESCRIPTION       DATE     LOCKOUT TERM
---------------------------------------------------------------------------------------------------------------------------------

  2       6106189   Plaza District Apartments                          LO(26)/Defeasance(87)/Open(7)       5/4/2015      113
         6106189a   Plaza District Apartments - Plaza Tower
         6106189b   Plaza District Apartments - Cambridge/El Mirador
         6106189c   Plaza District Apartments - Seville Plaza
         6106189d   Plaza District Apartments - Oak Rose Place
         6106189e   Plaza District Apartments - Jarboe Place
         6106189f   Plaza District Apartments - Marquis Plaza
  1      310903014  Mandarin Central                                   LO(35)/Defeasance(78)/Open(7)      3/31/2015      113
  1       754656    3850 Royal Avenue                                  LO(25)/Defeasance(93)/Open(2)      9/30/2015      118
  1      310902939  Northmont Plaza Shopping Center                    LO(35)/Defeasance(83)/Open(2)      6/30/2015      118
  1       6106222   Northpointe Business Park III                     LO(47)/GRTR1% or YM(129)/Open(4)   10/25/2009       47
  1       6106179   459 Smith Street                                   LO(25)/Defeasance(91)/Open(4)       9/4/2015      116
  1      310903012  Top Heavy Industrial Building                      LO(27)/Defeasance(89)/Open(4)      5/31/2015      116
  1     00-1100792  Cheyenne Plaza Shopping Center                     LO(24)/Defeasance(92)/Open(4)      8/31/2015      116
  1       754473    Shoppes at Harpeth Village                        LO(49)/GRTR1% or YM(69)/Open(2)    12/31/2009       49






                                                                      YIELD MAINT  YIELD MAINT  YIELD MAINT   RESTRICTIONS
GROUP  LOAN NUMBER  PROPERTY NAME                                      BEGIN DATE    END DATE    PROJ TERM   ON DEFEASANCE
--------------------------------------------------------------------------------------------------------------------------

  2       6106189   Plaza District Apartments                                 NAP         NAP       NAP           Yes
         6106189a   Plaza District Apartments - Plaza Tower
         6106189b   Plaza District Apartments - Cambridge/El Mirador
         6106189c   Plaza District Apartments - Seville Plaza
         6106189d   Plaza District Apartments - Oak Rose Place
         6106189e   Plaza District Apartments - Jarboe Place
         6106189f   Plaza District Apartments - Marquis Plaza
  1      310903014  Mandarin Central                                          NAP         NAP       NAP           Yes
  1       754656    3850 Royal Avenue                                         NAP         NAP       NAP           Yes
  1      310902939  Northmont Plaza Shopping Center                           NAP         NAP       NAP           Yes
  1       6106222   Northpointe Business Park III                      10/26/2009   7/31/2020       129            No
  1       6106179   459 Smith Street                                          NAP         NAP       NAP           Yes
  1      310903012  Top Heavy Industrial Building                             NAP         NAP       NAP           Yes
  1     00-1100792  Cheyenne Plaza Shopping Center                            NAP         NAP       NAP           Yes
  1       754473    Shoppes at Harpeth Village                           1/1/2010   9/30/2015       69             No


                                                                                           PARTIAL
                                                                       RESTRICTIONS ON   PREPAYMENTS
GROUP  LOAN NUMBER  PROPERTY NAME                                     DEFEASANCE PERIOD    ALLOWED    PAYMENT APPLICATION
-----------------------------------------------------------------------------------------------------------------------------

  2       6106189   Plaza District Apartments                                 26             Yes      Lenders Sole Discretion
         6106189a   Plaza District Apartments - Plaza Tower
         6106189b   Plaza District Apartments - Cambridge/El Mirador
         6106189c   Plaza District Apartments - Seville Plaza
         6106189d   Plaza District Apartments - Oak Rose Place
         6106189e   Plaza District Apartments - Jarboe Place
         6106189f   Plaza District Apartments - Marquis Plaza
  1      310903014  Mandarin Central                                          33              No      NAP
  1       754656    3850 Royal Avenue                                         24              No
  1      310902939  Northmont Plaza Shopping Center                           31              No      NAP
  1       6106222   Northpointe Business Park III                             NAP             No      Lenders Sole Discretion
  1       6106179   459 Smith Street                                          25              No      Lenders Sole Discretion
  1      310903012  Top Heavy Industrial Building                             24              No      NAP
  1     00-1100792  Cheyenne Plaza Shopping Center                            24              No
  1       754473    Shoppes at Harpeth Village                                NAP             No






                                                                                                                            PARTIAL
                                                                                                                DAY       COLLATERAL
                                                                                                             PREPAYMENT     RELEASE
GROUP  LOAN NUMBER  PROPERTY NAME                    PARTIAL PAYMENT DIFFERENTIAL                              ALLOWED       (Y/N)
------------------------------------------------------------------------------------------------------------------------------------

  2      6106189    Plaza District Apartments        1. Release of Property. Grantor shall have the right  Any With           Yes
                                                     to cause to be released from the lien of this Deed    Accrued
                                                     of Trust (A) two (2), but not more than two (2), of   Interest
                                                     the parcels of Land (and the Improvements located
                                                     thereon) more particularly described on Exhibit D-1,
                                                     OR, ALTERNATIVELY (B) the single parcel of Land (and
                                                     the Improvements located thereon) more particularly
                                                     described on Exhibit D-2 (each parcel of Land
                                                     described as Tracts 2 - 6 on such Exhibit D-1 and
                                                     the parcel of Land described on Exhibit D-2, and the
                                                     Improvements located thereon, being hereinafter
                                                     referred to collectively as the "Release Parcels",
                                                     and individually as a "Release Parcel", and the
                                                     Release Parcel described on Exhibit D-2 is sometimes
                                                     hereinafter referred to as the "Plaza Towers Release
                                                     Parcel"). The terms and conditions of this Paragraph
                                                     shall govern in all respects the release of any
                                                     Release Parcel from the lien of this Deed of Trust.
                                                     Grantor expressly understands and agrees that the
                                                     reference in this release provision to "Release
                                                     Parcels" is intended to refer to the individual
                                                     release parcels on Exhibit D-1 and Exhibit D-2
                                                     respectively, and is not intended to be deemed or
                                                     construed to be a reference to the buildings located
                                                     thereon (and, as such, a single parcel of land
                                                     comprising a Release Parcel on which two buildings
                                                     are located shall nonetheless constitute a release
                                                     of one parcel hereunder):

                                                     A. No release of a Release Parcel may occur prior to
                                                     the expiration of (i) the "Lock-out Period" (as
                                                     defined in the Note) with respect to the Release
                                                     Parcels described on Exhibit D-1 hereof, and (ii)
                                                     the date that is four (4) years from the date of
                                                     this Deed of Trust in the case of the Plaza Towers
                                                     Release Parcel described on Exhibit D-2.

                                                     B. Grantor shall have given a written request
                                                     therefor to Beneficiary, accompanied by all evidence
                                                     and information required by this Paragraph, not more
                                                     than sixty (60) days and not less than thirty (30)
                                                     days prior to the desired release date, which shall
                                                     be a Payment Date (as defined in the Note);
                                                     provided, however, that the release date may be a
                                                     date other than a Payment Date so long as Grantor
                                                     pays interest for the entire calendar month during
                                                     which any release is consummated if the release is
                                                     consummated on a date other than a Payment Date;

                                                     C. Each Release Parcel, and all improvements
                                                     thereon, and the remaining portion of the Property
                                                     (the "Remaining Property"), and all improvements
                                                     thereon, shall comply with all applicable zoning,
                                                     land use and similar laws, rules, regulations and
                                                     ordinances of all governmental authorities having or
                                                     claiming jurisdiction thereover, and all other
                                                     applicable laws, with each such determination
                                                     assuming the separate ownership and operation of
                                                     each parcel;

                                                     D. Grantor provides evidence reasonably acceptable
                                                     to Beneficiary that (i) all zoning and subdivision
                                                     approvals of governmental authorities having
                                                     jurisdiction as necessary to create legally
                                                     identifiable tracts of real property, and separate
                                                     tax and zoning lots for all real property taxes,
                                                     have been granted; and (ii) from and after the
                                                     release of the Release Parcel, no acts relating to
                                                     development, further subdivision, construction or
                                                     use on the Release Parcel can affect in any respect
                                                     the compliance of the Remaining Property with all
                                                     Legal Requirements;

                                                     E. Grantor provides evidence satisfactory to
                                                     Beneficiary that, following any such release, the
                                                     Remaining Property shall have available to it all
                                                     necessary utility and other services for the
                                                     development, use, occupancy and operation of the
                                                     Remaining Property, and adequate, free, unimpeded
                                                     and unencumbered access for pedestrian and vehicular
                                                     ingress and egress onto all adjacent public roads;

                                                     F. Grantor shall procure from the title insurer
                                                     insuring the lien of this Deed of Trust, to the
                                                     extent available in the State of Missouri, an
                                                     endorsement to Beneficiary's title insurance policy
                                                     which shall provide, inter alia, that the lien and
                                                     priority of this Deed of Trust on the Remaining
                                                     Property shall be unaffected as a result of the
                                                     release of the Release Parcel, together with such
                                                     other matters as Beneficiary shall reasonably
                                                     require;

                                                     G. Grantor provides Beneficiary with an updated
                                                     survey of any Remaining Property that is contiguous
                                                     to a Release Parcel, if any, and the Release Parcel,
                                                     satisfactory to Beneficiary, prepared by a
                                                     registered land surveyor in the State of Missouri
                                                     and certified to the Beneficiary, its successors and
                                                     assigns, and the title insurer in form acceptable to
                                                     Beneficiary, containing (i) only such encroachments,
                                                     exceptions and state of facts as are (a) set forth
                                                     in the title policy insuring this Deed of Trust (b)
                                                     approved by Beneficiary in writing; and (ii) metes
                                                     and bounds legal descriptions of each of the Release
                                                     Parcel and the Remaining Property;

                                                     H. There exists no Event of Default under the Loan
                                                     Documents;

                                                     I. The Remaining Parcel will be in compliance with
                                                     all provisions of any Leases of any portion of the
                                                     Property that are then in effect (including, without
                                                     limitation, as to required parking spaces,
                                                     restrictions on development, access and similar
                                                     matters), and the Release Parcel shall be subject to
                                                     a restrictive covenant prohibiting the use or
                                                     development thereof in any manner that violates any
                                                     provision of any then-existing Lease of the
                                                     Remaining Parcel;

                                                     J. Simultaneously with the release of the Release
                                                     Parcel, the Release Parcel is transferred and
                                                     conveyed by Grantor to another person or entity,
                                                     such that the ownership of the Release Parcel does
                                                     not violate the restrictions set forth in Sections
                                                     1.33 of this Deed of Trust; and

                                                     K. Grantor pays all of Beneficiary's reasonable fees
                                                     and expenses (including, without limitation,
                                                     attorneys' fees and expenses) incurred in connection
                                                     with the release of such Release Parcel.

                                                     L. Grantor has paid to Beneficiary the amount of the
                                                     "Release Price" (hereinafter defined) attributable
                                                     to such Release Parcel prior to or contemporaneously
                                                     with such release.

                                                     M. In the case of the release of the Plaza Towers
                                                     Release Parcel only (a) the "Debt Service Coverage
                                                     Ratio" (hereinafter defined) for all of the
                                                     remaining Property encumbered by this Deed of Trust
                                                     (other than the Plaza Towers Release Parcel), shall
                                                     be 1.30:1.00 or greater, and (b) the maximum loan to
                                                     value ratio for all of the remaining Property
                                                     encumbered by this Deed of Trust (other than the
                                                     Plaza Towers Release Parcel) shall be seventy
                                                     percent (70.00%) based on an updated MAI appraisal
                                                     (the cost of which must be paid by Grantor) in form
                                                     and substance satisfactory to Beneficiary. For
                                                     purposes of this Paragraph 2, the following
                                                     definitions shall have the meanings ascribed
                                                     thereto:

                                                     "Allocated Loan Amount" shall mean the amount, with
                                                     respect to each parcel that comprises the Property,
                                                     that is reflected in the column entitled "Allocated
                                                     Loan Amount" on Exhibit C-2, attached hereto and
                                                     incorporated herein by reference.

                                                     "Annual Debt Service" shall mean an amount equal to
                                                     twelve times the Monthly Payment Amount (as defined
                                                     in the Note) payable at the time of the related
                                                     calculation. "Debt Service Coverage Ratio" shall
                                                     mean, as of any date of calculation, the ratio of
                                                     (a) NOI to (b) Annual Debt Service.

                                                     "Expenses" shall mean the aggregate of the following
                                                     items: (a) real estate taxes, general and special
                                                     assessments or similar charges; (b) sales, use and
                                                     personal property taxes; (c) management fees equal
                                                     to five percent (5%) of the gross income derived
                                                     from the operation of the Property and disbursements
                                                     for management services whether such services are
                                                     performed at the Property or off-site; (d) wages,
                                                     salaries, pension costs and all fringe and other
                                                     employee-related benefits and expenses, of all
                                                     employees up to and including (but not above) the
                                                     level of the on-site manager, engaged in the repair,
                                                     operation and maintenance of the Property and
                                                     service to tenants and on-site personnel engaged in
                                                     audit and accounting functions performed by Grantor;
                                                     (e) insurance premiums including, but not limited
                                                     to, casualty, liability, rent and fidelity insurance
                                                     premiums; (f) cost of all electricity, oil, gas,
                                                     water, steam, HVAC and any other energy, utility or
                                                     similar item and overtime services, the cost of
                                                     building and cleaning supplies, and all other
                                                     administrative, management, ownership, operating,
                                                     advertising, marketing and maintenance expenses
                                                     incurred in connection with the operation of the
                                                     Property; (g) costs of necessary cleaning, repair,
                                                     replacement, maintenance, decoration or painting of
                                                     existing improvements on the Property (including,
                                                     without limitation, parking lots, roadways and
                                                     landscaping), of such kind or quality which is
                                                     necessary to maintain the Property to the same
                                                     standards as exists as of the date hereof; (h) the
                                                     cost of such other maintenance materials, HVAC
                                                     repairs, parts and supplies, and all equipment to be
                                                     used in the ordinary course of business, which is
                                                     not capitalized in accordance with GAAP; (i) legal,
                                                     accounting and other professional expenses incurred
                                                     in connection with the Property; (j) casualty losses
                                                     to the extent not reimbursed by a third party; and
                                                     (k) for purposes of determining the Debt Service
                                                     Coverage Ratio, replacement reserves of $300 per
                                                     unit per year shall be included as an expense. For
                                                     the purposes of calculating NOI, Expenses shall be
                                                     based on the above-described items actually incurred
                                                     or payable on an accrual basis in accordance with
                                                     GAAP by Grantor during the twelve (12) month period
                                                     preceding the date on which the NOI is to be
                                                     calculated, with customary adjustments for items
                                                     such as taxes and insurance which accrue but are
                                                     paid periodically, as adjusted by Beneficiary to
                                                     reflect projected adjustments for the subsequent
                                                     twelve (12) month period beginning on the date on
                                                     which the NOI is to be calculated (and otherwise
                                                     adjusted in accordance with Beneficiary's then
                                                     current underwriting criteria). Notwithstanding
                                                     anything contained herein to the contrary, the term
                                                     "Expenses" shall not include (i) depreciation,
                                                     amortization or any other non-cash item of expense
                                                     unless approved by Beneficiary; (ii) interest,
                                                     principal, fees, costs and expense reimbursements of
                                                     Beneficiary in administrating the Loan or exercising
                                                     remedies hereunder or under any other Loan Document;
                                                     or (iii) any expenditure properly treated as a
                                                     capital item under GAAP.

                                                     "NOI" shall mean (i) four times the gross income
                                                     derived from the operation of the Property during
                                                     the three (3) calendar month period preceding the
                                                     date of calculation, as adjusted in accordance with
                                                     Beneficiary's then current underwriting criteria for
                                                     vacancy and collection losses (and excluding
                                                     interest and other investment income), less (ii)
                                                     Expenses.

                                                     "Release Price" shall mean an amount equal to the
                                                     sum of the Release Value plus the "Yield Maintenance
                                                     Amount" (hereinafter defined), if any, required to
                                                     be paid by Grantor in the event Grantor elects to
                                                     partially prepay the Note by paying the Release
                                                     Value to Grantor (as opposed to partially defeasing
                                                     the Note as more fully and particularly provided in
                                                     the Note, in which event the Yield Maintenance
                                                     Amount shall not be part of the Release Price).
                                                     "Release Value" shall mean the amount with respect
                                                     to each Release Parcel that is reflected in the
                                                     column entitled "Release Value" on Exhibit C-2
                                                     attached hereto and incorporated herein by
                                                     reference.

                                                     "Partial Payment Differential" shall mean an amount
                                                     equal to (i) the Note Rate (as defined in the Note)
                                                     less the Reinvestment Yield, divided by (ii) 12 and
                                                     multiplied by (iii) the Release Value, provided that
                                                     the Partial Payment Differential shall in no event
                                                     be less than zero.

                                                     Any reduction in the Debt (in the case of any
                                                     partial prepayment, as opposed to a partial
                                                     defeasance) resulting from Beneficiary's application
                                                     of any sums received by it hereunder in accordance
                                                     with the terms of the Loan Documents shall take
                                                     effect only when Beneficiary actually receives such
                                                     sums and, in any event, the unpaid portion of the
                                                     Debt shall remain in full force and effect and
                                                     Grantor shall not be excused in the payment thereof.
                                                     Partial payments received by Beneficiary, as
                                                     described in the preceding sentence, shall be
                                                     applied first to any unpaid interest and other sums
                                                     other than principal due under the Note and the
                                                     other Loan Documents and then shall be applied to
                                                     reduce the principal balance of the Debt. In such
                                                     event, the remaining principal balance of the Debt
                                                     shall be reamortized over the remaining term of the
                                                     Loan (utilizing the interest rate set forth in the
                                                     Note and an amortization schedule of 30 years (360
                                                     months) less the number of months with respect to
                                                     which Grantor has paid principal and interest on the
                                                     Note (as opposed to any interest only "stub" period
                                                     from the date of closing through the 5th of the
                                                     month), which number of months shall be calculated
                                                     from the date hereof through the date on which
                                                     Beneficiary receives payment of the Release Price on
                                                     account of the release of a Release Parcel). In
                                                     connection with any such reamortization of the Debt,
                                                     the Loan Documents shall be amended at Grantor's
                                                     expense and as required by Beneficiary in its sole
                                                     discretion to reflect such reamortization, and
                                                     Grantor shall provide to Beneficiary a title
                                                     endorsement to the Beneficiary's title policy
                                                     reflecting the amendment, showing no new title
                                                     exceptions and bringing the date of the title policy
                                                     forward to the date and time of the recording of the
                                                     amendment.

                                                     "Yield Maintenance Amount" shall mean an amount
                                                     equal to the greater of (i) one percent (1%) of the
                                                     Release Value or (ii) the present value of a series
                                                     of payments each equal to the "Partial Payment
                                                     Differential" (hereinafter defined) and payable on
                                                     each Payment Date over the remaining original term
                                                     of the Loan through and including the Maturity Date
                                                     (as defined in the Note), discounted at the
                                                     "Reinvestment Yield" (as defined in the Note) for
                                                     the number of months remaining as of the date of
                                                     such prepayment to each such Payment Date and the
                                                     Maturity Date.

        6106189a    Plaza District Apartments -
                    Plaza Tower
        6106189b    Plaza District Apartments -
                    Cambridge/El Mirador
        6106189c    Plaza District Apartments -
                    Seville Plaza
        6106189d    Plaza District Apartments -
                    Oak Rose Place
        6106189e    Plaza District Apartments -
                    Jarboe Place
        6106189f    Plaza District Apartments -
                    Marquis Plaza
  1     310903014   Mandarin Central                 NAP                                                   Any with           No
                                                                                                           accrued
                                                                                                           interest
  1      754656     3850 Royal Avenue                                                                      First 5 days       No
                                                                                                           of the month;
                                                                                                           any other day
                                                                                                           with payment
                                                                                                           of interest
                                                                                                           to next P&I
                                                                                                           due date
  1     310902939   Northmont Plaza Shopping Center  NAP                                                   Any with           No
                                                                                                           accrued
                                                                                                           interest
  1      6106222    Northpointe Business Park III    NAP                                                   Any With           No
                                                                                                           Accrued
                                                                                                           Interest
  1      6106179    459 Smith Street                 NAP                                                   Any With           No
                                                                                                           Accrued
                                                                                                           Interest
  1     310903012   Top Heavy Industrial Building    NAP                                                   Any with           No
                                                                                                           accrued
                                                                                                           interest
  1    00-1100792   Cheyenne Plaza Shopping Center   NAP                                                   Due date           No
  1      754473     Shoppes at Harpeth Village                                                             First 5 days       No
                                                                                                           of the month;
                                                                                                           any other day
                                                                                                           with payment
                                                                                                           of interest
                                                                                                           to next P&I
                                                                                                           due date






                                                                                                              OUTPARCEL
                                                                                                                  OR      OUTPARCEL
                                                                                                                OTHER      OR OTHER
                                                                                                               RELEASE     RELEASE
GROUP  LOAN NUMBER  PROPERTY NAME              PARTIAL COLLATERAL RELEASED DESCRIPTION                          (Y/N)    DESCRIPTION
------------------------------------------------------------------------------------------------------------------------------------

  2       6106189   Plaza District Apartments  1. Release of Property. Grantor shall have the right to            No         NAP
                                               cause to be released from the lien of this Deed of Trust (A)
                                               two (2), but not more than two (2), of the parcels of Land
                                               (and the Improvements located thereon) more particularly
                                               described on Exhibit D-1, OR, ALTERNATIVELY (B) the single
                                               parcel of Land (and the Improvements located thereon) more
                                               particularly described on Exhibit D-2 (each parcel of Land
                                               described as Tracts 2 - 6 on such Exhibit D-1 and the parcel
                                               of Land described on Exhibit D-2, and the Improvements
                                               located thereon, being hereinafter referred to collectively
                                               as the "Release Parcels", and individually as a "Release
                                               Parcel", and the Release Parcel described on Exhibit D-2 is
                                               sometimes hereinafter referred to as the "Plaza Towers
                                               Release Parcel"). The terms and conditions of this Paragraph
                                               shall govern in all respects the release of any Release
                                               Parcel from the lien of this Deed of Trust. Grantor expressly
                                               understands and agrees that the reference in this release
                                               provision to "Release Parcels" is intended to refer to the
                                               individual release parcels on Exhibit D-1 and Exhibit D-2
                                               respectively, and is not intended to be deemed or construed
                                               to be a reference to the buildings located thereon (and, as
                                               such, a single parcel of land comprising a Release Parcel on
                                               which two buildings are located shall nonetheless constitute
                                               a release of one parcel hereunder):

                                               A. No release of a Release Parcel may occur prior to the
                                               expiration of (i) the "Lock-out Period" (as defined in the
                                               Note) with respect to the Release Parcels described on
                                               Exhibit D-1 hereof, and (ii) the date that is four (4) years
                                               from the date of this Deed of Trust in the case of the Plaza
                                               Towers Release Parcel described on Exhibit D-2.

                                               B. Grantor shall have given a written request therefor to
                                               Beneficiary, accompanied by all evidence and information
                                               required by this Paragraph, not more than sixty (60) days and
                                               not less than thirty (30) days prior to the desired release
                                               date, which shall be a Payment Date (as defined in the Note);
                                               provided, however, that the release date may be a date other
                                               than a Payment Date so long as Grantor pays interest for the
                                               entire calendar month during which any release is consummated
                                               if the release is consummated on a date other than a Payment
                                               Date;

                                               C. Each Release Parcel, and all improvements thereon, and the
                                               remaining portion of the Property (the "Remaining Property"),
                                               and all improvements thereon, shall comply with all
                                               applicable zoning, land use and similar laws, rules,
                                               regulations and ordinances of all governmental authorities
                                               having or claiming jurisdiction thereover, and all other
                                               applicable laws, with each such determination assuming the
                                               separate ownership and operation of each parcel;

                                               D. Grantor provides evidence reasonably acceptable to
                                               Beneficiary that (i) all zoning and subdivision approvals of
                                               governmental authorities having jurisdiction as necessary to
                                               create legally identifiable tracts of real property, and
                                               separate tax and zoning lots for all real property taxes,
                                               have been granted; and (ii) from and after the release of the
                                               Release Parcel, no acts relating to development, further
                                               subdivision, construction or use on the Release Parcel can
                                               affect in any respect the compliance of the Remaining
                                               Property with all Legal Requirements;

                                               E. Grantor provides evidence satisfactory to Beneficiary
                                               that, following any such release, the Remaining Property
                                               shall have available to it all necessary utility and other
                                               services for the development, use, occupancy and operation of
                                               the Remaining Property, and adequate, free, unimpeded and
                                               unencumbered access for pedestrian and vehicular ingress and
                                               egress onto all adjacent public roads;

                                               F. Grantor shall procure from the title insurer insuring the
                                               lien of this Deed of Trust, to the extent available in the
                                               State of Missouri, an endorsement to Beneficiary's title
                                               insurance policy which shall provide, inter alia, that the
                                               lien and priority of this Deed of Trust on the Remaining
                                               Property shall be unaffected as a result of the release of
                                               the Release Parcel, together with such other matters as
                                               Beneficiary shall reasonably require;

                                               G. Grantor provides Beneficiary with an updated survey of any
                                               Remaining Property that is contiguous to a Release Parcel, if
                                               any, and the Release Parcel, satisfactory to Beneficiary,
                                               prepared by a registered land surveyor in the State of
                                               Missouri and certified to the Beneficiary, its successors and
                                               assigns, and the title insurer in form acceptable to
                                               Beneficiary, containing (i) only such encroachments,
                                               exceptions and state of facts as are (a) set forth in the
                                               title policy insuring this Deed of Trust (b) approved by
                                               Beneficiary in writing; and (ii) metes and bounds legal
                                               descriptions of each of the Release Parcel and the Remaining
                                               Property;

                                               H. There exists no Event of Default under the Loan Documents;

                                               I. The Remaining Parcel will be in compliance with all
                                               provisions of any Leases of any portion of the Property that
                                               are then in effect (including, without limitation, as to
                                               required parking spaces, restrictions on development, access
                                               and similar matters), and the Release Parcel shall be subject
                                               to a restrictive covenant prohibiting the use or development
                                               thereof in any manner that violates any provision of any
                                               then-existing Lease of the Remaining Parcel;

                                               J. Simultaneously with the release of the Release Parcel, the
                                               Release Parcel is transferred and conveyed by Grantor to
                                               another person or entity, such that the ownership of the
                                               Release Parcel does not violate the restrictions set forth in
                                               Sections 1.33 of this Deed of Trust; and

                                               K. Grantor pays all of Beneficiary's reasonable fees and
                                               expenses (including, without limitation, attorneys' fees and
                                               expenses) incurred in connection with the release of such
                                               Release Parcel.

                                               L. Grantor has paid to Beneficiary the amount of the "Release
                                               Price" (hereinafter defined) attributable to such Release
                                               Parcel prior to or contemporaneously with such release.

                                               M. In the case of the release of the Plaza Towers Release
                                               Parcel only (a) the "Debt Service Coverage Ratio"
                                               (hereinafter defined) for all of the remaining Property
                                               encumbered by this Deed of Trust (other than the Plaza Towers
                                               Release Parcel), shall be 1.30:1.00 or greater, and (b) the
                                               maximum loan to value ratio for all of the remaining Property
                                               encumbered by this Deed of Trust (other than the Plaza Towers
                                               Release Parcel) shall be seventy percent (70.00%) based on an
                                               updated MAI appraisal (the cost of which must be paid by
                                               Grantor) in form and substance satisfactory to Beneficiary.
                                               For purposes of this Paragraph 2, the following definitions
                                               shall have the meanings ascribed thereto:

                                               "Allocated Loan Amount" shall mean the amount, with respect
                                               to each parcel that comprises the Property, that is reflected
                                               in the column entitled "Allocated Loan Amount" on Exhibit
                                               C-2, attached hereto and incorporated herein by reference.
                                               "Annual Debt Service" shall mean an amount equal to twelve
                                               times the Monthly Payment Amount (as defined in the Note)
                                               payable at the time of the related calculation. "Debt Service
                                               Coverage Ratio" shall mean, as of any date of calculation,
                                               the ratio of (a) NOI to (b) Annual Debt Service.

                                               "Expenses" shall mean the aggregate of the following items:
                                               (a) real estate taxes, general and special assessments or
                                               similar charges; (b) sales, use and personal property taxes;
                                               (c) management fees equal to five percent (5%) of the gross
                                               income derived from the operation of the Property and
                                               disbursements for management services whether such services
                                               are performed at the Property or off-site; (d) wages,
                                               salaries, pension costs and all fringe and other
                                               employee-related benefits and expenses, of all employees up
                                               to and including (but not above) the level of the on-site
                                               manager, engaged in the repair, operation and maintenance of
                                               the Property and service to tenants and on-site personnel
                                               engaged in audit and accounting functions performed by
                                               Grantor; (e) insurance premiums including, but not limited
                                               to, casualty, liability, rent and fidelity insurance
                                               premiums; (f) cost of all electricity, oil, gas, water,
                                               steam, HVAC and any other energy, utility or similar item and
                                               overtime services, the cost of building and cleaning
                                               supplies, and all other administrative, management,
                                               ownership, operating, advertising, marketing and maintenance
                                               expenses incurred in connection with the operation of the
                                               Property; (g) costs of necessary cleaning, repair,
                                               replacement, maintenance, decoration or painting of existing
                                               improvements on the Property (including, without limitation,
                                               parking lots, roadways and landscaping), of such kind or
                                               quality which is necessary to maintain the Property to the
                                               same standards as exists as of the date hereof; (h) the cost
                                               of such other maintenance materials, HVAC repairs, parts and
                                               supplies, and all equipment to be used in the ordinary course
                                               of business, which is not capitalized in accordance with
                                               GAAP; (i) legal, accounting and other professional expenses
                                               incurred in connection with the Property; (j) casualty losses
                                               to the extent not reimbursed by a third party; and (k) for
                                               purposes of determining the Debt Service Coverage Ratio,
                                               replacement reserves of $300 per unit per year shall be
                                               included as an expense. For the purposes of calculating NOI,
                                               Expenses shall be based on the above-described items actually
                                               incurred or payable on an accrual basis in accordance with
                                               GAAP by Grantor during the twelve (12) month period preceding
                                               the date on which the NOI is to be calculated, with customary
                                               adjustments for items such as taxes and insurance which
                                               accrue but are paid periodically, as adjusted by Beneficiary
                                               to reflect projected adjustments for the subsequent twelve
                                               (12) month period beginning on the date on which the NOI is
                                               to be calculated (and otherwise adjusted in accordance with
                                               Beneficiary's then current underwriting criteria).
                                               Notwithstanding anything contained herein to the contrary,
                                               the term "Expenses" shall not include (i) depreciation,
                                               amortization or any other non-cash item of expense unless
                                               approved by Beneficiary; (ii) interest, principal, fees,
                                               costs and expense reimbursements of Beneficiary in
                                               administrating the Loan or exercising remedies hereunder or
                                               under any other Loan Document; or (iii) any expenditure
                                               properly treated as a capital item under GAAP.

                                               "NOI" shall mean (i) four times the gross income derived from
                                               the operation of the Property during the three (3) calendar
                                               month period preceding the date of calculation, as adjusted
                                               in accordance with Beneficiary's then current underwriting
                                               criteria for vacancy and collection losses (and excluding
                                               interest and other investment income), less (ii) Expenses.

                                               "Release Price" shall mean an amount equal to the sum of the
                                               Release Value plus the "Yield Maintenance Amount"
                                               (hereinafter defined), if any, required to be paid by Grantor
                                               in the event Grantor elects to partially prepay the Note by
                                               paying the Release Value to Grantor (as opposed to partially
                                               defeasing the Note as more fully and particularly provided in
                                               the Note, in which event the Yield Maintenance Amount shall
                                               not be part of the Release Price).

                                               "Release Value" shall mean the amount with respect to each
                                               Release Parcel that is reflected in the column entitled
                                               "Release Value" on Exhibit C-2 attached hereto and
                                               incorporated herein by reference.

                                               "Partial Payment Differential" shall mean an amount equal to
                                               (i) the Note Rate (as defined in the Note) less the
                                               Reinvestment Yield, divided by (ii) 12 and multiplied by
                                               (iii) the Release Value, provided that the Partial Payment
                                               Differential shall in no event be less than zero.

                                               Any reduction in the Debt (in the case of any partial
                                               prepayment, as opposed to a partial defeasance) resulting
                                               from Beneficiary's application of any sums received by it
                                               hereunder in accordance with the terms of the Loan Documents
                                               shall take effect only when Beneficiary actually receives
                                               such sums and, in any event, the unpaid portion of the Debt
                                               shall remain in full force and effect and Grantor shall not
                                               be excused in the payment thereof. Partial payments received
                                               by Beneficiary, as described in the preceding sentence, shall
                                               be applied first to any unpaid interest and other sums other
                                               than principal due under the Note and the other Loan
                                               Documents and then shall be applied to reduce the principal
                                               balance of the Debt. In such event, the remaining principal
                                               balance of the Debt shall be reamortized over the remaining
                                               term of the Loan (utilizing the interest rate set forth in
                                               the Note and an amortization schedule of 30 years (360
                                               months) less the number of months with respect to which
                                               Grantor has paid principal and interest on the Note (as
                                               opposed to any interest only "stub" period from the date of
                                               closing through the 5th of the month), which number of months
                                               shall be calculated from the date hereof through the date on
                                               which Beneficiary receives payment of the Release Price on
                                               account of the release of a Release Parcel). In connection
                                               with any such reamortization of the Debt, the Loan Documents
                                               shall be amended at Grantor's expense and as required by
                                               Beneficiary in its sole discretion to reflect such
                                               reamortization, and Grantor shall provide to Beneficiary a
                                               title endorsement to the Beneficiary's title policy
                                               reflecting the amendment, showing no new title exceptions and
                                               bringing the date of the title policy forward to the date and
                                               time of the recording of the amendment.

                                               "Yield Maintenance Amount" shall mean an amount equal to the
                                               greater of (i) one percent (1%) of the Release Value or (ii)
                                               the present value of a series of payments each equal to the
                                               "Partial Payment Differential" (hereinafter defined) and
                                               payable on each Payment Date over the remaining original term
                                               of the Loan through and including the Maturity Date (as
                                               defined in the Note), discounted at the "Reinvestment Yield"
                                               (as defined in the Note) for the number of months remaining
                                               as of the date of such prepayment to each such Payment Date
                                               and the Maturity Date.
         6106189a   Plaza District Apartments
                    - Plaza Tower
         6106189b   Plaza District Apartments
                    - Cambridge/El Mirador
         6106189c   Plaza District Apartments
                    - Seville Plaza
         6106189d   Plaza District Apartments
                    - Oak Rose Place
         6106189e   Plaza District Apartments
                    - Jarboe Place
         6106189f   Plaza District Apartments
                    - Marquis Plaza
  1      310903014  Mandarin Central                                        NAP                                   No         NAP
  1       754656    3850 Royal Avenue                                       NAP                                   No         NAP
  1      310902939  Northmont Plaza Shopping                                NAP                                   No         NAP
                    Center
  1       6106222   Northpointe Business                                    NAP                                   No         NAP
                    Park III
  1       6106179   459 Smith Street                                        NAP                                   No         NAP
  1      310903012  Top Heavy Industrial                                    NAP                                   No         NAP
                    Building
  1     00-1100792  Cheyenne Plaza Shopping                                 NAP                                   No         NAP
                    Center
  1       754473    Shoppes at Harpeth                                      NAP                                  Yes     Borrower
                    Village                                                                                              may request
                                                                                                                         release of
                                                                                                                         a non-
                                                                                                                         income
                                                                                                                         producing
                                                                                                                         parcel of
                                                                                                                         land
                                                                                                                         provide
                                                                                                                         several
                                                                                                                         conditions
                                                                                                                         are met in
                                                                                                                         accordance
                                                                                                                         with the
                                                                                                                         mortgage
                                                                                                                         documents.






                                                                                                                 PAYMENT
                                                                                                        PAYMENT   GRACE
                                                                                                         GRACE    PERIOD
                                                                                                         PERIOD   EVENT
                                                                      SUBSTITUTION  SUBSTITUTION         EVENT      OF
                                                                         ALLOWED      PROVISION    DUE     OF      LATE
GROUP  LOAN NUMBER  PROPERTY NAME                                         (Y/N)      DESCRIPTION  DATE  DEFAULT    FEE    LOCKBOX
---------------------------------------------------------------------------------------------------------------------------------

  2       6106189   Plaza District Apartments                              No            NAP       5th     0        0        No
         6106189a   Plaza District Apartments - Plaza Tower
         6106189b   Plaza District Apartments - Cambridge/El Mirador
         6106189c   Plaza District Apartments - Seville Plaza
         6106189d   Plaza District Apartments - Oak Rose Place
         6106189e   Plaza District Apartments - Jarboe Place
         6106189f   Plaza District Apartments - Marquis Plaza
  1      310903014  Mandarin Central                                       No            NAP       1st     5        5        No
  1       754656    3850 Royal Avenue                                      No            NAP       1st     5        0        No
  1      310902939  Northmont Plaza Shopping Center                        No            NAP       1st     5        5        No
  1       6106222   Northpointe Business Park III                          No            NAP       1st     5        5        No
  1       6106179   459 Smith Street                                       No            NAP       5th     0        0        No
  1      310903012  Top Heavy Industrial Building                          No            NAP       1st     5        5        No
  1     00-1100792  Cheyenne Plaza Shopping Center                         No            NAP       1st     0        0        No
  1       754473    Shoppes at Harpeth Village                             No            NAP       1st     5        0        No






                                                                                                  REPLACEMENT
                                                                               TERMS/DESCRIPTION    RESERVES
                                                                                  OF SPRINGING      INITIAL
                                                                      LOCKBOX       LOCKBOX         DEPOSIT
GROUP  LOAN NUMBER  PROPERTY NAME                                       TYPE    (IF APPLICABLE)      AMOUNT
-------------------------------------------------------------------------------------------------------------

  2       6106189   Plaza District Apartments                            NAP
         6106189a   Plaza District Apartments - Plaza Tower
         6106189b   Plaza District Apartments - Cambridge/El Mirador
         6106189c   Plaza District Apartments - Seville Plaza
         6106189d   Plaza District Apartments - Oak Rose Place
         6106189e   Plaza District Apartments - Jarboe Place
         6106189f   Plaza District Apartments - Marquis Plaza
  1      310903014  Mandarin Central                                    None           NAP            140,000
  1       754656    3850 Royal Avenue                                    NAP                                0
  1      310902939  Northmont Plaza Shopping Center                     None           NAP                  0
  1       6106222   Northpointe Business Park III                        NAP












  1       6106179   459 Smith Street                                     NAP
  1      310903012  Top Heavy Industrial Building                       None           NAP                  0
  1     00-1100792  Cheyenne Plaza Shopping Center                      None           NAP             35,833









  1       754473    Shoppes at Harpeth Village                           NAP                                0


                                                                      REPLACEMENT
                                                                        RESERVES                               REPLACEMENT
                                                                        MONTHLY      TERMS/DESCRIPTION OF      RESERVE CAP
                                                                        DEPOSIT      SPRINGING REPLACEMENT     DESCRIPTION
GROUP  LOAN NUMBER  PROPERTY NAME                                        AMOUNT    RESERVES (IF APPLICABLE)  (IF APPLICABLE)
----------------------------------------------------------------------------------------------------------------------------

  2       6106189   Plaza District Apartments                               4,675
         6106189a   Plaza District Apartments - Plaza Tower
         6106189b   Plaza District Apartments - Cambridge/El Mirador
         6106189c   Plaza District Apartments - Seville Plaza
         6106189d   Plaza District Apartments - Oak Rose Place
         6106189e   Plaza District Apartments - Jarboe Place
         6106189f   Plaza District Apartments - Marquis Plaza
  1      310903014  Mandarin Central                                          792  NAP                                     0
  1       754656    3850 Royal Avenue                                           0  NAP                                   NAP
  1      310902939  Northmont Plaza Shopping Center                         1,654  NAP                                     0
  1       6106222   Northpointe Business Park III                                  Monthly payments of
                                                                                   $1,300 will commence
                                                                                   upon the occurrence of
                                                                                   any one of the
                                                                                   following: (i) Concord
                                                                                   Industrial Park, LP, a
                                                                                   California limited
                                                                                   partnership, is no
                                                                                   longer the Trustor under
                                                                                   the Deed of Trust,
                                                                                   and/or (ii) a Default or
                                                                                   Event of Default has
                                                                                   occurred
  1       6106179   459 Smith Street                                        2,113
  1      310903012  Top Heavy Industrial Building                             826  NAP                                     0
  1     00-1100792  Cheyenne Plaza Shopping Center                                 If at any time the                 35,833
                                                                                   amount of On-going
                                                                                   Replacement Reserve
                                                                                   falls below $35,833.00,
                                                                                   Borrower shall deposit
                                                                                   with Lender the sum of
                                                                                   $898.50 until On-going
                                                                                   Replacement Reserve
                                                                                   again equals or exceeds
                                                                                   $35,833.00.
  1       754473    Shoppes at Harpeth Village                                  0             NAP                        NAP







                                                                      IMMEDIATE
                                                                        REPAIR                      TERMS/DESCRIPTION
                                                                       RESERVE   INITIAL  MONTHLY     OF SPRINGING
                                                                       DEPOSIT     TAX      TAX        TAX ESCROW
GROUP  LOAN NUMBER  PROPERTY NAME                                       AMOUNT    ESCROW   ESCROW    (IF APPLICABLE)
---------------------------------------------------------------------------------------------------------------------

  2       6106189   Plaza District Apartments                            26,400   53,310    4,442
         6106189a   Plaza District Apartments - Plaza Tower
         6106189b   Plaza District Apartments - Cambridge/El Mirador
         6106189c   Plaza District Apartments - Seville Plaza
         6106189d   Plaza District Apartments - Oak Rose Place
         6106189e   Plaza District Apartments - Jarboe Place
         6106189f   Plaza District Apartments - Marquis Plaza
  1      310903014  Mandarin Central                                     52,235   75,288    6,274  NAP
  1       754656    3850 Royal Avenue                                         0   19,547    2,443  NAP
  1      310902939  Northmont Plaza Shopping Center                      57,981   29,259   14,629  NAP



  1       6106222   Northpointe Business Park III                                                  Springs upon Event
                                                                                                   of Default
  1       6106179   459 Smith Street                                              49,358   16,453
  1      310903012  Top Heavy Industrial Building                             0   41,202    6,867  NAP
  1     00-1100792  Cheyenne Plaza Shopping Center                       73,167        0        0  upon default,
                                                                                                   transfer, late
                                                                                                   payment, untimely
                                                                                                   notice
  1       754473    Shoppes at Harpeth Village                                0   33,579    1,866  NAP




                                                                                               TERMS/DESCRIPTION
                                                                       INITIAL    MONTHLY         OF SPRINGING
                                                                      INSURANCE  INSURANCE      INSURANCE ESCROW
GROUP  LOAN NUMBER  PROPERTY NAME                                       ESCROW     ESCROW       (IF APPLICABLE)
-------------------------------------------------------------------------------------------------------------------

  2       6106189   Plaza District Apartments                            59,764      4,980
         6106189a   Plaza District Apartments - Plaza Tower
         6106189b   Plaza District Apartments - Cambridge/El Mirador
         6106189c   Plaza District Apartments - Seville Plaza
         6106189d   Plaza District Apartments - Oak Rose Place
         6106189e   Plaza District Apartments - Jarboe Place
         6106189f   Plaza District Apartments - Marquis Plaza
  1      310903014  Mandarin Central                                      5,332      1,333  NAP
  1       754656    3850 Royal Avenue                                         0      3,123  NAP
  1      310902939  Northmont Plaza Shopping Center                           0          0  Event of Default or
                                                                                            Failure to provide
                                                                                            evidence of blanket
                                                                                            policy coverage
  1       6106222   Northpointe Business Park III                                           Springs upon Event of
                                                                                            Default
  1       6106179   459 Smith Street                                      7,500      2,500
  1      310903012  Top Heavy Industrial Building                         1,154        577  NAP
  1     00-1100792  Cheyenne Plaza Shopping Center                            0          0  upon default, transfer,
                                                                                            late payment, untimely
                                                                                            notice

  1       754473    Shoppes at Harpeth Village                                0          0  NAP







                                                                      INITIAL  MONTHLY
                                                                       TI/LC     TI/LC          TERMS/DESCRIPTION OF SPRINGING
GROUP  LOAN NUMBER  PROPERTY NAME                                      AMOUNT  RESERVE           TI/LC RESERVE (IF APPLICABLE)
------------------------------------------------------------------------------------------------------------------------------------

  2      6106189    Plaza District Apartments
        6106189a    Plaza District Apartments - Plaza Tower
        6106189b    Plaza District Apartments - Cambridge/El Mirador
        6106189c    Plaza District Apartments - Seville Plaza
        6106189d    Plaza District Apartments - Oak Rose Place
        6106189e    Plaza District Apartments - Jarboe Place
        6106189f    Plaza District Apartments - Marquis Plaza
  1     310903014   Mandarin Central                                  100,000       0                       NAP


  1      754656     3850 Royal Avenue                                       0   9,470                       NAP
  1     310902939   Northmont Plaza Shopping Center                         0   8,929                       NAP
  1      6106222    Northpointe Business Park III
  1      6106179    459 Smith Street
  1     310903012   Top Heavy Industrial Building                           0       0                       NAP
  1    00-1100792   Cheyenne Plaza Shopping Center                          0       0   Springing TI/LC Reserve on Occupancy: In the
                                                                                        event the occupancy at the subject falls
                                                                                        below 88%, a tenant improvement and leasing
                                                                                        commission reserve of $3500/mth will be
                                                                                        required until the property returns to 94%
                                                                                        occupancy. The TILC reserve shall be capped
                                                                                        at $5.00psf. Nationwide will waive the
                                                                                        requirement for a tenant improvement and
                                                                                        leasing commission reserve by side letter.
                                                                                        Springing CF Sweep on Vons Term: Should Vons
                                                                                        no longer operate at the subject center, a
                                                                                        tenant improvement and leasing commission
                                                                                        reserve will be required up to an amount of
                                                                                        $359,400. The TI/LC reserve shall be funded
                                                                                        through a cash sweep commencing when Vons
                                                                                        gives notice to terminate operations at the
                                                                                        subject.
  1    754473       Shoppes at Harpeth Village                              0        0                      NAP


                                                                           TI/LC           INITIAL   MONTHLY
                                                                        RESERVE CAP         DEBT       DEBT
                                                                        DESCRIPTION        SERVICE   SERVICE
GROUP  LOAN NUMBER  PROPERTY NAME                                     (IF APPLICABLE)       ESCROW    ESCROW
------------------------------------------------------------------------------------------------------------

  2      6106189    Plaza District Apartments
        6106189a    Plaza District Apartments - Plaza Tower
        6106189b    Plaza District Apartments - Cambridge/El Mirador
        6106189c    Plaza District Apartments - Seville Plaza
        6106189d    Plaza District Apartments - Oak Rose Place
        6106189e    Plaza District Apartments - Jarboe Place
        6106189f    Plaza District Apartments - Marquis Plaza
  1     310903014   Mandarin Central                                  100,000; $8,333.33      0          0
                                                                      monthly to maintain
                                                                      Cap
  1      754656     3850 Royal Avenue                                        227,280
  1     310902939   Northmont Plaza Shopping Center                          125,000          0          0
  1      6106222    Northpointe Business Park III
  1      6106179    459 Smith Street
  1     310903012   Top Heavy Industrial Building                                  0          0          0
  1    00-1100792   Cheyenne Plaza Shopping Center                           359,400          0          0
  1    754473       Shoppes at Harpeth Village                               NAP






                                                                                              OTHER    OTHER
                                                                                              ESCROW   ESCROW
                                                                           OTHER ESCROW      INITIAL  MONTHLY
GROUP  LOAN NUMBER  PROPERTY NAME                                           DESCRIPTION       AMOUNT   AMOUNT
-------------------------------------------------------------------------------------------------------------

  2      6106189    Plaza District Apartments                         Environmental Reserve   15,000
        6106189a    Plaza District Apartments - Plaza Tower
        6106189b    Plaza District Apartments - Cambridge/El Mirador
        6106189c    Plaza District Apartments - Seville Plaza
        6106189d    Plaza District Apartments - Oak Rose Place
        6106189e    Plaza District Apartments - Jarboe Place
        6106189f    Plaza District Apartments - Marquis Plaza
  1     310903014   Mandarin Central                                  NAP                          0     0








  1      754656     3850 Royal Avenue                                                              0     0
  1     310902939   Northmont Plaza Shopping Center                   NAP                          0     0
  1      6106222    Northpointe Business Park III
  1      6106179    459 Smith Street
  1     310903012   Top Heavy Industrial Building                     NAP                          0     0
  1    00-1100792   Cheyenne Plaza Shopping Center                    NAP                          0     0
  1      754473     Shoppes at Harpeth Village                                                     0     0








                                                                                     TERMS/DESCRIPTION OF SPRINGING
GROUP  LOAN NUMBER  PROPERTY NAME                                                      OTHER ESCROW (IF APPLICABLE)
----------------------------------------------------------------------------------------------------------------------------

  2      6106189    Plaza District Apartments
        6106189a    Plaza District Apartments - Plaza Tower
        6106189b    Plaza District Apartments - Cambridge/El Mirador
        6106189c    Plaza District Apartments - Seville Plaza
        6106189d    Plaza District Apartments - Oak Rose Place
        6106189e    Plaza District Apartments - Jarboe Place
        6106189f    Plaza District Apartments - Marquis Plaza
  1     310903014   Mandarin Central                                  A lump sum of $81,250.00 (which represents 125% of the
                                                                      estimated clean-up cost reported in the Phase II) will
                                                                      be required immediately in the event: 1) The subject
                                                                      site is no longer eligible for clean-up under the
                                                                      Florida Department of Environmental Protection (FDEP)
                                                                      Dry Cleaners Cleanup Program. 2) The State of Florida
                                                                      terminates the plan, 3) Funds from the State Plan are
                                                                      insufficient to cover the costs of the clean up or 4)
                                                                      the loan goes into default.
  1      754656     3850 Royal Avenue                                                           NAP
  1     310902939   Northmont Plaza Shopping Center                                             NAP
  1      6106222    Northpointe Business Park III
  1      6106179    459 Smith Street
  1     310903012   Top Heavy Industrial Building                                               NAP
  1    00-1100792   Cheyenne Plaza Shopping Center                                              NAP
  1      754473     Shoppes at Harpeth Village                        In the event at the time of the Release of the
                                                                      Premises described in the Mortgage the remain property
                                                                      is not at least 90% occupied and have a 1.20x DSCR the
                                                                      Borrower shall escrow the $100,000 release payment
                                                                      described in the Mortgage.







                                                                        OTHER ESCROW
                                                                      CAP DESCRIPTION                        YEAR     OCCUPANCY %
GROUP  LOAN NUMBER  PROPERTY NAME                                     (IF APPLICABLE)    YEAR BUILT       RENOVATED  (MOST RECENT)
----------------------------------------------------------------------------------------------------------------------------------

  2      6106189    Plaza District Apartments                                              Various        Various         92.0%
        6106189a    Plaza District Apartments - Plaza Tower                                  1950           1990          96.3%
        6106189b    Plaza District Apartments - Cambridge/El Mirador                         1966           2001          90.9%
        6106189c    Plaza District Apartments - Seville Plaza                                1924           1990          89.7%
        6106189d    Plaza District Apartments - Oak Rose Place                               1960           2003          85.7%
        6106189e    Plaza District Apartments - Jarboe Place                                 1926           2003          83.3%
        6106189f    Plaza District Apartments - Marquis Plaza                                1967           1995          91.7%
  1     310903014   Mandarin Central                                         NAP             1987           2000          96.0%
  1      754656     3850 Royal Avenue                                        NAP             1984                        100.0%
  1     310902939   Northmont Plaza Shopping Center                          NAP             1973           1991          98.7%
  1      6106222    Northpointe Business Park III                                            2003                         85.6%
  1      6106179    459 Smith Street                                                         1971                        100.0%
  1     310903012   Top Heavy Industrial Building                            NAP             1995                        100.0%
  1    00-1100792   Cheyenne Plaza Shopping Center                           NAP             1982                         96.3%
  1      754473     Shoppes at Harpeth Village                               NAP       1980, 1996, 2002,     2003        100.0%
                                                                                         2004, 2005


                                                                       OCCUPANCY
                                                                      DATE (MOST           MEASUREMENT   BALANCE
GROUP  LOAN NUMBER  PROPERTY NAME                                       RECENT)    UNITS       UNIT      PER UNIT
-----------------------------------------------------------------------------------------------------------------

  2      6106189    Plaza District Apartments                          9/30/2005      187      Units    38,502.67
        6106189a    Plaza District Apartments - Plaza Tower            9/30/2005       81      Units    40,520.70
        6106189b    Plaza District Apartments - Cambridge/El Mirador   9/30/2005       33      Units    42,400.70
        6106189c    Plaza District Apartments - Seville Plaza          9/30/2005       29      Units    29,500.86
        6106189d    Plaza District Apartments - Oak Rose Place         9/30/2005       14      Units    42,262.21
        6106189e    Plaza District Apartments - Jarboe Place           9/30/2005       18      Units    30,649.61
        6106189f    Plaza District Apartments - Marquis Plaza          9/30/2005       12      Units    43,309.25
  1     310903014   Mandarin Central                                    6/1/2005   63,346      Sq Ft       113.42
  1      754656     3850 Royal Avenue                                 10/19/2005   96,850      Sq Ft        72.28
  1     310902939   Northmont Plaza Shopping Center                     3/3/2005  132,286      Sq Ft        51.40
  1      6106222    Northpointe Business Park III                     10/18/2005   92,214      Sq Ft        73.47
  1      6106179    459 Smith Street                                    9/1/2005  126,800      Sq Ft        51.26
  1     310903012   Top Heavy Industrial Building                      6/28/2005   99,100      Sq Ft        64.38
  1    00-1100792   Cheyenne Plaza Shopping Center                     11/1/2005   71,880      Sq Ft        86.95
  1      754473     Shoppes at Harpeth Village                        10/17/2005   24,421      Sq Ft       255.65


                                                                         NET
                                                                      RENTABLE   APPRAISAL
GROUP  LOAN NUMBER  PROPERTY NAME                                       AREA       VALUE
------------------------------------------------------------------------------------------

  2      6106189    Plaza District Apartments                          130,535   9,005,000
        6106189a    Plaza District Apartments - Plaza Tower             51,010   4,105,000
        6106189b    Plaza District Apartments - Cambridge/El Mirador    33,400   1,750,000
        6106189c    Plaza District Apartments - Seville Plaza           12,800   1,070,000
        6106189d    Plaza District Apartments - Oak Rose Place          13,775     740,000
        6106189e    Plaza District Apartments - Jarboe Place             9,050     690,000
        6106189f    Plaza District Apartments - Marquis Plaza           10,500     650,000
  1     310903014   Mandarin Central                                    63,346   9,000,000
  1      754656     3850 Royal Avenue                                   96,850   9,450,000
  1     310902939   Northmont Plaza Shopping Center                    132,286   8,450,000
  1      6106222    Northpointe Business Park III                       92,214  11,600,000
  1      6106179    459 Smith Street                                   126,800  11,000,000
  1     310903012   Top Heavy Industrial Building                       99,100   8,000,000
  1    00-1100792   Cheyenne Plaza Shopping Center                      71,880  10,400,000
  1      754473     Shoppes at Harpeth Village                          24,421   8,425,000






                                                                                 DATE OF
                                                                                APPRAISAL
          LOAN                                                       APPRAISAL  (VALUATION   PHASE I    PHASE II   ENGINEERING
GROUP    NUMBER    PROPERTY NAME                                        TYPE       DATE)       DATE       DATE     REPORT DATE
------------------------------------------------------------------------------------------------------------------------------

  2      6106189   Plaza District Apartments                           As-Is     9/19/2005   9/20/2005        NAP    9/22/2005
        6106189a   Plaza District Apartments - Plaza Tower             As-Is     9/19/2005   9/20/2005        NAP    9/22/2005
        6106189b   Plaza District Apartments - Cambridge/El Mirador    As-Is     9/19/2005   9/20/2005        NAP    9/22/2005
        6106189c   Plaza District Apartments - Seville Plaza           As-Is     9/19/2005   9/20/2005        NAP    9/22/2005
        6106189d   Plaza District Apartments - Oak Rose Place          As-Is     9/19/2005   9/20/2005        NAP    9/22/2005
        6106189e   Plaza District Apartments - Jarboe Place            As-Is     9/19/2005   9/20/2005        NAP    9/22/2005
        6106189f   Plaza District Apartments - Marquis Plaza           As-Is     9/19/2005   9/20/2005        NAP    9/22/2005
  1     310903014  Mandarin Central                                    As-Is     6/29/2005    7/7/2005  8/31/2005    7/11/2005
  1      754656    3850 Royal Avenue                                   As-Is      9/1/2005   9/23/2005        NAP   10/10/2005
  1     310902939  Northmont Plaza Shopping Center                     As-Is      6/1/2005    6/6/2005        NAP     6/6/2005
  1      6106222   Northpointe Business Park III                       As-Is      9/2/2005    9/2/2005        NAP     9/1/2005
  1      6106179   459 Smith Street                                    As-Is      9/1/2005   9/13/2005        NAP    9/14/2005
  1     310903012  Top Heavy Industrial Building                       As-Is      7/7/2005    7/5/2005        NAP     7/7/2005
  1    00-1100792  Cheyenne Plaza Shopping Center                      As-Is     3/15/2005  10/31/2005              10/31/2005
  1      754473    Shoppes at Harpeth Village                          As-Is     7/27/2005   7/29/2005        NAP     8/1/2005




          LOAN                                                       SEISMIC  ENVIRONMENTAL  EARTHQUAKE  HURRICANE    FLOOD
GROUP    NUMBER    PROPERTY NAME                                       PML%     INSURANCE     INSURANCE  INSURANCE  INSURANCE
-----------------------------------------------------------------------------------------------------------------------------

  2      6106189   Plaza District Apartments                                       No            No          Yes       No
        6106189a   Plaza District Apartments - Plaza Tower                         No            No          Yes       No
        6106189b   Plaza District Apartments - Cambridge/El Mirador                No            No          Yes       No
        6106189c   Plaza District Apartments - Seville Plaza                       No            No          Yes       No
        6106189d   Plaza District Apartments - Oak Rose Place                      No            No          Yes       No
        6106189e   Plaza District Apartments - Jarboe Place                        No            No          Yes       No
        6106189f   Plaza District Apartments - Marquis Plaza                       No            No          Yes       No
  1     310903014  Mandarin Central                                    NAP         No            No          Yes       No
  1      754656    3850 Royal Avenue                                  18.0%        No            No           No       No
  1     310902939  Northmont Plaza Shopping Center                     NAP         No            No          Yes       No
  1      6106222   Northpointe Business Park III                      15.0%        No            Yes          No       No
  1      6106179   459 Smith Street                                                No            Yes         Yes       No
  1     310903012  Top Heavy Industrial Building                      18.0%        No            No          Yes       No
  1    00-1100792  Cheyenne Plaza Shopping Center                      0.0%        No            Yes          No       Yes
  1      754473    Shoppes at Harpeth Village                          NAP         No            Yes          No       Yes






                                                                                                             PARI        SECURED
                                                                                                             PASSU         (BY
                                                                                                             DEBT       PROPERTY)
                                                                       LTV     LTV                           AMOUNT     SECONDARY
          LOAN                                                       CUTOFF  BALLOON    LIEN    OWNERSHIP      (IF      FINANCING
GROUP    NUMBER    PROPERTY NAME                                      VALUE   VALUE   POSITION   INTEREST  APPLICABLE)   ALLOWED
---------------------------------------------------------------------------------------------------------------------------------

  2      6106189   Plaza District Apartments                          80.0%   71.5%    First       Fee         NAP         No
        6106189a   Plaza District Apartments - Plaza Tower                                         Fee         NAP
        6106189b   Plaza District Apartments - Cambridge/El Mirador                                Fee         NAP
        6106189c   Plaza District Apartments - Seville Plaza                                       Fee         NAP
        6106189d   Plaza District Apartments - Oak Rose Place                                      Fee         NAP
        6106189e   Plaza District Apartments - Jarboe Place                                        Fee         NAP
        6106189f   Plaza District Apartments - Marquis Plaza                                       Fee         NAP
  1     310903014  Mandarin Central                                   79.8%   66.7%    First       Fee         NAP         No
  1      754656    3850 Royal Avenue                                  74.1%   63.5%    First       Fee         NAP         No
  1     310902939  Northmont Plaza Shopping Center                    80.5%   69.8%    First       Fee         NAP         No
  1      6106222   Northpointe Business Park III                      58.4%    1.1%    First       Fee         NAP         No
  1      6106179   459 Smith Street                                   59.1%   45.7%    First       Fee         NAP         No
  1     310903012  Top Heavy Industrial Building                      79.7%   66.9%    First       Fee         NAP         No
  1    00-1100792  Cheyenne Plaza Shopping Center                     60.1%   45.9%    First       Fee          0          No
  1      754473    Shoppes at Harpeth Village                         74.1%   62.0%    First       Fee         NAP         No


                                                                        SECURED
                                                                     (BY PROPERTY)     SECURED
                                                                       SECONDARY      SECONDARY
                                                                         LIEN       (BY PROPERTY)
          LOAN                                                         EXISTING       FINANCING
GROUP    NUMBER    PROPERTY NAME                                        BALANCE      DESCRIPTION
-------------------------------------------------------------------------------------------------

  2      6106189   Plaza District Apartments                              NAP            NAP
        6106189a   Plaza District Apartments - Plaza Tower
        6106189b   Plaza District Apartments - Cambridge/El Mirador
        6106189c   Plaza District Apartments - Seville Plaza
        6106189d   Plaza District Apartments - Oak Rose Place
        6106189e   Plaza District Apartments - Jarboe Place
        6106189f   Plaza District Apartments - Marquis Plaza
  1     310903014  Mandarin Central                                       NAP            NAP
  1      754656    3850 Royal Avenue                                      NAP            NAP
  1     310902939  Northmont Plaza Shopping Center                        NAP            NAP
  1      6106222   Northpointe Business Park III                          NAP            NAP
  1      6106179   459 Smith Street                                       NAP            NAP
  1     310903012  Top Heavy Industrial Building                          NAP            NAP
  1    00-1100792  Cheyenne Plaza Shopping Center                         NAP            NAP
  1      754473    Shoppes at Harpeth Village                             NAP            NAP






                                                                                           UNSECURED
                                                                      SECURED   UNSECURED     (BY               UNSECURED
                                                                        (BY        (BY     PROPERTY)               (BY
                                                                     PROPERTY)  PROPERTY)  SECONDARY            PROPERTY)
                                                                     SECONDARY  SECONDARY  FINANCING            SECONDARY
          LOAN                                                       FINANCING  FINANCING  EXISTING             FINANCING
GROUP    NUMBER    PROPERTY NAME                                       LIMIT     ALLOWED    BALANCE            DESCRIPTION
------------------------------------------------------------------------------------------------------------------------------------

  2      6106189   Plaza District Apartments                             NAP       Yes        0       Mezz Debt
        6106189a   Plaza District Apartments - Plaza Tower
        6106189b   Plaza District Apartments - Cambridge/El Mirador
        6106189c   Plaza District Apartments - Seville Plaza
        6106189d   Plaza District Apartments - Oak Rose Place
        6106189e   Plaza District Apartments - Jarboe Place
        6106189f   Plaza District Apartments - Marquis Plaza
  1     310903014  Mandarin Central                                      NAP        No       NAP      NAP
  1      754656    3850 Royal Avenue                                     NAP        No       NAP      NAP
  1     310902939  Northmont Plaza Shopping Center                       NAP        No       NAP      NAP
  1      6106222   Northpointe Business Park III                         NAP        No       NAP      NAP
  1      6106179   459 Smith Street                                      NAP        No       NAP      NAP
  1     310903012  Top Heavy Industrial Building                         NAP        No       NAP      NAP
  1    00-1100792  Cheyenne Plaza Shopping Center                        NAP        No       NAP      NAP
  1      754473    Shoppes at Harpeth Village                            NAP       Yes        0       Mezzanine financing is
                                                                                                      permitted soley to reimburse
                                                                                                      the Mezzanine Borrower for the
                                                                                                      costs associated with the
                                                                                                      purchase of Strouds Buildings,
                                                                                                      and together with the
                                                                                                      Indebtedness shall not exceed
                                                                                                      80% of the appraised value
                                                                                                      with a minimum of 1.20x DSCR.
                                                                                                      Lender must approve the
                                                                                                      mezzanine lender and financing
                                                                                                      documents and will enter into
                                                                                                      an intercreditor agreement
                                                                                                      with mezzanine lender. Ability
                                                                                                      to obtain mezzanine debt is
                                                                                                      personal to the current
                                                                                                      Borrower.


                                                                            UNSECURED
                                                                              (BY
                                                                            PROPERTY)                 GROUND
                                                                            SECONDARY                 LEASE
          LOAN                                                              FINANCING        GROUND  MATURITY
GROUP    NUMBER    PROPERTY NAME                                              LIMIT           LEASE    DATE
-------------------------------------------------------------------------------------------------------------

                                                                     Minimum DSCR of 1.10x,
  2      6106189   Plaza District Apartments                         Maximum LTV of 80%        No      NAP
        6106189a   Plaza District Apartments - Plaza Tower                                     No      NAP
        6106189b   Plaza District Apartments - Cambridge/El Mirador                            No      NAP
        6106189c   Plaza District Apartments - Seville Plaza                                   No      NAP
        6106189d   Plaza District Apartments - Oak Rose Place                                  No      NAP
        6106189e   Plaza District Apartments - Jarboe Place                                    No      NAP
        6106189f   Plaza District Apartments - Marquis Plaza                                   No      NAP
  1     310903014  Mandarin Central                                           NAP              No      NAP
  1      754656    3850 Royal Avenue                                          NAP              No      NAP
  1     310902939  Northmont Plaza Shopping Center                            NAP              No      NAP
  1      6106222   Northpointe Business Park III                              NAP              No      NAP
  1      6106179   459 Smith Street                                           NAP              No      NAP
  1     310903012  Top Heavy Industrial Building                              NAP              No      NAP
  1    00-1100792  Cheyenne Plaza Shopping Center                             NAP              No
  1      754473    Shoppes at Harpeth Village                                 NAP              No      NAP






                                                                                  GROUND
                                                                                   LEASE
                                                                                 MATURITY
                                                                        GROUND     DATE
                                                                        LEASE      WITH               CROSSED
                                                                      EXTENTION  EXTENSION              LOAN
GROUP  LOAN NUMBER  PROPERTY NAME                                      OPTIONS    OPTIONS   RECOURSE     ID    RELATED BORROWER ID
-----------------------------------------------------------------------------------------------------------------------------------

  2      6106189    Plaza District Apartments                            NAP        NAP        No       NAP            NAP
         6106189a   Plaza District Apartments - Plaza Tower              NAP        NAP                                NAP
         6106189b   Plaza District Apartments - Cambridge/El Mirador     NAP        NAP                                NAP
         6106189c   Plaza District Apartments - Seville Plaza            NAP        NAP                                NAP
         6106189d   Plaza District Apartments - Oak Rose Place           NAP        NAP                                NAP
         6106189e   Plaza District Apartments - Jarboe Place             NAP        NAP                                NAP
         6106189f   Plaza District Apartments - Marquis Plaza            NAP        NAP                                NAP
  1     310903014   Mandarin Central                                     NAP        NAP        No       NAP            NAP
  1       754656    3850 Royal Avenue                                    NAP        NAP       Yes       NAP            NAP
  1     310902939   Northmont Plaza Shopping Center                      NAP        NAP        No       NAP    310902939, 310903243
  1      6106222    Northpointe Business Park III                        NAP        NAP        No       NAP            NAP
  1      6106179    459 Smith Street                                     NAP        NAP        No       NAP            NAP
  1     310903012   Top Heavy Industrial Building                        NAP        NAP       Yes       NAP            NAP
  1     00-1100792  Cheyenne Plaza Shopping Center                                             No       NAP            NAP
  1       754473    Shoppes at Harpeth Village                           NAP        NAP        No       NAP            NAP






GROUP  LOAN NUMBER  PROPERTY NAME                                           BORROWER ENTITY              PROPERTY MANAGER
-------------------------------------------------------------------------------------------------------------------------------

  2      6106189    Plaza District Apartments                         Nick's Properties, L.L.C.,
                                                                      Plaza Property Group,
                                                                      L.L.C., Kansas City
                                                                      Equities, L.L.C.             The Neighborhood Group, Inc.
        6106189a    Plaza District Apartments - Plaza Tower                                        The Neighborhood Group, Inc.
        6106189b    Plaza District Apartments - Cambridge/El Mirador                               The Neighborhood Group, Inc.
        6106189c    Plaza District Apartments - Seville Plaza                                      The Neighborhood Group, Inc.
        6106189d    Plaza District Apartments - Oak Rose Place                                     The Neighborhood Group, Inc.
        6106189e    Plaza District Apartments - Jarboe Place                                       The Neighborhood Group, Inc.
        6106189f    Plaza District Apartments - Marquis Plaza                                      The Neighborhood Group, Inc.
  1     310903014   Mandarin Central                                  MPI/Mandarin Central, Inc.   TBD
  1      754656     3850 Royal Avenue                                 Pacific Royal LLC            Pacific Equities Group
  1     310902939   Northmont Plaza Shopping Center                   Northmont Plaza, LLC         TBD
  1      6106222    Northpointe Business Park III                     Concord Industrial Park, LP  Allied Investments
  1      6106179    459 Smith Street                                  Vichar, Inc.                 Owner-Managed
  1     310903012   Top Heavy Industrial Building                     UPFRONT, LLC                 TBD
  1    00-1100792   Cheyenne Plaza Shopping Center                    Cheyenne Plaza, Ltd.         The Management Team
  1      754473     Shoppes at Harpeth Village                        HARPETH VILLAGE RETAIL
                                                                      PARTNERS                     Brookside Properties






                                                                      SINGLE   SINGLE  INDEPENDENT
                                                                       ASSET  PURPOSE    DIRECTOR
GROUP  LOAN NUMBER  PROPERTY NAME                                     ENTITY   ENTITY    (YES/NO)
--------------------------------------------------------------------------------------------------

  2      6106189    Plaza District Apartments


                                                                        Yes     Yes         No
        6106189a    Plaza District Apartments - Plaza Tower
        6106189b    Plaza District Apartments - Cambridge/El Mirador
        6106189c    Plaza District Apartments - Seville Plaza
        6106189d    Plaza District Apartments - Oak Rose Place
        6106189e    Plaza District Apartments - Jarboe Place
        6106189f    Plaza District Apartments - Marquis Plaza
  1     310903014   Mandarin Central                                    Yes     Yes         No
  1      754656     3850 Royal Avenue                                   Yes      No         No
  1     310902939   Northmont Plaza Shopping Center                     Yes     Yes         No
  1      6106222    Northpointe Business Park III                       Yes     Yes         No
  1      6106179    459 Smith Street                                    Yes     Yes         No
  1     310903012   Top Heavy Industrial Building                       Yes     Yes         No
  1    00-1100792   Cheyenne Plaza Shopping Center                      No       No         No
  1      754473     Shoppes at Harpeth Village
                                                                        Yes     Yes         No


                                                                                      TENANT-
                                                                                        IN-
                                                                                      COMMON
                                                                                       (TIC)       LOAN
                                                                           NON       BORROWER     PURPOSE
                                                                      CONSOLIDATION  STRUCTURE  (REFINANCE/
GROUP  LOAN NUMBER  PROPERTY NAME                                        LETTER       (YES/NO)  ACQUISITION)
------------------------------------------------------------------------------------------------------------

  2      6106189    Plaza District Apartments


                                                                            No          Yes      Refinance
        6106189a    Plaza District Apartments - Plaza Tower
        6106189b    Plaza District Apartments - Cambridge/El Mirador
        6106189c    Plaza District Apartments - Seville Plaza
        6106189d    Plaza District Apartments - Oak Rose Place
        6106189e    Plaza District Apartments - Jarboe Place
        6106189f    Plaza District Apartments - Marquis Plaza
  1     310903014   Mandarin Central                                        No           No      Refinance
  1      754656     3850 Royal Avenue                                       No           No      Refinance
  1     310902939   Northmont Plaza Shopping Center                         No           No     Acquisition
  1      6106222    Northpointe Business Park III                           No           No      Refinance
  1      6106179    459 Smith Street                                        No           No      Refinance
  1     310903012   Top Heavy Industrial Building                           No           No     Acquisition
  1    00-1100792   Cheyenne Plaza Shopping Center                          No           No      Refinance
  1      754473     Shoppes at Harpeth Village
                                                                            No           No      Refinance






                                                                                    UNDERWRITTEN
                                                                      UNDERWRITTEN    EFFECTIVE   UNDERWRITTEN
                                                                        OCCUPANCY       GROSS         TOTAL     UNDERWRITTEN
GROUP  LOAN NUMBER  PROPERTY NAME                                        PERCENT       INCOME       EXPENSES         NOI
----------------------------------------------------------------------------------------------------------------------------

  2      6106189    Plaza District Apartments                             92.5%        1,040,495       376,431       664,064
        6106189a    Plaza District Apartments - Plaza Tower
        6106189b    Plaza District Apartments - Cambridge/El Mirador
        6106189c    Plaza District Apartments - Seville Plaza
        6106189d    Plaza District Apartments - Oak Rose Place
        6106189e    Plaza District Apartments - Jarboe Place
        6106189f    Plaza District Apartments - Marquis Plaza
  1     310903014   Mandarin Central                                      93.0%          944,198       248,707       695,491
  1      754656     3850 Royal Avenue                                     95.0%          926,628       250,512       676,116
  1     310902939   Northmont Plaza Shopping Center                       91.0%        1,092,395       376,668       715,728
  1      6106222    Northpointe Business Park III                         93.0%        1,080,373       221,714       858,659
  1      6106179    459 Smith Street                                      95.0%        1,082,922       317,918       765,004
  1     310903012   Top Heavy Industrial Building                         95.0%          775,691       178,733       596,958
  1    00-1100792   Cheyenne Plaza Shopping Center                        95.0%          978,828       213,959       764,869
  1      754473     Shoppes at Harpeth Village                            90.0%          734,473       145,800       588,673



                                                                      UNDERWRITTEN
                                                                        NET CASH    UNDERWRITTEN  UNDERWRITTEN
GROUP  LOAN NUMBER  PROPERTY NAME                                         FLOW        DSCR NOI      DSCR NCF
--------------------------------------------------------------------------------------------------------------

  2      6106189    Plaza District Apartments                              607,964      1.68          1.53
        6106189a    Plaza District Apartments - Plaza Tower
        6106189b    Plaza District Apartments - Cambridge/El Mirador
        6106189c    Plaza District Apartments - Seville Plaza
        6106189d    Plaza District Apartments - Oak Rose Place
        6106189e    Plaza District Apartments - Jarboe Place
        6106189f    Plaza District Apartments - Marquis Plaza
  1     310903014   Mandarin Central                                       652,936      1.44          1.35
  1      754656     3850 Royal Avenue                                      620,912      1.75          1.61
  1     310902939   Northmont Plaza Shopping Center                        644,479      2.07          1.87
  1      6106222    Northpointe Business Park III                          790,624      1.30          1.20
  1      6106179    459 Smith Street                                       675,519      1.54          1.36
  1     310903012   Top Heavy Industrial Building                          566,947      1.37          1.30
  1    00-1100792   Cheyenne Plaza Shopping Center                         705,590      1.66          1.53
  1      754473     Shoppes at Harpeth Village                             572,858      1.39          1.35


                                                                      UNDERWRITTEN  UNDERWRITTEN
                                                                        DSCR NOI      DSCR NCF    UNDERWRITTEN
                                                                        (AFTER IO     (AFTER IO    REPLACEMENT
GROUP  LOAN NUMBER  PROPERTY NAME                                        PERIOD)       PERIOD)      RESERVES
--------------------------------------------------------------------------------------------------------------

  2      6106189    Plaza District Apartments                             1.36          1.25            56,100
        6106189a    Plaza District Apartments - Plaza Tower
        6106189b    Plaza District Apartments - Cambridge/El Mirador
        6106189c    Plaza District Apartments - Seville Plaza
        6106189d    Plaza District Apartments - Oak Rose Place
        6106189e    Plaza District Apartments - Jarboe Place
        6106189f    Plaza District Apartments - Marquis Plaza
  1     310903014   Mandarin Central                                       NAP           NAP             9,502
  1      754656     3850 Royal Avenue                                     1.39          1.27            29,055
  1     310902939   Northmont Plaza Shopping Center                       1.63          1.47            19,843
  1      6106222    Northpointe Business Park III                          NAP           NAP            15,676
  1      6106179    459 Smith Street                                       NAP           NAP            25,360
  1     310903012   Top Heavy Industrial Building                          NAP           NAP             9,910
  1    00-1100792   Cheyenne Plaza Shopping Center                         NAP           NAP            10,782
  1      754473     Shoppes at Harpeth Village                             NAP           NAP             3,663






                                                                                                   MOST
                                                                                                  RECENT       MOST
                                                                                                FINANCIALS    RECENT       MOST
                                                                      MOST RECENT  MOST RECENT   EFFECTIVE  FINANCIALS    RECENT
                                                                       FINANCIALS   FINANCIALS     GROSS       TOTAL    FINANCIALS
GROUP  LOAN NUMBER  PROPERTY NAME                                      END DATE      PERIOD       INCOME     EXPENSES       NOI
------------------------------------------------------------------------------------------------------------------------------------

  2      6106189    Plaza District Apartments                           7/31/2005       12        818,145     321,346     496,799
        6106189a    Plaza District Apartments - Plaza Tower
        6106189b    Plaza District Apartments - Cambridge/El Mirador
        6106189c    Plaza District Apartments - Seville Plaza
        6106189d    Plaza District Apartments - Oak Rose Place
        6106189e    Plaza District Apartments - Jarboe Place
        6106189f    Plaza District Apartments - Marquis Plaza
  1     310903014   Mandarin Central                                     5/1/2005      T-12       867,296     190,561     676,735
  1      754656     3850 Royal Avenue                                  12/31/2004       12        529,984     234,207     295,777
  1     310902939   Northmont Plaza Shopping Center                           NAP       NAP             0           0           0
  1      6106222    Northpointe Business Park III                       7/31/2005        7      1,075,072     131,554     943,518
  1      6106179    459 Smith Street                                          NAP       NAP
  1     310903012   Top Heavy Industrial Building                             NAP       NAP             0           0           0
  1    00-1100792   Cheyenne Plaza Shopping Center                      9/30/2005        9        991,670     210,930     780,740
  1      754473     Shoppes at Harpeth Village


                                                                         MOST                    SECOND       SECOND
                                                                        RECENT      SECOND    MOST RECENT  MOST RECENT
                                                                      FINANCIALS MOST RECENT  FINANCIALS     FINANCIALS
                                                                       NET CASH   FINANCIALS   STATEMENT     EFFECTIVE
GROUP  LOAN NUMBER  PROPERTY NAME                                        FLOW     END DATE       PERIOD    GROSS INCOME
-----------------------------------------------------------------------------------------------------------------------

  2      6106189    Plaza District Apartments                           496,799   12/31/2004       12         739,771
        6106189a    Plaza District Apartments - Plaza Tower
        6106189b    Plaza District Apartments - Cambridge/El Mirador
        6106189c    Plaza District Apartments - Seville Plaza
        6106189d    Plaza District Apartments - Oak Rose Place
        6106189e    Plaza District Apartments - Jarboe Place
        6106189f    Plaza District Apartments - Marquis Plaza
  1     310903014   Mandarin Central                                    648,535   12/31/2004     Actual       851,896
  1      754656     3850 Royal Avenue                                   246,074   12/31/2003       12         751,079
  1     310902939   Northmont Plaza Shopping Center                           0          NAP       NAP              0
  1      6106222    Northpointe Business Park III                       943,518   12/31/2004       12         657,733
  1      6106179    459 Smith Street                                                     NAP       NAP
  1     310903012   Top Heavy Industrial Building                             0          NAP       NAP              0
  1    00-1100792   Cheyenne Plaza Shopping Center                      767,766   12/31/2004       12         995,389
  1      754473     Shoppes at Harpeth Village







                                                                        SECOND                  SECOND                   THIRD
                                                                         MOST       SECOND       MOST        THIRD        MOST
                                                                        RECENT       MOST       RECENT        MOST       RECENT
                                                                      FINANCIALS    RECENT    FINANCIAL      RECENT    FINANCIALS
                                                                         TOTAL    FINANCIALS   NET CASH    FINANCIALS   STATEMENT
GROUP  LOAN NUMBER  PROPERTY NAME                                      EXPENSES       NOI       FLOW        END DATE     PERIOD
----------------------------------------------------------------------------------------------------------------------------------

  2      6106189    Plaza District Apartments                           309,683     430,088     430,088        NAP        NAP
        6106189a    Plaza District Apartments - Plaza Tower
        6106189b    Plaza District Apartments - Cambridge/El Mirador
        6106189c    Plaza District Apartments - Seville Plaza
        6106189d    Plaza District Apartments - Oak Rose Place
        6106189e    Plaza District Apartments - Jarboe Place
        6106189f    Plaza District Apartments - Marquis Plaza
  1     310903014   Mandarin Central                                    171,990     679,906     679,906    12/31/2003    Actual
  1      754656     3850 Royal Avenue                                   230,914     520,165     239,708
  1     310902939   Northmont Plaza Shopping Center                           0           0           0           NAP      NAP
  1      6106222    Northpointe Business Park III                       107,855     549,878     549,878    12/31/2003      12
  1      6106179    459 Smith Street                                                                              NAP      NAP
  1     310903012   Top Heavy Industrial Building                             0           0           0           NAP      NAP
  1    00-1100792   Cheyenne Plaza Shopping Center                      221,255     774,134     774,134    12/31/2003      12
  1      754473     Shoppes at Harpeth Village


                                                                          THIRD
                                                                          MOST      THIRD                     THIRD
                                                                         RECENT      MOST        THIRD        MOST
                                                                      FINANCIALS    RECENT        MOST       RECENT
                                                                       EFFECTIVE  FINANCIALS     RECENT    FINANCIALS
                                                                         GROSS      TOTAL      FINANCIALS   NET CASH
GROUP  LOAN NUMBER  PROPERTY NAME                                       INCOME     EXPENSES        NOI        FLOW
---------------------------------------------------------------------------------------------------------------------

  2      6106189    Plaza District Apartments
        6106189a    Plaza District Apartments - Plaza Tower
        6106189b    Plaza District Apartments - Cambridge/El Mirador
        6106189c    Plaza District Apartments - Seville Plaza
        6106189d    Plaza District Apartments - Oak Rose Place
        6106189e    Plaza District Apartments - Jarboe Place
        6106189f    Plaza District Apartments - Marquis Plaza
  1     310903014   Mandarin Central                                    751,825     173,049      578,776      578,776
  1      754656     3850 Royal Avenue
  1     310902939   Northmont Plaza Shopping Center                           0           0            0            0
  1      6106222    Northpointe Business Park III                       227,878      80,188      147,690      147,690
  1      6106179    459 Smith Street
  1     310903012   Top Heavy Industrial Building                             0           0            0            0
  1    00-1100792   Cheyenne Plaza Shopping Center                      943,403     206,430      736,973      736,973
  1      754473     Shoppes at Harpeth Village








                                                                                                               SPACE
GROUP  LOAN NUMBER  PROPERTY NAME                                            TENANT NAME 1             SF 1    PCT 1
-----------------------------------------------------------------------------------------------------------------------

  2      6106189    Plaza District Apartments
        6106189a    Plaza District Apartments - Plaza Tower
        6106189b    Plaza District Apartments - Cambridge/El Mirador
        6106189c    Plaza District Apartments - Seville Plaza
        6106189d    Plaza District Apartments - Oak Rose Place
        6106189e    Plaza District Apartments - Jarboe Place
        6106189f    Plaza District Apartments - Marquis Plaza
  1     310903014   Mandarin Central                                  Capital Gymnastics                6,300    9.9%
  1      754656     3850 Royal Avenue                                 Line 6, Inc                      63,150   65.2%

  1     310902939   Northmont Plaza Shopping Center                   Big Lots                         30,600   23.1%
  1      6106222    Northpointe Business Park III                     Mission Foods Corporation        20,688   22.4%
  1      6106179    459 Smith Street                                  Harvic International Ltd.       126,800  100.0%
  1     310903012   Top Heavy Industrial Building                     Top Heavy Clothing Company       99,100  100.0%
  1    00-1100792   Cheyenne Plaza Shopping Center                    Vons                             52,855   73.5%
  1      754473     Shoppes at Harpeth Village                        La Hacienda Mexican Restaurant    7,335   30.0%


                                                                                                                      TENANT
                                                                       TENANT LEASE                                   LEASE
                                                                          MATURITY                           SPACE   MATURITY
GROUP  LOAN NUMBER  PROPERTY NAME                                         DATE 1      TENANT NAME 2   SF 2   PCT 2    DATE 2
------------------------------------------------------------------------------------------------------------------------------

  2      6106189    Plaza District Apartments
        6106189a    Plaza District Apartments - Plaza Tower
        6106189b    Plaza District Apartments - Cambridge/El Mirador
        6106189c    Plaza District Apartments - Seville Plaza
        6106189d    Plaza District Apartments - Oak Rose Place
        6106189e    Plaza District Apartments - Jarboe Place
        6106189f    Plaza District Apartments - Marquis Plaza
  1     310903014   Mandarin Central                                   12/31/2005    Wing It          5,370   8.5%   9/30/2010
  1      754656     3850 Royal Avenue                                   3/31/2010    Financial       33,700  34.8%   1/31/2013
                                                                                     Title Company
  1     310902939   Northmont Plaza Shopping Center                     3/31/2009    Dinorex         20,771  15.7%  11/30/2009
  1      6106222    Northpointe Business Park III                       1/31/2011    Arista, Inc.    13,380  14.5%   2/28/2010
  1      6106179    459 Smith Street                                    8/31/2019    NAP                 --   0.0%
  1     310903012   Top Heavy Industrial Building                      11/30/2020    NAP                NAP    NAP         NAP
  1    00-1100792   Cheyenne Plaza Shopping Center                     10/31/2021    Double Diamond   3,835   5.3%    8/1/2009
  1      754473     Shoppes at Harpeth Village                         10/30/2015    Corner Wine      4,160  17.0%   4/30/2015






                                                                                                          TENANT
                                                                                                           LEASE    SINGLE
                                                                                                 SPACE   MATURITY   TENANT
GROUP  LOAN NUMBER  PROPERTY NAME                                       TENANT NAME 3     SF 3   PCT 3    DATE 3     (Y/N)
--------------------------------------------------------------------------------------------------------------------------

  2      6106189    Plaza District Apartments                                                                         No
        6106189a    Plaza District Apartments - Plaza Tower                                                           No
        6106189b    Plaza District Apartments - Cambridge/El Mirador                                                  No
        6106189c    Plaza District Apartments - Seville Plaza                                                         No
        6106189d    Plaza District Apartments - Oak Rose Place                                                        No
        6106189e    Plaza District Apartments - Jarboe Place                                                          No
        6106189f    Plaza District Apartments - Marquis Plaza                                                         No
  1     310903014   Mandarin Central                                  Dollar General      5,250   8.3%   5/31/2008    No
  1      754656     3850 Royal Avenue                                 NAP                   NAP    NAP         NAP    No
  1     310902939   Northmont Plaza Shopping Center                   Aldi, Inc.         15,422  11.7%   6/30/2006    No
  1      6106222    Northpointe Business Park III                     Altaquip, LLC      12,101  13.1%  10/31/2008    No
  1      6106179    459 Smith Street                                  NAP                    --   0.0%                Yes
  1     310903012   Top Heavy Industrial Building                     NAP                   NAP    NAP         NAP    Yes
  1    00-1100792   Cheyenne Plaza Shopping Center                    Total Image Salon   3,780   5.3%   1/31/2006    No
  1      754473     Shoppes at Harpeth Village                        Cool Cafe           2,000   8.2%   8/31/2010    No


                                                                         OWNER               ASSUMPTION
                                                                       OCCUPIED               PROVISION
GROUP  LOAN NUMBER  PROPERTY NAME                                     > 20%(Y/N)  FOOTNOTES     (Y/N)           ASSUMPTION/FEE
------------------------------------------------------------------------------------------------------------------------------------

  2      6106189    Plaza District Apartments                            No                      Yes     1 time at 1%
        6106189a    Plaza District Apartments - Plaza Tower              No
        6106189b    Plaza District Apartments - Cambridge/El Mirador     No
        6106189c    Plaza District Apartments - Seville Plaza            No
        6106189d    Plaza District Apartments - Oak Rose Place           No
        6106189e    Plaza District Apartments - Jarboe Place             No
        6106189f    Plaza District Apartments - Marquis Plaza            No
  1     310903014   Mandarin Central                                     No                      Yes     2 - 0.50%
  1      754656     3850 Royal Avenue                                    No                      Yes     Unlimited Times at Greater
                                                                                                         of 1% or $15,000
  1     310902939   Northmont Plaza Shopping Center                      No                      Yes     3 - 1.0%, but not less than
                                                                                                         $15,000
  1      6106222    Northpointe Business Park III                        No                      Yes     3 times at 1%
  1      6106179    459 Smith Street                                     Yes                     Yes     2 times at 1%
  1     310903012   Top Heavy Industrial Building                        No                      Yes     2 - 1.0%, but not less than
                                                                                                         $15,000
  1    00-1100792   Cheyenne Plaza Shopping Center                       No                      Yes     Unlimited with no fee
  1      754473     Shoppes at Harpeth Village                           No                      Yes     Unlimited Times at Greater
                                                                                                         of 1% or $15,000







                                                          LOAN   PROPERTY      LOAN
GROUP  LOAN NUMBER  PROPERTY NAME                        SELLER    COUNT     SERVICER
--------------------------------------------------------------------------------------

  2     310901965   Holiday Spa                           WFB        1         WFB

  1     310903182   Pavilion Estates                      WFB        1         WFB

  1      6106187    Access Self Storage - Bernardsville  PMCF        1         PAR


  1      6106197    The Shops at England Run             PMCF        1         PAR
  1      6106216    Centre of Lovejoy                    PMCF        1         PAR


  1       45098     Sandwich Commons                     BSCMI       1     Wells Fargo

  1     310902787   Chapanoke Square                      WFB        1         WFB



                                                         ADMINISTRATIVE
                                                              COST
GROUP  LOAN NUMBER  PROPERTY NAME                          RATE (BPS)              SPONSOR                   PROPERTY TYPE
-----------------------------------------------------------------------------------------------------------------------------------

  2     310901965   Holiday Spa                              3.1450      Spencer Partrich,           Manufactured Housing Community
                                                                         Mickey Shapiro
  1     310903182   Pavilion Estates                         3.1450      Spencer Partrich, Mickey
                                                                         Shapiro                     Manufactured Housing Community
  1      6106187    Access Self Storage - Bernardsville      2.1450      Kenneth W. Cooley,          Self Storage
                                                                         Foy R. Cooley,
                                                                         Kevin Page, Larry Lahs
  1      6106197    The Shops at England Run                 2.1450      Michael T. Hall             Retail
  1      6106216    Centre of Lovejoy                        2.1450      Arthur J. Kepes,            Retail
                                                                         Stephen Rainer,
                                                                         T. Scott Smith
  1       45098     Sandwich Commons                         7.1450      Jeffrey Hanson and The
                                                                         Hampsire Companies          Retail
  1     310902787   Chapanoke Square                         3.1450      Naomi Tessler, Aaron
                                                                         Tessler                     Retail






GROUP  LOAN NUMBER  PROPERTY NAME                             PROPERTY SUB TYPE             PROPERTY ADDRESS             CITY
----------------------------------------------------------------------------------------------------------------------------------

  2     310901965   Holiday Spa                          Manufactured Home Community  10401 North Cave Creek Rd     Phoenix
  1     310903182   Pavilion Estates                     Manufactured Home Community  6830 E N Ave                  Kalamazoo
  1      6106187    Access Self Storage - Bernardsville  Self Storage                 3 Old Quarry Road             Bernardsville
  1      6106197    The Shops at England Run             Anchored                     736 Warrenton Road            Fredericksburg
  1      6106216    Centre of Lovejoy                    Shadow Anchored              11331-11379 Tara Boulevard    Lovejoy
  1       45098     Sandwich Commons                     Anchored                     77 Quaker Meeting House Road  Sandwich
  1     310902787   Chapanoke Square                     Anchored                     3210 South Wilmington Street  Raleigh


GROUP  LOAN NUMBER  PROPERTY NAME                        COUNTY      STATE  ZIP CODE
------------------------------------------------------------------------------------

  2     310901965   Holiday Spa                          Maricopa      AZ    85020
  1     310903182   Pavilion Estates                     Kalamazoo     MI    49048
  1      6106187    Access Self Storage - Bernardsville  Somerset      NJ    07924
  1      6106197    The Shops at England Run             Stafford      VA    22406
  1      6106216    Centre of Lovejoy                    Clayton       GA    30250
  1       45098     Sandwich Commons                     Barnstable    MA    02563
  1     310902787   Chapanoke Square                     Wake          NC    27603







                                                                                     NCA OR              CUT-OFF
                                                                                       SCA    ORIGINAL     DATE
GROUP  LOAN NUMBER  PROPERTY NAME                                    MSA             CA (1)   BALANCE    BALANCE
-----------------------------------------------------------------------------------------------------------------

  2     310901965   Holiday Spa                          Phoenix-Mesa                  NAP   6,225,000  6,225,000
  1     310903182   Pavilion Estates                     Kalamazoo-Battle Creek        NAP   6,200,000  6,192,453
  1      6106187    Access Self Storage - Bernardsville  New York                      NAP   6,200,000  6,190,062
  1      6106197    The Shops at England Run             Washington DC-Arlington       NAP   6,100,000  6,100,000
  1      6106216    Centre of Lovejoy                    Atlanta                       NAP   6,000,000  6,000,000
  1       45098     Sandwich Commons                     Sandwich                      NAP   6,000,000  5,992,811
  1     310902787   Chapanoke Square                     Raleigh-Durham-Chapel Hill    NAP   6,000,000  5,970,372


                                                                      % BY
                                                                    CUT-OFF
                                                                      DATE                 MATURITY
GROUP  LOAN NUMBER  PROPERTY NAME                           SORT    BALANCE  CUT-OFF DATE   BALANCE
----------------------------------------------------------------------------------------------------

  2     310901965   Holiday Spa                          6,225,000   0.2%      12/1/2005   5,220,503
  1     310903182   Pavilion Estates                     6,192,453   0.2%      12/1/2005   5,096,242
  1      6106187    Access Self Storage - Bernardsville  6,190,062   0.2%      12/1/2005   4,702,685
  1      6106197    The Shops at England Run             6,100,000   0.2%      12/1/2005   5,117,234
  1      6106216    Centre of Lovejoy                    6,000,000   0.2%      12/1/2005   4,986,799
  1       45098     Sandwich Commons                     5,992,811   0.2%      12/1/2005   4,945,445
  1     310902787   Chapanoke Square                     5,970,372   0.2%      12/1/2005   5,040,192






                                                                            FIRST     MATURITY
                                                             ORIGINATION   PAYMENT    OR HYPER      ARD
GROUP  LOAN NUMBER  PROPERTY NAME        AMORTIZATION TYPE      DATE        DATE     AM DATE   LOAN (Y/N)
----------------------------------------------------------------------------------------------------------

  2     310901965   Holiday Spa          Amortizing Balloon   11/10/2005   1/1/2006  12/1/2015      No
  1     310903182   Pavilion Estates     Amortizing Balloon   10/11/2005  12/1/2005  11/1/2015      No
  1      6106187    Access Self Storage  Amortizing Balloon   10/28/2005  12/5/2005  11/5/2015      No
                    - Bernardsville
  1      6106197    The Shops at         Amortizing Balloon    12/1/2005   1/5/2006  12/5/2015      No
                    England Run
  1      6106216    Centre of Lovejoy    Amortizing Balloon    11/8/2005   1/5/2006  12/5/2015      No
  1       45098     Sandwich Commons     Amortizing Balloon   10/31/2005  12/1/2005  11/1/2015      No
  1     310902787   Chapanoke Square     Amortizing Balloon    6/30/2005   8/1/2005   7/1/2015      No


                                         MATURITY   ARD  ORIGINAL    ORIGINAL
                                          DATE OF  RATE    LOAN    AMORTIZATION
GROUP  LOAN NUMBER  PROPERTY NAME        ARD LOAN  STEP    TERM        TERM      IO PERIOD
------------------------------------------------------------------------------------------

  2     310901965   Holiday Spa             NAP     NAP     120         360          0
  1     310903182   Pavilion Estates        NAP     NAP     120         360          0
  1      6106187    Access Self Storage     NAP     NAP     120         300          0
                    - Bernardsville
  1      6106197    The Shops at            NAP     NAP     120         360          0
                    England Run
  1      6106216    Centre of Lovejoy       NAP     NAP     120         360          0
  1       45098     Sandwich Commons        NAP     NAP     120         360          0
  1     310902787   Chapanoke Square        NAP     NAP     120         360          0






                                         SEASONING/  REMAINING    REMAINING                         CURRENT
                                           CUTOFF     TERM TO   AMORTIZATION   RATE  AMORTIZATION  INTEREST
GROUP  LOAN NUMBER  PROPERTY NAME         LOAN AGE    MATURITY      TERM       TYPE      BASIS       RATE
-----------------------------------------------------------------------------------------------------------

  2     310901965   Holiday Spa               0         120          360      Fixed   Actual/360   5.56000%

  1     310903182   Pavilion Estates          1         119          359      Fixed   Actual/360   4.93000%

  1      6106187    Access Self Storage       1         119          299      Fixed   Actual/360   5.31000%
                    - Bernardsville
  1      6106197    The Shops at              0         120          360      Fixed   Actual/360   5.57000%
                    England Run
  1      6106216    Centre of Lovejoy         0         120          360      Fixed   Actual/360   5.27000%

  1       45098     Sandwich Commons          1         119          359      Fixed   Actual/360   5.01500%

  1     310902787   Chapanoke Square          5         115          355      Fixed   Actual/360   5.61000%


                                            P&I
                                          MONTHLY    IO MONTHLY       PREPAYMENT/        LOCKOUT
                                            DEBT        DEBT            LOCKOUT            END     LOCKOUT
GROUP  LOAN NUMBER  PROPERTY NAME         SERVICE      SERVICE        DESCRIPTION         DATE       TERM
----------------------------------------------------------------------------------------------------------

  2     310901965   Holiday Spa          35,579.56       NAP      LO(24)/Defeasance     8/31/2015    116
                                                                  (92)/Open(4)
  1     310903182   Pavilion Estates     33,018.21       NAP      LO(25)/Defeasance     7/31/2015    116
                                                                  (91)/Open(4)
  1      6106187    Access Self Storage  37,373.13       NAP      LO(47)/GRTR1% or YM  10/28/2009     47
                    - Bernardsville                               (69)/Open(4)
  1      6106197    The Shops at         34,903.51       NAP      LO(25)/Defeasance      9/4/2015    116
                    England Run                                   (91)/Open(4)
  1      6106216    Centre of Lovejoy    33,206.59       NAP      LO(26)/GRTR1% or YM    2/5/2008     26
                                                                  (87)/Open(7)
  1       45098     Sandwich Commons     32,264.32       NAP      LO(25)/Defeasance     8/31/2015    117
                                                                  (92)/Open(3)
  1     310902787   Chapanoke Square     34,482.58       NAP      LO(35)/Defeasance     5/31/2015    118
                                                                  (83)/Open(2)






                                            YIELD              YIELD                RESTRICTIONS
                                            MAINT      YIELD   MAINT  RESTRICTIONS       ON         PARTIAL
                                            BEGIN      MAINT    PROJ       ON        DEFEASANCE   PREPAYMENTS      PAYMENT
GROUP  LOAN NUMBER  PROPERTY NAME           DATE     END DATE   TERM   DEFEASANCE      PERIOD       ALLOWED      APPLICATION
------------------------------------------------------------------------------------------------------------------------------

  2     310901965   Holiday Spa                 NAP       NAP   NAP        Yes            24           No      NAP
  1     310903182   Pavilion Estates            NAP       NAP   NAP        Yes            24           No      NAP
  1      6106187    Access Self Storage  10/29/2009  8/4/2015    69        No            NAP           No      Lenders
                    - Bernardsville                                                                            Sole Discretion
  1      6106197    The Shops at                NAP       NAP   NAP        Yes            25           No      Lenders
                    England Run                                                                                Sole Discretion
  1      6106216    Centre of Lovejoy      2/6/2008  6/4/2015    87        No            NAP           No      Lenders
                                                                                                               Sole Discretion
  1       45098     Sandwich Commons            NAP       NAP   NAP        Yes            24           No
  1     310902787   Chapanoke Square            NAP       NAP   NAP        Yes            30           No      NAP






                                                           PARTIAL               DAY                PARTIAL
                                                          PREPAYMENT          PREPAYMENT          COLLATERAL
GROUP  LOAN NUMBER  PROPERTY NAME                        DESCRIPTION           ALLOWED           RELEASE (Y/N)
--------------------------------------------------------------------------------------------------------------

  2     310901965   Holiday Spa                          NAP          Any with accrued interest        No
  1     310903182   Pavilion Estates                     NAP          Any with accrued interest        No
  1      6106187    Access Self Storage - Bernardsville  NAP          Any With Accrued Interest        No
  1      6106197    The Shops at England Run             NAP          Any With Accrued Interest        No
  1      6106216    Centre of Lovejoy                    NAP          Any With                         No
                                                                      Accrued Interest
  1       45098     Sandwich Commons                               0  Any with accrued interest        No
  1     310902787   Chapanoke Square                     NAP          Any with accrued interest        No






                                                           PARTIAL      OUTPARCEL     OUTPARCEL
                                                          COLLATERAL        OR        OR OTHER
                                                           RELEASE        OTHER        RELEASE
GROUP  LOAN NUMBER  PROPERTY NAME                        DESCRIPTION  RELEASE (Y/N)  DESCRIPTION
------------------------------------------------------------------------------------------------

  2     310901965   Holiday Spa                              NAP           No            NAP
  1     310903182   Pavilion Estates                         NAP           No            NAP
  1      6106187    Access Self Storage - Bernardsville      NAP           No            NAP
  1      6106197    The Shops at England Run                 NAP           No            NAP
  1      6106216    Centre of Lovejoy                        NAP           No            NAP
  1       45098     Sandwich Commons                         NAP           No            NAP
  1     310902787   Chapanoke Square                         NAP           No            NAP






                                                                                                            PAYMENT
                                                         SUBSTITUTION  SUBSTITUTION           PAYMENT    GRACE PERIOD
                                                           ALLOWED       PROVISION   DUE   GRACE PERIOD  EVENT OF LATE
GROUP  LOAN NUMBER  PROPERTY NAME                           (Y/N)       DESCRIPTION  DATE    EVENT OF         FEE       LOCKBOX
--------------------------------------------------------------------------------------------------------------------------------

  2     310901965   Holiday Spa                               No           NAP        1st        5             5            No
  1     310903182   Pavilion Estates                          No           NAP        1st        5             5            No
  1      6106187    Access Self Storage - Bernardsville       No           NAP        5th        0             0            No
  1      6106197    The Shops at England Run                  No           NAP        5th        0             0            No
  1      6106216    Centre of Lovejoy                         No           NAP        5th        0             0           Yes
  1       45098     Sandwich Commons                          No           NAP        1st        5             5            No
  1     310902787   Chapanoke Square                          No           NAP        1st        5            15            No






                                                                    REPLACEMENT  REPLACEMENT
                                                 TERMS/DESCRIPTION    RESERVES     RESERVES
                                                    OF SPRINGING      INITIAL      MONTHLY
                                                      LOCKBOX         DEPOSIT      DEPOSIT       TERMS/DESCRIPTION OF SPRINGING
GROUP  LOAN NUMBER  PROPERTY NAME  LOCKBOX TYPE   (IF APPLICABLE)      AMOUNT       AMOUNT    REPLACEMENT RESERVES (IF APPLICABLE)
----------------------------------------------------------------------------------------------------------------------------------

  2      310901965  Holiday Spa    None                 NAP               0           0       Capex impound is waived as long as
                                                                                              no event of Default occurs and the
                                                                                              following conditions are met; 1)
                                                                                              sole fee simple owner of the
                                                                                              property is borrower or successor
                                                                                              entity acceptable to lender and
                                                                                              property is covered by leases to
                                                                                              impound tenant; 2) annual
                                                                                              insurance premium payments are
                                                                                              evidenced and made prior to
                                                                                              delinquency; 3) the property is
                                                                                              being properly maintained.
  1      310903182  Pavilion       None                 NAP               0           0       Impound is waived as long as there
                                                                                              exists Estates no Default, and the
                                                                                              following conditions are being
                                                                                              met: (1) Borrower, or a sucessor
                                                                                              entity, is the sole fee simple
                                                                                              owner of the property, which is
                                                                                              covered by Leases, and where
                                                                                              Tenants are in occupancy paying
                                                                                              rent; (2) Insurance premiums are
                                                                                              being met without delinquincy, and
                                                                                              proof of timely payments is
                                                                                              supplied to Lender; (2) Property
                                                                                              is being properly maintained; (3)
                                                                                              If a Default occurs, Lender will
                                                                                              Not require Borrower to fund Ins &
                                                                                              Cap Ex unless Borrower should fail
                                                                                              to fully cure the Default within a
                                                                                              period of 30 days. This
                                                                                              accomodation will only be provided
                                                                                              to the Borrower once during the
                                                                                              Term of the Loan.
  1        6106187  Access Self                         NAP                         779
                    Storage -
                    Bernardsville
  1        6106197  The Shops at                        NAP
                    England Run
  1        6106216  Centre of      Springing     Springs upon the                   584
                    Lovejoy        Hard          occurrence of any
                                                 of the following
                                                 events: (a)
                                                 Borrower or
                                                 Lender obtains
                                                 actual notice
                                                 that Wal-Mart
                                                 ("Wal-Mart")
                                                 intends to vacate
                                                 or has vacated
                                                 the Super
                                                 Wal-Mart Center
                                                 located adjacent
                                                 to the Property
                                                 (the "Wal-Mart
                                                 Location"), or
                                                 (b) Borrower or
                                                 Lender obtains
                                                 actual notice
                                                 that Wal-Mart
                                                 intends to
                                                 terminate or has
                                                 terminated its
                                                 operation at the
                                                 Wal-Mart Location
                                                 or otherwise
                                                 intends to
                                                 "go-dark"
                                                 or has done
                                                 "dark" at the
                                                 Wal-Mart
                                                 Location, or (c)
                                                 Wal-Mart
                                                 announces or
                                                 publishes its
                                                 intent to vacate,
                                                 to terminate its
                                                 operations at or
                                                 otherwise goes
                                                 dark at the
                                                 Wal-Mart
                                                 Location, or (d)
                                                 Wal-Mart vacates,
                                                 terminates its
                                                 operations at or
                                                 otherwise goes
                                                 dark at the
                                                 Wal-Mart
                                                 Location.
  1          45098  Sandwich       None                                 915         915
                    Commons
  1      310902787  Chapanoke
                    Square         None                 NAP         150,000       1,124                     NAP




                                   REPLACEMENT RESERVE
                                     CAP DESCRIPTION
GROUP  LOAN NUMBER  PROPERTY NAME    (IF APPLICABLE)
------------------------------------------------------

  2      310901965  Holiday Spa                      0











  1      310903182  Pavilion                         0




















  1        6106187  Access Self
                    Storage -
                    Bernardsville
  1        6106197  The Shops at
                    England Run
  1        6106216  Centre of                    7,005
                    Lovejoy
















































  1          45098  Sandwich
                    Commons
  1      310902787  Chapanoke
                    Square                           0






                                                         IMMEDIATE
                                                           REPAIR                             TERMS/DESCRIPTION OF
                                                          RESERVE   INITIAL TAX  MONTHLY TAX  SPRINGING TAX ESCROW
GROUP  LOAN NUMBER  PROPERTY NAME                         DEPOSIT      ESCROW       ESCROW       (IF APPLICABLE)
------------------------------------------------------------------------------------------------------------------

  2      310901965  Holiday Spa                                 0       5,694       2,847            NAP












  1      310903182  Pavilion Estates                            0      58,192       8,753            NAP





















  1        6106187  Access Self Storage - Bernardsville                 7,767       7,767
  1        6106197  The Shops at England Run                           13,537       4,512
  1        6106216  Centre of Lovejoy                                  19,653       4,913
  1          45098  Sandwich Commons                       44,484       4,863       4,863
  1      310902787  Chapanoke Square                      190,188      29,440       3,271            NAP




                                                         INITIAL INSURANCE  MONTHLY INSURANCE   TERMS/DESCRIPTION OF SPRINGING
GROUP  LOAN NUMBER  PROPERTY NAME                              ESCROW             ESCROW       INSURANCE ESCROW (IF APPLICABLE)
-------------------------------------------------------------------------------------------------------------------------------

  2      310901965  Holiday Spa                                   0                   0        Insurance impound is waived as
                                                                                               long as no event of Default
                                                                                               occurs and the following
                                                                                               conditions are met; 1) sole fee
                                                                                               simple owner of the property is
                                                                                               borrower or successor entity
                                                                                               acceptable to lender and
                                                                                               property is covered by leases to
                                                                                               impound tenant; 2) annual
                                                                                               insurance premium payments are
                                                                                               evidenced and made prior to
                                                                                               delinquency; 3) the property is
                                                                                               being properly maintained.
  1      310903182  Pavilion Estates                              0                   0        Impound is waived as long as
                                                                                               there exists no Default, and the
                                                                                               following conditions are being
                                                                                               met: (1) Borrower, or a sucessor
                                                                                               entity, is the sole fee simple
                                                                                               owner of the property, which is
                                                                                               covered by Leases, and where
                                                                                               Tenants are in occupancy paying
                                                                                               rent; (2) Insurance premiums are
                                                                                               being met without delinquincy,
                                                                                               and proof of timely payments is
                                                                                               supplied to Lender; (3) Property
                                                                                               is being properly maintained;
                                                                                               (4) If a Default occurs, Lender
                                                                                               will Not require Borrower to
                                                                                               fund Ins & Cap Ex unless
                                                                                               Borrower should fail to fully
                                                                                               cure the Default within a period
                                                                                               of 30 days. This accomodation
                                                                                               will only be provided to the
                                                                                               Borrower once during the Term of
                                                                                               the Loan.
  1        6106187  Access Self Storage - Bernardsville      10,512               1,168
  1        6106197  The Shops at England Run                  1,539                 513
  1        6106216  Centre of Lovejoy                         4,381                 365
  1          45098  Sandwich Commons                              0                   0
  1      310902787  Chapanoke Square                          7,907               1,318        NAP






                                                         INITIAL TI/LC  MONTHLY TI/LC  TERMS/DESCRIPTION OF SPRINGING TI/LC
GROUP  LOAN NUMBER  PROPERTY NAME                            AMOUNT        RESERVE            RESERVE (IF APPLICABLE)
---------------------------------------------------------------------------------------------------------------------------

  2     310901965   Holiday Spa                                   0             0      NAP
  1     310903182   Pavilion Estates                              0             0      NAP
  1       6106187   Access Self Storage - Bernardsville
  1       6106197   The Shops at England Run                                1,750      In the event that the Food Lion
                                                                                       tenant fails to renew its lease at
                                                                                       least six months prior to lease
                                                                                       expiration or the Food Lion tenant
                                                                                       vacates its space or terminates its
                                                                                       lease (or otherwise "goes dark"), or
                                                                                       gives notice of its intent to vacate
                                                                                       or terminate, or should Food Lion
                                                                                       file a petition in bankruptcy,
                                                                                       monthly deposits shall be increased
                                                                                       to $20,000 and the Leasing Reserve
                                                                                       Cap Amount shall be increased to
                                                                                       $220,000. Upon the renewal of the
                                                                                       Food Lion lease or at such time as
                                                                                       the space formerly occupied by Food
                                                                                       Lion is re-leased to a tenant
                                                                                       acceptable to Lender and such
                                                                                       replacement tenant is in occupancy,
                                                                                       open for business and paying full
                                                                                       rent, provided no Event of Default
                                                                                       exists under the Loan Documents, all
                                                                                       funds in the Leasing Reserve in
                                                                                       excess of $75,000 shall be released
                                                                                       to the Borrower.







  1       6106216   Centre of Lovejoy                                                  The Borrower will be required to
                                                                                       make monthly deposits into a Leasing
                                                                                       Reserve, subject to a cap of
                                                                                       $200,000, on the next payment date
                                                                                       following the date that Borrower
                                                                                       obtains actual notice that Wal-Mart
                                                                                       intends to vacate or terminate its
                                                                                       operations at the adjacent Super
                                                                                       Wal-Mart center or Wal-Mart files
                                                                                       bankruptcy or the date constructive
                                                                                       notice of any of the above is deemed
                                                                                       to have occurred.
  1         45098   Sandwich Commons                              0             0
  1     310902787   Chapanoke Square                        300,000         5,000      NAP


                                                         TI/LC RESERVE CAP DESCRIPTION   INITIAL DEBT    MONTHLY DEBT
GROUP  LOAN NUMBER  PROPERTY NAME                               (IF APPLICABLE)         SERVICE ESCROW  SERVICE ESCROW
----------------------------------------------------------------------------------------------------------------------

  2     310901965   Holiday Spa                                       0                       0              0
  1     310903182   Pavilion Estates                                  0                       0              0
  1       6106187   Access Self Storage - Bernardsville
  1       6106197   The Shops at England Run             $75,000; however, in the
                                                         event that the Food Lion
                                                         tenant fails to renew its
                                                         lease at least six months
                                                         prior to lease expiration or
                                                         the Food Lion tenant vacates
                                                         its space or terminates its
                                                         lease (or otherwise "goes
                                                         dark"), or gives notice of
                                                         its intent to vacate or
                                                         terminate, or should Food
                                                         Lion file a petition in
                                                         bankruptcy, monthly deposits
                                                         shall be increased to $20,000
                                                         and the Leasing Reserve Cap
                                                         Amount shall be increased to
                                                         $220,000. Upon the renewal of
                                                         the Food Lion lease or at
                                                         such time as the space
                                                         formerly occupied by Food
                                                         Lion is re-leased to a tenant
                                                         acceptable to Lender and such
                                                         replacement tenant is in
                                                         occupancy, open for business
                                                         and paying full rent,
                                                         provided no Event of Default
                                                         exists under the Loan
                                                         Documents, all funds in the
                                                         Leasing Reserve in excess of
                                                         $75,000 shall be released to
                                                         the Borrower.
  1       6106216   Centre of Lovejoy











  1         45098   Sandwich Commons                                                          0              0
  1     310902787   Chapanoke Square                            400,000                       0              0






                                                                                       OTHER   TERMS/DESCRIPTION
                                                            OTHER                      ESCROW     OF SPRINGING
                                                            ESCROW     OTHER ESCROW   MONTHLY     OTHER ESCROW
GROUP  LOAN NUMBER  PROPERTY NAME                        DESCRIPTION  INITIAL AMOUNT   AMOUNT    (IF APPLICABLE)
----------------------------------------------------------------------------------------------------------------

  2     310901965   Holiday Spa                          NAP                       0        0         NAP
  1     310903182   Pavilion Estates                     NAP                       0        0         NAP
  1      6106187    Access Self Storage - Bernardsville
  1      6106197    The Shops at England Run
  1      6106216    Centre of Lovejoy
  1       45098     Sandwich Commons                     0                         0
  1     310902787   Chapanoke Square                     NAP                       0        0         NAP






                                                           OTHER ESCROW                     OCCUPANCY %    OCCUPANCY
                                                         CAP DESCRIPTION   YEAR     YEAR       (MOST          DATE
GROUP  LOAN NUMBER  PROPERTY NAME                        (IF APPLICABLE)  BUILT  RENOVATED    RECENT)    (MOST RECENT)   UNITS
------------------------------------------------------------------------------------------------------------------------------

  2     310901965   Holiday Spa                                NAP         1963     1993       92.5%        7/31/2005      332
  1     310903182   Pavilion Estates                           NAP         1969     1997       77.0%        9/20/2005      529
  1      6106187    Access Self Storage - Bernardsville                    2001                86.8%        7/31/2005   62,332
  1      6106197    The Shops at England Run                               1994     2005      100.0%         9/1/2005   62,500
  1      6106216    Centre of Lovejoy                                      2005                94.9%       10/27/2005   46,700
  1       45098     Sandwich Commons                                       1991               100.0%        10/6/2005   54,896
  1     310902787   Chapanoke Square                           NAP         1962               100.0%        9/30/2005   89,663


                                                                                    NET
                                                         MEASUREMENT   BALANCE   RENTABLE   APPRAISAL
GROUP  LOAN NUMBER  PROPERTY NAME                            UNIT      PERUNIT     AREA       VALUE
-----------------------------------------------------------------------------------------------------

  2     310901965   Holiday Spa                             Pads      18,750.00         0  13,300,000
  1     310903182   Pavilion Estates                        Pads      11,705.96         0  13,350,000
  1      6106187    Access Self Storage - Bernardsville     Sq Ft         99.31    62,332   8,800,000
  1      6106197    The Shops at England Run                Sq Ft         97.60    62,500   7,600,000
  1      6106216    Centre of Lovejoy                       Sq Ft        128.48    46,700   8,325,000
  1       45098     Sandwich Commons                        Sq Ft        109.17    54,896  10,000,000
  1     310902787   Chapanoke Square                        Sq Ft         66.59    89,663   7,475,000






                                                                         DATE OF
                                                         APPRAISAL      APPRAISAL       PHASE I   PHASE II   ENGINEERING
GROUP  LOAN NUMBER  PROPERTY NAME                           TYPE    (VALUATION DATE)     DATE       DATE    REPORT DATE
------------------------------------------------------------------------------------------------------------------------

  2     310901965   Holiday Spa                            As-Is         9/8/2005      9/12/2005     NAP      9/14/2005
  1     310903182   Pavilion Estates                       As-Is         9/2/2005      8/31/2005     NAP      8/31/2005
  1      6106187    Access Self Storage - Bernardsville    As-Is         9/1/2005      9/12/2005     NAP      9/12/2005
  1      6106197    The Shops at England Run               As-Is         9/8/2005      11/3/2005     NAP     10/28/2005
  1      6106216    Centre of Lovejoy                      As-Is        9/26/2005      9/28/2005     NAP      9/28/2005
  1       45098     Sandwich Commons                       As-Is        9/30/2005     10/10/2005              10/7/2005
  1     310902787   Chapanoke Square                       As-Is        4/20/2005      4/26/2005     NAP      4/28/2005


                                                         SEISMIC  ENVIRONMENTAL  EARTHQUAKE  HURRICANE    FLOOD
GROUP  LOAN NUMBER  PROPERTY NAME                          PML%     INSURANCE     INSURANCE  INSURANCE  INSURANCE
-----------------------------------------------------------------------------------------------------------------

  2     310901965   Holiday Spa                            NAP          No            No        Yes         No
  1     310903182   Pavilion Estates                       NAP          No            No        Yes         No
  1      6106187    Access Self Storage - Bernardsville                 No            No        Yes         No
  1      6106197    The Shops at England Run                            No            No         No         No
  1      6106216    Centre of Lovejoy                                   No            No        Yes         No
  1       45098     Sandwich Commons                       0.0%         No           Yes        Yes        Yes
  1     310902787   Chapanoke Square                       NAP          No            No        Yes         No








                                                           LTV     LTV                         PARI PASSU DEBT
                                                         CUTOFF  BALLOON    LIEN    OWNERSHIP     AMOUNT (IF
GROUP  LOAN NUMBER  PROPERTY NAME                         VALUE   VALUE   POSITION   INTEREST    APPLICABLE)
--------------------------------------------------------------------------------------------------------------

  2     310901965   Holiday Spa                           46.8%   39.3%     First      Fee           NAP
  1     310903182   Pavilion Estates                      46.4%   38.2%     First      Fee           NAP
  1      6106187    Access Self Storage - Bernardsville   70.3%   53.4%     First      Fee           NAP
  1      6106197    The Shops at England Run              80.3%   67.3%     First      Fee           NAP
  1      6106216    Centre of Lovejoy                     72.1%   59.9%     First      Fee           NAP
  1       45098     Sandwich Commons                      59.9%   49.5%     First      Fee           NAP
  1     310902787   Chapanoke Square                      79.9%   67.4%     First      Fee           NAP


                                                            SECURED
                                                         (BY PROPERTY)     SECURED (BY
                                                           SECONDARY        PROPERTY)          SECURED SECONDARY
                                                           FINANCING     SECONDARY LIEN          (BY PROPERTY)
GROUP  LOAN NUMBER  PROPERTY NAME                           ALLOWED     EXISTING BALANCE     FINANCING DESCRIPTION
---------------------------------------------------------------------------------------------------------------------

  2     310901965   Holiday Spa                                No               NAP       NAP
  1     310903182   Pavilion Estates                           No               NAP       NAP
  1      6106187    Access Self Storage - Bernardsville        No               NAP       NAP
  1      6106197    The Shops at England Run                   No               NAP       NAP
  1      6106216    Centre of Lovejoy                          No               NAP       NAP
  1       45098     Sandwich Commons                           No               NAP       NAP
  1     310902787   Chapanoke Square                          Yes            354,000      $354,000 B-Note - 12.75%
                                                                                          Interest Rate, 10-Yr. Term/
                                                                                          30-yr. Am., Actual/360






                                                         SECURED (BY PROPERTY)  UNSECURED (BY PROPERTY)  UNSECURED (BY PROPERTY)
                                                          SECONDARY FINANCING     SECONDARY FINANCING      SECONDARY FINANCING
GROUP  LOAN NUMBER  PROPERTY NAME                                LIMIT                  ALLOWED             EXISTING BALANCE
--------------------------------------------------------------------------------------------------------------------------------

  2     310901965   Holiday Spa                                     NAP                    No                       NAP
  1     310903182   Pavilion Estates                                NAP                    No                       NAP
  1      6106187    Access Self Storage - Bernardsville             NAP                   Yes                        0


  1      6106197    The Shops at England Run                        NAP                    No                       NAP
  1      6106216    Centre of Lovejoy                               NAP                    No                       NAP
  1       45098     Sandwich Commons                                NAP                    No                       NAP
  1     310902787   Chapanoke Square                             354,000                   No                       NAP


                                                         UNSECURED (BY PROPERTY)  UNSECURED (BY PROPERTY)
                                                           SECONDARY FINANCING      SECONDARY FINANCING    GROUND   GROUND LEASE
GROUP  LOAN NUMBER  PROPERTY NAME                              DESCRIPTION                 LIMIT            LEASE  MATURITY DATE
--------------------------------------------------------------------------------------------------------------------------------

  2     310901965   Holiday Spa                          NAP                      NAP                        No         NAP
  1     310903182   Pavilion Estates                     NAP                      NAP                        No         NAP
  1      6106187    Access Self Storage - Bernardsville  Non-transferable         5% of the original Loan    No         NAP
                                                         unsecured loans due to   amount
                                                         the managers
  1      6106197    The Shops at England Run             NAP                      NAP                        No         NAP
  1      6106216    Centre of Lovejoy                    NAP                      NAP                        No         NAP
  1       45098     Sandwich Commons                     NAP                      NAP                        No         NAP
  1     310902787   Chapanoke Square                     NAP                      NAP                        No         NAP






                                                                               GROUND LEASE
                                                           GROUND LEASE     MATURITY DATE WITH
GROUP  LOAN NUMBER  PROPERTY NAME                        EXTENTION OPTIONS   EXTENSION OPTIONS  RECOURSE
--------------------------------------------------------------------------------------------------------

  2     310901965   Holiday Spa                                  NAP                NAP            No


  1     310903182   Pavilion Estates                             NAP                NAP            No


  1      6106187    Access Self Storage - Bernardsville          NAP                NAP            No
  1      6106197    The Shops at England Run                     NAP                NAP            No
  1      6106216    Centre of Lovejoy                            NAP                NAP            No
  1       45098     Sandwich Commons                             NAP                NAP            No
  1     310902787   Chapanoke Square                             NAP                NAP            No



                                                         CROSSED               RELATED
GROUP  LOAN NUMBER  PROPERTY NAME                        LOAN ID             BORROWER ID
--------------------------------------------------------------------------------------------------

  2     310901965   Holiday Spa                            NAP    310901961, 310901962, 310901963,
                                                                  310901964, 310901965, 310903181,
                                                                  310903182
  1     310903182   Pavilion Estates                       NAP    310901961, 310901962, 310901963,
                                                                  310901964, 310901965, 310903181,
                                                                  310903182
  1      6106187    Access Self Storage - Bernardsville    NAP    NAP
  1      6106197    The Shops at England Run               NAP    NAP
  1      6106216    Centre of Lovejoy                      NAP    6106041, 6106153
  1       45098     Sandwich Commons                       NAP    NAP
  1     310902787   Chapanoke Square                       NAP    NAP










GROUP  LOAN NUMBER  PROPERTY NAME                        BORROWER ENTITY                                PROPERTY MANAGER
----------------------------------------------------------------------------------------------------------------------------------

  2     310901965   Holiday Spa                          Holiday Spa Limited Partnership                TBD
  1     310903182   Pavilion Estates                     KP Associates, a Michigan limited partnership  TBD
  1      6106187    Access Self Storage - Bernardsville  B'Ville Storage, LLC                           Access Management Company
  1      6106197    The Shops at England Run             The Shops of England Run, Inc.                 MTH Management Corporation
  1      6106216    Centre of Lovejoy                    Lovejoy Shop Investment, L.L.C.                WRS Inc.
  1       45098     Sandwich Commons                     Sandwich 2005, LLC
  1     310902787   Chapanoke Square                     Chapanoke Square LLC                           TBD


                                                                                                       TENANT-IN-
                                                                                                      COMMON (TIC)
                                                         SINGLE   SINGLE  INDEPENDENT       NON         BORROWER    LOAN PURPOSE
                                                          ASSET  PURPOSE    DIRECTOR   CONSOLIDATION    STRUCTURE    (REFINANCE/
GROUP  LOAN NUMBER  PROPERTY NAME                        ENTITY   ENTITY    (YES/NO)       LETTER       (YES/NO)    ACQUISITION)
--------------------------------------------------------------------------------------------------------------------------------

  2     310901965   Holiday Spa                            Yes     Yes         No            No            No         Refinance
  1     310903182   Pavilion Estates                       Yes     Yes         No            No            No         Refinance
  1      6106187    Access Self Storage - Bernardsville    Yes     Yes         No            No            No         Refinance
  1      6106197    The Shops at England Run               Yes     No          No            No            No         Refinance
  1      6106216    Centre of Lovejoy                      Yes     Yes         No            No            No         Refinance
  1       45098     Sandwich Commons                       Yes     Yes         No            No            No         Refinance
  1     310902787   Chapanoke Square                       Yes     Yes         No            No            No        Acquisition







                                                         UNDERWRITTEN  UNDERWRITTEN  UNDERWRITTEN
                                                           OCCUPANCY     EFFECTIVE       TOTAL     UNDERWRITTEN   UNDERWRITTEN
GROUP  LOAN NUMBER  PROPERTY NAME                           PERCENT    GROSS INCOME    EXPENSES         NOI      NET CASH FLOW
------------------------------------------------------------------------------------------------------------------------------

  2     310901965   Holiday Spa                              92.2%        1,313,841       469,726       844,114     827,514
  1     310903182   Pavilion Estates                         75.0%        1,604,576       694,873       909,703     883,253
  1      6106187    Access Self Storage - Bernardsville      85.8%        1,079,407       439,376       640,031     630,381
  1      6106197    The Shops at England Run                 95.0%          728,211       165,500       562,711     504,681
  1      6106216    Centre of Lovejoy                        94.3%          796,302       166,940       629,362     584,101
  1       45098     Sandwich Commons                         95.0%          901,306       206,763       694,543     657,857
  1     310902787   Chapanoke Square                         92.0%          735,796       130,858       604,939     584,315


                                                                                                        UNDERWRITTEN
                                                                                       UNDERWRITTEN       DSCR NCF    UNDERWRITTEN
                                                         UNDERWRITTEN  UNDERWRITTEN       DSCR NOI       (AFTER IO    REPLACEMENT
GROUP  LOAN NUMBER  PROPERTY NAME                          DSCR NOI      DSCR NCF    (AFTER IO PERIOD)     PERIOD)      RESERVES
----------------------------------------------------------------------------------------------------------------------------------

  2     310901965   Holiday Spa                              1.98          1.94              NAP             NAP            16,600
  1     310903182   Pavilion Estates                         2.30          2.23              NAP             NAP            26,450
  1      6106187    Access Self Storage - Bernardsville      1.43          1.41              NAP             NAP             9,350
  1      6106197    The Shops at England Run                 1.34          1.20              NAP             NAP            24,539
  1      6106216    Centre of Lovejoy                        1.58          1.47              NAP             NAP             7,005
  1       45098     Sandwich Commons                         1.79          1.70              NAP             NAP            10,979
  1     310902787   Chapanoke Square                         1.46          1.41              NAP             NAP            13,482







                                                                           MOST        MOST RECENT
                                                         MOST RECENT      RECENT        FINANCIALS      MOST RECENT   MOST RECENT
                                                          FINANCIALS    FINANCIALS   EFFECTIVE GROSS    FINANCIALS     FINANCIALS
GROUP  LOAN NUMBER  PROPERTY NAME                          END DATE       PERIOD          INCOME      TOTAL EXPENSES      NOI
---------------------------------------------------------------------------------------------------------------------------------

  2     310901965   Holiday Spa                            6/30/2005  Ann. 6 Months        1,327,794         451,626      876,168
  1     310903182   Pavilion Estates                       6/30/2005      T-12             1,569,739         731,732      838,007
  1      6106187    Access Self Storage - Bernardsville    9/30/2005       12              1,037,191         455,354      581,837
  1      6106197    The Shops at England Run               7/31/2005       12                724,763         158,068      566,695
  1      6106216    Centre of Lovejoy                            NAP       NAP
  1       45098     Sandwich Commons                      12/31/2004       12              1,016,149         212,106      804,043
  1     310902787   Chapanoke Square                       9/25/2005  Ann. 9 Months          791,931          66,221      725,710


                                                                                      SECOND      SECOND MOST
                                                         MOST RECENT     SECOND    MOST RECENT       RECENT
                                                          FINANCIALS  MOST RECENT   FINANCIALS     FINANCIALS
                                                             NET       FINANCIALS   STATEMENT   EFFECTIVE GROSS
GROUP  LOAN NUMBER  PROPERTY NAME                         CASH FLOW     END DATE      PERIOD         INCOME
---------------------------------------------------------------------------------------------------------------

  2     310901965   Holiday Spa                              876,168   12/31/2004     Actual          1,306,001
  1     310903182   Pavilion Estates                         838,007   12/31/2004     Actual          1,544,361
  1      6106187    Access Self Storage - Bernardsville      581,837   12/31/2004       12              949,999
  1      6106197    The Shops at England Run                 543,272   12/31/2004       12              739,921
  1      6106216    Centre of Lovejoy                                         NAP       NAP
  1       45098     Sandwich Commons                         804,043   12/31/2003       12              970,780
  1     310902787   Chapanoke Square                         725,710   12/31/2004     Actual            630,165






                                                         SECOND MOST                                           THIRD MOST
                                                            RECENT       SECOND      SECOND MOST   THIRD MOST    RECENT
                                                          FINANCIALS  MOST RECENT      RECENT        RECENT    FINANCIALS
                                                            TOTAL      FINANCIALS  FINANCIALS NET  FINANCIALS   STATEMENT
GROUP  LOAN NUMBER  PROPERTY NAME                          EXPENSES        NOI        CASH FLOW     END DATE     PERIOD
-------------------------------------------------------------------------------------------------------------------------

  2     310901965   Holiday Spa                            470,514      835,487        835,487     12/31/2003    Actual
  1     310903182   Pavilion Estates                       694,518      849,843        849,843     12/31/2003    Actual
  1      6106187    Access Self Storage - Bernardsville    433,129      516,870        516,870     12/31/2003      12
  1      6106197    The Shops at England Run               147,385      592,536        571,709     12/31/2003      12
  1      6106216    Centre of Lovejoy                                                                     NAP      NAP
  1       45098     Sandwich Commons                       209,020      761,760        761,760     12/31/2002      12
  1     310902787   Chapanoke Square                        76,327      553,838        553,838      12/31/2003    Actual


                                                          THIRD MOST
                                                            RECENT       THIRD MOST    THIRD MOST    THIRD MOST
                                                          FINANCIALS       RECENT        RECENT        RECENT
                                                           EFFECTIVE     FINANCIALS    FINANCIALS  FINANCIALS NET
GROUP  LOAN NUMBER  PROPERTY NAME                        GROSS INCOME  TOTAL EXPENSES      NOI        CASH FLOW
-----------------------------------------------------------------------------------------------------------------

  2     310901965   Holiday Spa                            1,259,808       471,425       788,383       788,383
  1     310903182   Pavilion Estates                       1,549,042       696,274       852,768       852,768
  1      6106187    Access Self Storage - Bernardsville      743,937       365,234       378,703       378,703
  1      6106197    The Shops at England Run                 794,776       136,871       657,905       641,359
  1      6106216    Centre of Lovejoy
  1       45098     Sandwich Commons                       1,063,355       220,424       842,931       842,931
  1     310902787   Chapanoke Square                         669,829        86,694       583,135       541,173






                                                                                                   TENANT
                                                                                                   LEASE
GROUP  LOAN NUMBER  PROPERTY NAME                         TENANT NAME 1   SF 1   SPACE PCT 1  MATURITY DATE 1
-------------------------------------------------------------------------------------------------------------

  2     310901965   Holiday Spa                          NAP                NAP          NAP              NAP
  1     310903182   Pavilion Estates                     NAP                NAP          NAP              NAP
  1      6106187    Access Self Storage - Bernardsville
  1      6106197    The Shops at England Run             Food Lion       35,650        57.0%       12/14/2013
  1      6106216    Centre of Lovejoy                    Dollar Tree     10,000        21.4%        7/31/2010
  1       45098     Sandwich Commons                     Stop & Shop     40,526        73.8%       12/31/2015
  1     310902787   Chapanoke Square                     AA Supermarket  32,600        36.4%        3/31/2008


                                                                                                         TENANT LEASE
                                                                                                           MATURITY
GROUP  LOAN NUMBER  PROPERTY NAME                              TENANT NAME 2         SF 2   SPACE PCT 2     DATE 2
---------------------------------------------------------------------------------------------------------------------

  2     310901965   Holiday Spa                          NAP                           NAP       NAP             NAP
  1     310903182   Pavilion Estates                     NAP                           NAP       NAP             NAP
  1      6106187    Access Self Storage - Bernardsville
  1      6106197    The Shops at England Run             Goodwill                    8,450     13.5%       2/28/2010
  1      6106216    Centre of Lovejoy                    The Shoe Depot              5,600     12.0%       8/31/2010
  1       45098     Sandwich Commons                     CVS                         8,000     14.6%       1/27/2010
  1     310902787   Chapanoke Square                     North Chatham Sports Club  22,540     25.1%       6/30/2009






                                                                                                       TENANT
                                                                                                        LEASE    SINGLE
                                                                                              SPACE   MATURITY   TENANT
GROUP  LOAN NUMBER  PROPERTY NAME                        TENANT NAME 3                 SF 3   PCT 3    DATE 3     (Y/N)
-----------------------------------------------------------------------------------------------------------------------

  2     310901965   Holiday Spa                          NAP                             NAP   NAP          NAP    No
  1     310903182   Pavilion Estates                     NAP                             NAP   NAP          NAP    No
  1      6106187    Access Self Storage - Bernardsville                                                            No
  1      6106197    The Shops at England Run             ABC Store                     2,400   3.8%   1/31/2006    No
  1      6106216    Centre of Lovejoy                    By Essence                    5,500  11.8%   8/31/2008    No
  1       45098     Sandwich Commons                     Physical Therapy Associates   3,900   7.1%   6/30/2007    No
  1     310902787   Chapanoke Square                     Family Dollar                10,788  12.0%  12/31/2007    No



                                                            OWNER
                                                         OCCUPIED >                ASSUMPTION
GROUP  LOAN NUMBER  PROPERTY NAME                         20% (Y/N)  FOOTNOTES  PROVISION (Y/N)             ASSUMPTION/FEE
------------------------------------------------------------------------------------------------------------------------------------

  2     310901965   Holiday Spa                              No                        Yes       2 - 1.0%, but not less than $15,000
  1     310903182   Pavilion Estates                         No                        Yes       2 - 1.0%, but not less than $15,000
  1      6106187    Access Self Storage - Bernardsville      No                        Yes                  1 time at 1%
  1      6106197    The Shops at England Run                 No                        Yes                  1 time at 1%
  1      6106216    Centre of Lovejoy                        No                        Yes                  2 times at 1%
  1       45098     Sandwich Commons                         No                        Yes                       1%
  1     310902787   Chapanoke Square                         No                        Yes       2 - 1.0%, but not less than $15,000








                                                    LOAN   PROPERTY
GROUP  LOAN NUMBER  PROPERTY NAME                  SELLER    COUNT          LOAN SERVICER
-----------------------------------------------------------------------------------------------

  1     310902687   220 Remington Boulevard          WFB       1                 WFB
  1       44048     Greentree Village Townhomes     BSCMI      1             Wells Fargo
  1      6106041    Burbank Town Center              PMCF      1                 PAR
  1       754662    McDermott Towne Crossing         PCF       1     Principal Global Investors
  1     310901964   Cascade MHP                      WFB       1                 WFB
  1      6106125    Mission Hills Shopping Center    PMCF      1                 PAR

  1      6106078    Plaza Oaks Shopping Center       PMCF      1                 PAR
  1      6106163    Park Square Court Building       PMCF      1                 PAR
  1      6106148    Stop & Stor - Flatlands          PMCF      1                 PAR
  1     610903174   Crossroads Plaza - NY            WFB       1                 WFB
  2      6106264    Collegian Court                  PMCF      1                 PAR



  1       43504     Winslow Plaza Shopping Center   BSCMI      1             Wells Fargo
  1     310903294   Stevenson Station                WFB       1                 WFB

  1       754496    Romeo Plank Crossing Shopping    PCF       1     Principal Global Investors
                    Center
  2     410903066   Rombout Village                  WFB       1                 WFB
  1       44453     Dumbarton Square                BSCMI      1                ARCap

  1       44058     Valley Terrace                  BSCMI      1             Wells Fargo


                                                   ADMINISTRATIVE
                                                        COST
GROUP  LOAN NUMBER  PROPERTY NAME                    RATE (BPS)    SPONSOR                                        PROPERTY TYPE
-----------------------------------------------------------------------------------------------------------------------------------

  1     310902687   220 Remington Boulevard            3.1450      Gurrie Rhoads                                  Office
  1       44048     Greentree Village Townhomes        3.1450      Seryl Kushner and George Gellert               Multifamily
  1      6106041    Burbank Town Center                2.1450      Tony K. Youshaei                               Retail
  1       754662    McDermott Towne Crossing           3.1450      Inland Western Retail Real Estate Trust, Inc.  Retail
  1     310901964   Cascade MHP                        3.1450      Spencer Partrich, Mickey Shapiro               Manufactured
                                                                                                                  Housing Community
  1      6106125    Mission Hills Shopping Center      2.1450      Stephen A. Robbins, Arthur A. Polacheck Jr.,   Retail
                                                                   Stephen B. Polacheck
  1      6106078    Plaza Oaks Shopping Center         2.1450      David Pemberton                                Retail
  1      6106163    Park Square Court Building         2.1450      James L. Crockarell, Rosemary Kortgard         Office
  1      6106148    Stop & Stor - Flatlands            2.1450      Neil Simon                                     Self Storage
  1     610903174   Crossroads Plaza - NY              8.1450      Wolfe Miller                                   Retail
  2      6106264    Collegian Court                    7.1450      Donald L. Mar and Janine Chin, Peter C.        Multifamily
                                                                   Djajadi and Suzanna M. Djajadi, Douglas
                                                                   J. Mar, Herman Setijono and Donna
                                                                   Seike-Setijono, Hank S. Lo and Taidi Fang
  1       43504     Winslow Plaza Shopping Center      3.1450      Jeffrey Hipple and Ken Waetzman                Retail
  1     310903294   Stevenson Station                  3.1450      Ike Gulesserian, Sam Gulesserian, and Alec     Retail
                                                                   Gulesserian
  1       754496    Romeo Plank Crossing Shopping
                    Center                             3.1450      Morelli, Gino                                  Retail
  2     410903066   Rombout Village                    3.1450      Romowner's Inc.                                Multifamily
  1       44453     Dumbarton Square                   3.1450      Jeffrey Klein, Phil Klein, Mel Goldman, Don    Mixed Use
                                                                   Goldman, Mike Brooks
  1       44058     Valley Terrace                     3.1450      Seryl Kushner and George Gellert               Multifamily






GROUP  LOAN NUMBER  PROPERTY NAME                  PROPERTY SUB TYPE            PROPERTY ADDRESS               CITY
-------------------------------------------------------------------------------------------------------------------------------

  1     310902687   220 Remington Boulevard        Suburban                     220 Remington Boulevard        Bollingbrook
  1       44048     Greentree Village Townhomes    Garden                       519 Summit Street              Lebanon
  1      6106041    Burbank Town Center            Anchored                     7608 South LaCrosse Ave        Burbank
  1       754662    McDermott Towne Crossing       Shadow Anchored              1314-1328 McDermott Drive      Allen
  1     310901964   Cascade MHP                    Manufactured Home Community  2311 West 16th Avenue          Spokane
  1      6106125    Mission Hills Shopping Center  Anchored                     15431-15441 Devonshire Street  Mission Hills
  1      6106078    Plaza Oaks Shopping Center     Shadow Anchored              2101 W. Wadley Ave.            Midland
  1      6106163    Park Square Court Building     Urban                        400 Sibley Street and 225 6th  St. Paul
                                                                                Street East
  1      6106148    Stop & Stor - Flatlands        Self Storage                 12501 Flatlands Avenue         Brooklyn
  1     610903174   Crossroads Plaza - NY          Shadow Anchored              2300 Nesconset Highway         Stony Brook
  2      6106264    Collegian Court                Multifamily/Retail           4707 12th Avenue NE            Seattle
  1       43504     Winslow Plaza Shopping Center  Shadow Anchored              525 Berlin-Cross Keys Road     Winslow Township
  1     310903294   Stevenson Station              Unanchored                   5741-5763 Stevenson Boulevard  Newark
  1       754496    Romeo Plank Crossing Shopping  Unanchored                   50750-50990 Romeo Plank Road   Macomb
                    Center
  2     410903066   Rombout Village                Garden                       129a Sterling Street           Beacon
  1       44453     Dumbarton Square               Retail/Office                3709 Old Court Road            Pikesville
  1       44058     Valley Terrace                 Garden                       3630 Valley Terrace            Randallstown


GROUP  LOAN NUMBER  PROPERTY NAME                  COUNTY       STATE  ZIP CODE
-------------------------------------------------------------------------------

  1     310902687   220 Remington Boulevard        Will           IL     60440
  1       44048     Greentree Village Townhomes    Lebanon        PA     17042
  1      6106041    Burbank Town Center            Cook           IL     60459
  1       754662    McDermott Towne Crossing       Collin         TX     75013
  1     310901964   Cascade MHP                    Spokane        WA     99204
  1      6106125    Mission Hills Shopping Center  Los Angeles    CA     91345
  1      6106078    Plaza Oaks Shopping Center     Midland        TX     79705
  1      6106163    Park Square Court Building     Ramsey         MN     55101
  1      6106148    Stop & Stor - Flatlands        Kings          NY     11208
  1     610903174   Crossroads Plaza - NY          Suffolk        NY     11790
  2      6106264    Collegian Court                King           WA     98105
  1       43504     Winslow Plaza Shopping Center  Camden         NJ     08081
  1     310903294   Stevenson Station              Alameda        CA     94560
  1       754496    Romeo Plank Crossing Shopping  Macomb         MI     48044
                    Center
  2     410903066   Rombout Village                Dutchess       NY     12508
  1       44453     Dumbarton Square               Baltimore      MD     21208
  1       44058     Valley Terrace                 Baltimore      MD     21244






                                                                                              NCA OR     ORIGINAL   CUT-OFF DATE
GROUP  LOAN NUMBER  PROPERTY NAME                  MSA                                       SCA CA (1)   BALANCE      BALANCE
--------------------------------------------------------------------------------------------------------------------------------

  1     310902687   220 Remington Boulevard        Chicago-Gary-Kenosha                          NAP     6,000,000    5,961,717
  1       44048     Greentree Village Townhomes    Pennsylvania                                  NAP     5,920,000    5,920,000
  1      6106041    Burbank Town Center            Chicago                                       NAP     5,900,000    5,887,083
  1       754662    McDermott Towne Crossing       Dallas-Fort Worth TX CMSA                     NAP     5,616,800    5,616,800
  1     310901964   Cascade MHP                    Spokane                                       NAP     5,525,000    5,525,000
  1      6106125    Mission Hills Shopping Center  Los Angeles                                   SCA     5,500,000    5,488,704
  1      6106078    Plaza Oaks Shopping Center     Odessa-Midland                                NAP     5,480,000    5,468,053
  1      6106163    Park Square Court Building     Minneapolis/St. Paul                          NAP     5,460,000    5,454,407
  1       6106148   Stop & Stor - Flatlands        New York                                      NAP     5,200,000    5,200,000
  1      610903174  Crossroads Plaza - NY          New York-Northern New Jersey-Long Island      NAP     5,100,000    5,100,000
  2       6106264   Collegian Court                Seattle                                       NAP     5,100,000    5,094,215
  1        43504    Winslow Plaza Shopping Center  Philadelphia                                  NAP     5,000,000    5,000,000
  1      310903294  Stevenson Station              San Francisco-Oakland-San Jose                NCA     5,000,000    5,000,000
  1        754496   Romeo Plank Crossing Shopping  Detroit MI PMSA                               NAP     5,000,000    5,000,000
                    Center
  2      410903066  Rombout Village                New York-Northern New Jersey-Long Island      NAP     5,000,000    4,989,305
  1       44453     Dumbarton Square               Baltimore                                     NAP     4,950,000    4,941,800
  1       44058     Valley Terrace                 Washington-Baltimore                          NAP     4,896,000    4,896,000


                                                              % BY CUT-OFF                 MATURITY
GROUP  LOAN NUMBER  PROPERTY NAME                     SORT    DATE BALANCE  CUT-OFF DATE   BALANCE
---------------------------------------------------------------------------------------------------

  1     310902687   220 Remington Boulevard        5,961,717      0.2%        12/1/2005   4,998,885
  1       44048     Greentree Village Townhomes    5,920,000      0.2%        12/1/2005   4,967,515
  1      6106041    Burbank Town Center            5,887,083      0.2%        12/1/2005   4,888,304
  1       754662    McDermott Towne Crossing       5,616,800      0.2%        12/1/2005   5,616,800
  1     310901964   Cascade MHP                    5,525,000      0.2%        12/1/2005   4,630,628
  1      6106125    Mission Hills Shopping Center  5,488,704      0.2%        12/1/2005   4,599,883
  1      6106078    Plaza Oaks Shopping Center     5,468,053      0.2%        12/1/2005   4,543,208
  1      6106163    Park Square Court Building     5,454,407      0.2%        12/1/2005   4,617,922
  1      6106148    Stop & Stor - Flatlands        5,200,000      0.2%        12/1/2005   3,958,950
  1     610903174   Crossroads Plaza - NY          5,100,000      0.2%        12/1/2005   4,610,943
  2      6106264    Collegian Court                5,094,215      0.2%        12/1/2005   4,243,197
  1       43504     Winslow Plaza Shopping Center  5,000,000      0.2%        12/1/2005   5,000,000
  1     310903294   Stevenson Station              5,000,000      0.2%        12/1/2005   4,135,952
  1       754496    Romeo Plank Crossing Shopping  5,000,000      0.2%        12/1/2005     145,890
                    Center                         4,989,305      0.2%        12/1/2005   4,157,059
  2     410903066   Rombout Village
  1       44453     Dumbarton Square               4,941,800      0.2%        12/1/2005   3,725,491
  1       44058     Valley Terrace                 4,896,000      0.2%        12/1/2005   4,109,210






                                                                                                        FIRST     MATURITY   ARD
                                                                                         ORIGINATION   PAYMENT    OR HYPER  LOAN
GROUP  LOAN NUMBER  PROPERTY NAME                         AMORTIZATION TYPE                 DATE         DATE     AM DATE   (Y/N)
---------------------------------------------------------------------------------------------------------------------------------

  1      310902687  220 Remington Boulevard               Amortizing Balloon               5/25/2005   7/1/2005   6/1/2015    No
  1       44048     Greentree Village Townhomes           Partial IO - Hyper Amortizing    5/31/2005   7/1/2005   6/1/2020   Yes
  1       6106041   Burbank Town Center                   Amortizing Balloon               9/26/2005  11/5/2005  10/5/2015    No
  1       754662    McDermott Towne Crossing              Interest Only                   10/28/2005  12/1/2005  11/1/2010    No
  1      310901964  Cascade MHP                           Amortizing Balloon              11/10/2005   1/1/2006  12/1/2015    No
  1       6106125   Mission Hills Shopping Center         Amortizing Balloon               9/30/2005  11/5/2005  10/5/2015    No
  1      6106078    Plaza Oaks Shopping Center            Amortizing Balloon               9/19/2005  11/5/2005  10/5/2015    No
  1       6106163   Park Square Court Building            Amortizing Balloon               11/2/2005  12/5/2005  11/5/2015    No
  1       6106148   Stop & Stor - Flatlands               Amortizing Balloon              11/17/2005   1/5/2006  12/5/2015    No
  1      610903174  Crossroads Plaza - NY                 Partial IO                       11/3/2005   1/1/2006  12/1/2015    No
  2       6106264   Collegian Court                       Amortizing Balloon               11/3/2005  12/5/2005  11/5/2015    No
  1        43504    Winslow Plaza Shopping Center         Interest Only                   11/15/2005   1/1/2006  12/1/2015    No
  1      310903294  Stevenson Station                     Amortizing Balloon              11/16/2005   1/1/2006  12/1/2015    No
  1       754496    Romeo Plank Crossing Shopping Center  Fully Amortizing                 11/7/2005   1/1/2006  12/1/2025    No
  2      410903066  Rombout Village                       Amortizing Balloon               9/29/2005  11/1/2005  10/1/2015    No
  1        44453    Dumbarton Square                      Amortizing Balloon              10/13/2005  12/1/2005  11/1/2015    No
  1        44058    Valley Terrace                        Partial IO - Hyper Amortizing    6/30/2005   8/1/2005   7/1/2020   Yes


                                                          MATURITY   ARD  ORIGINAL    ORIGINAL
                                                           DATE OF  RATE    LOAN    AMORTIZATION
GROUP  LOAN NUMBER  PROPERTY NAME                         ARD LOAN  STEP    TERM        TERM      IO PERIOD
-----------------------------------------------------------------------------------------------------------

  1      310902687  220 Remington Boulevard                  NAP     NAP     120        360            0
  1       44048     Greentree Village Townhomes           6/1/2035   175     180        360           60
  1       6106041   Burbank Town Center                      NAP     NAP     120        360            0
  1       754662    McDermott Towne Crossing                 NAP     NAP      60          0           60
  1      310901964  Cascade MHP                              NAP     NAP     120        360            0
  1       6106125   Mission Hills Shopping Center            NAP     NAP     120        360            0
  1      6106078    Plaza Oaks Shopping Center               NAP     NAP     120        360            0
  1       6106163   Park Square Court Building               NAP     NAP     120        360            0
  1       6106148   Stop & Stor - Flatlands                  NAP     NAP     120        300            0
  1      610903174  Crossroads Plaza - NY                    NAP     NAP     120        360           36
  2       6106264   Collegian Court                          NAP     NAP     120        360            0
  1        43504    Winslow Plaza Shopping Center            NAP     NAP     120          0          120
  1      310903294  Stevenson Station                        NAP     NAP     120        360            0
  1       754496    Romeo Plank Crossing Shopping Center     NAP     NAP     240        240            0
  2      410903066  Rombout Village                          NAP     NAP     120        360            0
  1        44453    Dumbarton Square                         NAP     NAP     120        300            0
  1        44058    Valley Terrace                        7/1/2035   175     180        360           60







                                                          SEASONING/  REMAINING    REMAINING                         CURRENT
                                                             CUTOFF    TERM TO   AMORTIZATION   RATE  AMORTIZATION  INTEREST
GROUP  LOAN NUMBER  PROPERTY NAME                          LOAN AGE    MATURITY      TERM       TYPE      BASIS       RATE
------------------------------------------------------------------------------------------------------------------------------

  1     310902687   220 Remington Boulevard                   6          114         354       Fixed   Actual/360   5.35000%
  1       44048     Greentree Village Townhomes               6          174         360       Fixed   Actual/360   5.57500%
  1      6106041    Burbank Town Center                       2          118         358       Fixed   Actual/360   5.17000%
  1      754662     McDermott Towne Crossing                  1           59           0       Fixed     30/360     5.15000%
  1     310901964   Cascade MHP                               0          120         360       Fixed   Actual/360   5.54000%
  1      6106125    Mission Hills Shopping Center             2          118         358       Fixed   Actual/360   5.47000%
  1      6106078    Plaza Oaks Shopping Center                2          118         358       Fixed   Actual/360   5.19000%
  1      6106163    Park Square Court Building                1          119         359       Fixed   Actual/360   5.85000%
  1      6106148    Stop & Stor - Flatlands                   0          120         300       Fixed   Actual/360   5.41000%
  1     610903174   Crossroads Plaza - NY                     0          120         360       Fixed   Actual/360   5.95000%
  2      6106264    Collegian Court                           1          119         359       Fixed   Actual/360   5.31000%
  1       43504     Winslow Plaza Shopping Center             0          120           0       Fixed   Actual/360   5.22000%
  1     310903294   Stevenson Station                         0          120         360       Fixed   Actual/360   5.12000%
  1      754496     Romeo Plank Crossing Shopping Center      0          240         240       Fixed   Actual/360   5.84000%
  2     410903066   Rombout Village                           2          118         358       Fixed   Actual/360   5.28000%
  1       44453     Dumbarton Square                          1          119         299       Fixed   Actual/360   5.09100%
  1       44058     Valley Terrace                            5          175         360       Fixed   Actual/360   5.57500%


                                                             P&I        IO
                                                           MONTHLY    MONTHLY            PREPAYMENT/                LOCKOUT
                                                             DEBT       DEBT              LOCKOUT                     END    LOCKOUT
GROUP  LOAN NUMBER  PROPERTY NAME                          SERVICE    SERVICE            DESCRIPTION                  DATE     TERM
------------------------------------------------------------------------------------------------------------------------------------

  1     310902687   220 Remington Boulevard               33,504.82        NAP    LO(35)/Defeasance(83)/Open(2)    4/30/2015    118
  1       44048     Greentree Village Townhomes           33,892.21  27,885.32   LO(30)/Defeasance(149)/Open(1)    5/31/2020    179
  1      6106041    Burbank Town Center                   32,288.29        NAP    LO(27)/Defeasance(89)/Open(4)     7/4/2015    116
  1      754662     McDermott Towne Crossing                    NAP  24,105.43   LO(13)/GRTR1% or YM(45)/Open(2)  12/31/2006     13
  1     310901964   Cascade MHP                           31,509.14        NAP    LO(24)/Defeasance(92)/Open(4)    8/31/2015    116
  1      6106125    Mission Hills Shopping Center         31,124.95        NAP    LO(27)/Defeasance(89)/Open(4)     7/4/2015    116
  1      6106078    Plaza Oaks Shopping Center            30,057.43        NAP    LO(27)/Defeasance(89)/Open(4)     7/4/2015    116
  1      6106163    Park Square Court Building            32,210.78        NAP    LO(26)/Defeasance(90)/Open(4)     8/4/2015    116
  1      6106148    Stop & Stor - Flatlands               31,653.67        NAP    LO(25)/Defeasance(91)/Open(4)     9/4/2015    116
  1     610903174   Crossroads Plaza - NY                 30,413.32  25,638.72    LO(35)/Defeasance(81)/Open(4)    8/31/2015    116
  2      6106264    Collegian Court                       28,352.22        NAP   LO(47)/GRTR1% or YM(69)/Open(4)   11/3/2009     47
  1       43504     Winslow Plaza Shopping Center               NAP  22,052.08    LO(24)/Defeasance(95)/Open(1)   11/30/2015    119
  1     310903294   Stevenson Station                     27,208.97        NAP       LO(35)/Flex(81)/Open(4)      11/30/2008     35
  1      754496     Romeo Plank Crossing Shopping Center  35,361.56        NAP   LO(24)/Defeasance(212)/Open(4)    8/31/2025    236
  2     410903066   Rombout Village                       27,703.17        NAP    LO(26)/Defeasance(92)/Open(2)    8/31/2015    118
  1       44453     Dumbarton Square                      29,200.26        NAP    LO(25)/Defeasance(93)/Open(2)    9/30/2015    118
  1       44058     Valley Terrace                        28,029.77  23,061.92  LO(29)/GRTR1% or YM(150)/Open(1)  12/31/2007     29






                                                            YIELD
                                                            MAINT      YIELD      YIELD    RESTRICTIONS
                                                            BEGIN      MAINT      MAINT        ON
GROUP  LOAN NUMBER  PROPERTY NAME                            DATE     END DATE  PROJ TERM   DEFEASANCE
--------------------------------------------------------------------------------------------------------

  1     310902687   220 Remington Boulevard                     NAP        NAP     NAP         Yes
  1       44048     Greentree Village Townhomes                 NAP        NAP     NAP         Yes
  1      6106041    Burbank Town Center                         NAP        NAP     NAP         Yes
  1      754662     McDermott Towne Crossing               1/1/2007  9/30/2010      45          No
  1     310901964   Cascade MHP                                 NAP        NAP     NAP         Yes
  1      6106125    Mission Hills Shopping Center               NAP        NAP     NAP         Yes
  1      6106078    Plaza Oaks Shopping Center                  NAP        NAP     NAP         Yes
  1      6106163    Park Square Court Building                  NAP        NAP     NAP         Yes
  1      6106148    Stop & Stor - Flatlands                     NAP        NAP     NAP         Yes
  1     610903174   Crossroads Plaza - NY                       NAP        NAP     NAP         Yes
  2      6106264    Collegian Court                       11/4/2009   8/4/2015      69          No
  1       43504     Winslow Plaza Shopping Center               NAP        NAP     NAP         Yes
  1     310903294   Stevenson Station                     12/1/2008  8/31/2015      81         Yes
  1      754496     Romeo Plank Crossing Shopping Center        NAP        NAP     NAP         Yes
  2     410903066   Rombout Village                             NAP        NAP     NAP         Yes
  1       44453     Dumbarton Square                            NAP        NAP     NAP         Yes
  1       44058     Valley Terrace                         1/1/2008  6/30/2020     150          No



                                                           RESTRICTIONS    PARTIAL
                                                          ON DEFEASANCE  PREPAYMENTS         PAYMENT
GROUP  LOAN NUMBER  PROPERTY NAME                            PERIOD        ALLOWED         APPLICATION
-------------------------------------------------------------------------------------------------------------

  1     310902687   220 Remington Boulevard                     29           No       NAP
  1       44048     Greentree Village Townhomes                 24           No
  1      6106041    Burbank Town Center                         27           No       Lenders Sole Discretion
  1      754662     McDermott Towne Crossing                   NAP           No
  1     310901964   Cascade MHP                                 24           No       NAP
  1      6106125    Mission Hills Shopping Center               27           No       Lenders Sole Discretion
  1      6106078    Plaza Oaks Shopping Center                  27           No       Lenders Sole Discretion
  1      6106163    Park Square Court Building                  26           No       Lenders Sole Discretion
  1      6106148    Stop & Stor - Flatlands                     25           No       Lenders Sole Discretion
  1     610903174   Crossroads Plaza - NY                       35           No       NAP
  2      6106264    Collegian Court                            NAP           No       Lenders Sole Discretion
  1       43504     Winslow Plaza Shopping Center               24           No
  1     310903294   Stevenson Station                           35           No       NAP
  1      754496     Romeo Plank Crossing Shopping Center        24           No
  2     410903066   Rombout Village                             24           No       NAP
  1       44453     Dumbarton Square                            24           No
  1       44058     Valley Terrace                             NAP           No






                                                                                             DAY                 PARTIAL
                                                          PARTIAL PREPAYMENT              PREPAYMENT            COLLATERAL
GROUP  LOAN NUMBER  PROPERTY NAME                         DESCRIPTION                      ALLOWED            RELEASE (Y/N)
---------------------------------------------------------------------------------------------------------------------------

  1     310902687   220 Remington Boulevard               NAP                     Any with accrued interest         No
  1       44048     Greentree Village Townhomes           0                       Any with accrued interest         No
  1      6106041    Burbank Town Center                   NAP                     Any With Accrued Interest         No
  1       754662    McDermott Towne Crossing                                      First 5 days of the month;        No
                                                                                  any other day with payment
                                                                                  of interest to next P&I
                                                                                  due date
  1     310901964   Cascade MHP                           NAP                     Any with accrued interest         No
  1      6106125    Mission Hills Shopping Center         NAP                     Any With Accrued Interest         No
  1      6106078    Plaza Oaks Shopping Center            NAP                     Any With Accrued Interest         No
  1      6106163    Park Square Court Building            NAP                     Any With Accrued Interest        Yes
  1      6106148    Stop & Stor - Flatlands               NAP                     Any With Accrued Interest         No
  1     610903174   Crossroads Plaza - NY                 NAP                     Any with accrued interest         No
  2      6106264    Collegian Court                       NAP                     Any With Accrued Interest         No
  1       43504     Winslow Plaza Shopping Center         0                       Any with accrued interest         No
  1     310903294   Stevenson Station                     NAP                     Any with accrued interest         No
  1       754496    Romeo Plank Crossing Shopping Center                          First 5 days of the month;        No
                                                                                  any other day with payment
                                                                                  of interest to next P&I
                                                                                  due date
  2     410903066   Rombout Village                       NAP                     Any with accrued interest         No
  1       44453     Dumbarton Square                      0                       Any with accrued interest         No
  1       44058     Valley Terrace                        0                       Any with accrued interest         No






                                                                                                               OUTPARCEL
                                                                                                 OUTPARCEL      OR OTHER
                                                                   PARTIAL COLLATERAL             OR OTHER      RELEASE
GROUP  LOAN NUMBER  PROPERTY NAME                                 RELEASE DESCRIPTION          RELEASE (Y/N)  DESCRIPTION
-------------------------------------------------------------------------------------------------------------------------

  1     310902687   220 Remington Boulevard                                NAP                       No           NAP
  1       44048     Greentree Village Townhomes                            NAP                       No           NAP
  1      6106041    Burbank Town Center                                    NAP                       No           NAP
  1       754662    McDermott Towne Crossing                               NAP                       No           NAP
  1     310901964   Cascade MHP                                            NAP                       No           NAP
  1      6106125    Mission Hills Shopping Center                          NAP                       No           NAP
  1      6106078    Plaza Oaks Shopping Center                             NAP                       No           NAP
  1      6106163    Park Square Court Building            The 3rd, 4th, or 5th floors may be         No           NAP
                                                          released, provided no floor shall
                                                          be released unless all floors above
                                                          it are released and only an entire
                                                          floor may be released. The Borrower
                                                          is required to defease a portion of
                                                          the loan equal to the release
                                                          price, which shall be 120% of the
                                                          Allocated Loan Amount. The
                                                          Allocated Loan Amounts are as
                                                          follows: Floor 5 - $1,350,000;
                                                          Floors 4 and 5 - $2,700,000; and
                                                          Floors 3,4 and 5 - $4,050,000. The
                                                          property must have a DSCR of at
                                                          least 1.35x and the ratio of the
                                                          original loan amount less the
                                                          Release Price to the value of the
                                                          remaining property shall be no more
                                                          than 70%.
  1      6106148    Stop & Stor - Flatlands                                NAP                       No           NAP
  1     610903174   Crossroads Plaza - NY                                  NAP                       No           NAP
  2      6106264    Collegian Court                                        NAP                       No           NAP
  1       43504     Winslow Plaza Shopping Center                          NAP                       No           NAP
  1     310903294   Stevenson Station                                      NAP                       No           NAP
  1       754496    Romeo Plank Crossing Shopping Center                   NAP                       No           NAP
  2     410903066   Rombout Village                                        NAP                       No           NAP
  1       44453     Dumbarton Square                                       NAP                       No           NAP
  1       44058     Valley Terrace                                         NAP                       No           NAP






                                                                                             PAYMENT   PAYMENT
                                                                                              GRACE     GRACE
                                                          SUBSTITUTION  SUBSTITUTION         PERIOD    PERIOD
                                                             ALLOWED      PROVISION    DUE  EVENT OF  EVENT OF
GROUP  LOAN NUMBER  PROPERTY NAME                             (Y/N)      DESCRIPTION  DATE   DEFAULT  LATE FEE  LOCKBOX
-----------------------------------------------------------------------------------------------------------------------

  1     310902687   220 Remington Boulevard                    No            NAP       1st      5         5        No
  1       44048     Greentree Village Townhomes                No            NAP       1st      5         5        Yes
  1      6106041    Burbank Town Center                        No            NAP       5th      0         0        No
  1       754662    McDermott Towne Crossing                   No            NAP       1st      5         0        No
  1     310901964   Cascade MHP                                No            NAP       1st      5         5        No
  1      6106125    Mission Hills Shopping Center              No            NAP       5th      0         0        No
  1      6106078    Plaza Oaks Shopping Center                 No            NAP       5th      0         0        No
  1      6106163    Park Square Court Building                 No            NAP       5th      0         0        No
  1      6106148    Stop & Stor - Flatlands                    No            NAP       5th      0         0        No
  1     610903174   Crossroads Plaza - NY                      No            NAP       1st      5         5        No
  2      6106264    Collegian Court                            No            NAP       5th      0         0        No
  1       43504     Winslow Plaza Shopping Center              No            NAP       1st      5         5        No
  1     310903294   Stevenson Station                          No            NAP       1st      5         5        No
  1       754496    Romeo Plank Crossing Shopping Center       No            NAP       1st      5         0        No
  2     410903066   Rombout Village                            No            NAP       1st      5         5        No
  1       44453     Dumbarton Square                           No            NAP       1st      5         5        No
  1       44058     Valley Terrace                             No            NAP       1st      5         5        Yes






                                                                                                       REPLACEMENT
                                                                            TERMS/DESCRIPTION           RESERVES
                                                                              OF SPRINGING              INITIAL
                                                          LOCKBOX                LOCKBOX                DEPOSIT
GROUP  LOAN NUMBER  PROPERTY NAME                           TYPE             (IF APPLICABLE)             AMOUNT
------------------------------------------------------------------------------------------------------------------

  1     310902687   220 Remington Boulevard                 None                  NAP                          0
  1       44048     Greentree Village Townhomes             Hard                                           2,997
  1      6106041    Burbank Town Center                     NAP
  1      754662     McDermott Towne Crossing                NAP                                                0
  1     310901964   Cascade MHP                             None                  NAP                          0









  1      6106125    Mission Hills Shopping Center           NAP
  1      6106078    Plaza Oaks Shopping Center              NAP
  1      6106163    Park Square Court Building              NAP      If mezzanine debt is provided,
                                                                      the loan would automatically
                                                                   become subject to cash management.














  1      6106148    Stop & Stor - Flatlands                 NAP
  1     610903174   Crossroads Plaza - NY                   None                  NAP                          0
  2      6106264    Collegian Court                         NAP
  1       43504     Winslow Plaza Shopping Center           None                                             848
  1     310903294   Stevenson Station                       None                  NAP                          0
  1      754496     Romeo Plank Crossing Shopping Center    NAP                                                0
  2     410903066   Rombout Village                         None                  NAP                    885,242
  1       44453     Dumbarton Square                        None                                             476
  1       44058     Valley Terrace                          Hard                                           2,083


                                                          REPLACEMENT
                                                           RESERVES                                                REPLACEMENT
                                                            MONTHLY            TERMS/DESCRIPTION OF SPRINGING        RESERVE
                                                            DEPOSIT                REPLACEMENT RESERVES          CAP DESCRIPTION
GROUP  LOAN NUMBER  PROPERTY NAME                           AMOUNT                   (IF APPLICABLE)             (IF APPLICABLE)
---------------------------------------------------------------------------------------------------------------------------------

  1     310902687   220 Remington Boulevard                  1,328                       NAP                              0
  1       44048     Greentree Village Townhomes              2,997
  1      6106041    Burbank Town Center                      2,420
  1      754662     McDermott Towne Crossing                     0                       NAP                             NAP
  1     310901964   Cascade MHP                                  0     Capex impound is waived as long as no              0
                                                                       event of Default occurs and the
                                                                       following conditions are met; 1) sole
                                                                       fee simple owner of the property is
                                                                       borrower or successor entity acceptable
                                                                       to lender and property is covered by
                                                                       leases to impound tenant; 2) annual
                                                                       insurance premium payments are evidenced
                                                                       and made prior to delinquency; 3) the
                                                                       property is being properly maintained.
  1      6106125    Mission Hills Shopping Center            2,000
  1      6106078    Plaza Oaks Shopping Center               1,572
  1      6106163    Park Square Court Building                         Monthly deposits of $2,849 to the
                                                                       Replacement Reserve shall not be
                                                                       required so long as (i) Park Square
                                                                       Court Building LLC remains the Mortgagor
                                                                       (i.e. no Transfer, as defined in Section
                                                                       1.13(a), has occurred), (ii) there is no
                                                                       Default or Event of Default under the
                                                                       Loan Documents, (iii) the Property is
                                                                       well maintained and in a condition
                                                                       comparable to its current condition, as
                                                                       determined by Mortgagee through annual
                                                                       property inspections, and (iv) the
                                                                       Guarantors maintain a collective net
                                                                       worth of at least $14,000,000 and
                                                                       liquidity (which shall mean unrestricted
                                                                       cash and marketable securities) of not
                                                                       less than $600,000.
  1      6106148    Stop & Stor - Flatlands                    886
  1     610903174   Crossroads Plaza - NY                        0                       NAP                               0
  2      6106264    Collegian Court                          1,500                                                    72,000
  1       43504     Winslow Plaza Shopping Center              848
  1     310903294   Stevenson Station                          736                       NAP                          44,160
  1      754496     Romeo Plank Crossing Shopping Center         0                       NAP                             NAP
  2     410903066   Rombout Village                          4,122                       NAP                              0
  1       44453     Dumbarton Square                           476
  1       44058     Valley Terrace                           2,083






                                                   IMMEDIATE REPAIR
                                                    RESERVE DEPOSIT  INITIAL TAX    MONTHLY   TERMS/DESCRIPTION OF SPRINGING
GROUP  LOAN NUMBER  PROPERTY NAME                       AMOUNT          ESCROW    TAX ESCROW    TAX ESCROW (IF APPLICABLE)
----------------------------------------------------------------------------------------------------------------------------

  1     310902687   220 Remington Boulevard                       0       70,760      17,740  NAP
  1       44048     Greentree Village Townhomes             280,468       41,329       5,893
  1      6106041    Burbank Town Center                                  180,903      30,150
  1       754662    McDermott Towne Crossing                      0            0           0  NAP
  1     310901964   Cascade MHP                                   0       16,002       5,334  NAP











  1      6106125    Mission Hills Shopping Center           194,438       26,490       8,830
  1      6106078    Plaza Oaks Shopping Center              132,500       60,508       6,051
  1      6106163    Park Square Court Building                                                Deposits to the Tax Escrow
                                                                                              shall not be required so long
                                                                                              as (i) Park Square Court
                                                                                              Building LLC remains the
                                                                                              Mortgagor (i.e. no Transfer,
                                                                                              as defined in Section 1.13(a),
                                                                                              has occurred), (ii) there is
                                                                                              no Default or Event of Default
                                                                                              under the Loan Documents,
                                                                                              (iii) all taxes and
                                                                                              assessments and insurance
                                                                                              premiums relating to the
                                                                                              Property are timely paid and
                                                                                              Mortgagee is provided with
                                                                                              satisfactory evidence thereof,
                                                                                              and (iv) James L. Crockarell
                                                                                              and Rosemary Kortgard (the
                                                                                              "Guarantors") maintain a
                                                                                              collective net worth of at
                                                                                              least $14,000,000 and
                                                                                              liquidity (which shall mean
                                                                                              unrestricted cash and
                                                                                              marketable securities) of not
                                                                                              less than $600,000.
  1      6106148    Stop & Stor - Flatlands                               40,843       6,807
  1     610903174   Crossroads Plaza - NY                         0            0           0  Impound is waived as long as
                                                                                              there exists on Default and
                                                                                              Borrower provides evidence of
                                                                                              payment of taxes and insurance
                                                                                              premiums.
  2      6106264    Collegian Court                                        9,040       4,520
  1       43504     Winslow Plaza Shopping Center                 0       25,486      12,743
  1     310903294   Stevenson Station                             0       10,170       3,090  NAP
  1       754496    Romeo Plank Crossing Shopping                 0        1,044          95  NAP
                    Center
  2     410903066   Rombout Village                         375,000       51,508       9,556  NAP
  1       44453     Dumbarton Square                              0       18,620       3,724
  1       44058     Valley Terrace                          230,828        5,272       5,272



                                                        INITIAL           MONTHLY            TERMS/DESCRIPTION OF SPRINGING
GROUP  LOAN NUMBER  PROPERTY NAME                  INSURANCE ESCROW  INSURANCE ESCROW       INSURANCE ESCROW (IF APPLICABLE)
--------------------------------------------------------------------------------------------------------------------------------

  1     310902687   220 Remington Boulevard                  16,770             1,290  NAP
  1       44048     Greentree Village Townhomes                   0                 0  Failure to provide evidence of payment
  1      6106041    Burbank Town Center                       1,995             1,995
  1       754662    McDermott Towne Crossing                      0                 0  NAP
  1     310901964   Cascade MHP                                   0                 0  Insurance impound is waived as long as
                                                                                       no event of Default occurs and the
                                                                                       following conditions are met; 1) sole
                                                                                       fee simple owner of the property is
                                                                                       borrower or successor entity
                                                                                       acceptable to lender and property is
                                                                                       covered by leases to impound tenant;
                                                                                       2) annual insurance premium payments
                                                                                       are evidenced and made prior to
                                                                                       delinquency; 3) the property is being
                                                                                       properly maintained.
  1      6106125    Mission Hills Shopping Center             7,630             2,543
  1      6106078    Plaza Oaks Shopping Center                4,431             2,216







  1      6106163    Park Square Court Building                                         Deposits to the Insurance Escrow shall
                                                                                       not be required so long as (i) Park
                                                                                       Square Court Building LLC remains the
                                                                                       Mortgagor (i.e. no Transfer, as defined
                                                                                       in Section 1.13(a), has occurred), (ii)
                                                                                       there is no Default or Event of Default
                                                                                       under the Loan Documents, (iii) all taxes
                                                                                       and assessments and insurance premiums
                                                                                       relating to the Property are timely paid
                                                                                       and Mortgagee is provided with
                                                                                       satisfactory evidence thereof, and (iv)
                                                                                       James L. Crockarell and Rosemary Kortgard
                                                                                       (the "Guarantors") maintain a collective
                                                                                       net worth of at least $14,000,000 and
                                                                                       liquidity (which shall mean unrestricted
                                                                                       cash and marketable securities) of not
                                                                                       less than $600,000.

  1      6106148    Stop & Stor - Flatlands                   6,735               842
  1     610903174   Crossroads Plaza - NY                         0                 0  Impound is waived as long as there exists
                                                                                       no Default and Borrower provides evidence
                                                                                       of payment of taxes and insurance
                                                                                       premiums.




  2      6106264    Collegian Court                           7,016             1,754
  1       43504     Winslow Plaza Shopping Center                 0                 0  Evidence of payment of Insurance Premiums
  1     310903294   Stevenson Station                         5,280               480  NAP
  1       754496    Romeo Plank Crossing Shopping
                    Center                                                          0  NAP
  2     410903066   Rombout Village                           2,305               461  NAP
  1       44453     Dumbarton Square                          7,097               797
  1       44058     Valley Terrace                                0                 0  Failure to provide evidence of payment






                                                                              MONTHLY
                                                                INITIAL        TI/LC        TERMS/DESCRIPTION OF SPRINGING TI/LC
GROUP  LOAN NUMBER  PROPERTY NAME                             TI/LC AMOUNT    RESERVE              RESERVE (IF APPLICABLE)
------------------------------------------------------------------------------------------------------------------------------------

  1     310902687   220 Remington Boulevard               1,000,000.00 (LOC)       0   If Tenant notifies Lender of it's intent to
                                                                                       terminate lease or not to renew (earlier of
                                                                                       lease requirements or 6 months prior to lease
                                                                                       maturity), Lender will initiate a Cash Flow
                                                                                       Sweep (after normal operating expenses and
                                                                                       debt service as additional TI/LC) or $30,000
                                                                                       per month. If there is insufficient cash
                                                                                       flow, relative to the $30,000 per month, the
                                                                                       Recourse Guarantors are liable for the
                                                                                       difference.
  1       44048     Greentree Village Townhomes                            0       0
  1      6106041    Burbank Town Center                                        2,000
  1       754662    McDermott Towne Crossing                               0       0   NAP
  1     310901964   Cascade MHP                                            0       0   NAP
  1      6106125    Mission Hills Shopping Center
  1      6106078    Plaza Oaks Shopping Center                        90,000   5,400   In the event Von's or Rite Aid does not give
                                                                                       notice that it will exercise its option to
                                                                                       extend the lease term for 5 years, the
                                                                                       Borrower will be required to make monthly
                                                                                       payments of $12,500 in the case of Vons and
                                                                                       $10,000 in the case of Rite Aid, subject to
                                                                                       caps of $150,000 (Von's) and $120,000 (Rite
                                                                                       Aid ), into a Leasing Reserve. The funds in
                                                                                       said account will be used towards the tenant
                                                                                       improvements and leasing commissions for the
                                                                                       applicable tenant associated with leasing the
                                                                                       space to a new tenant or renewing the
                                                                                       existing tenants lease.
  1      6106163    Park Square Court Building                                         Deposits to the TI/LC Escrow shall not be
                                                                                       required so long as (i) Park Square Court
                                                                                       Building LLC remains the Mortgagor (i.e. no
                                                                                       Transfer, as defined in Section 1.13(a), has
                                                                                       occurred), (ii) there is no Default or Event
                                                                                       of Default under the Loan Documents, (iii)
                                                                                       all taxes and assessments and insurance
                                                                                       premiums relating to the Property are timely
                                                                                       paid and Mortgagee is provided with
                                                                                       satisfactory evidence thereof, and (iv) James
                                                                                       L. Crockarell and Rosemary Kortgard (the
                                                                                       "Guarantors") maintain a collective net worth
                                                                                       of at least $14,000,000 and liquidity (which
                                                                                       shall mean unrestricted cash and marketable
                                                                                       securities) of not less than $600,000.
  1      6106148    Stop & Stor - Flatlands
  1     610903174   Crossroads Plaza - NY                                  0   2,163   NAP


  2      6106264    Collegian Court
  1       43504     Winslow Plaza Shopping Center                      2,500   2,500
  1     310903294   Stevenson Station                                      0   1,000   Springing impound equal to one years' rent
                                                                                       for Ethan Allen and/or Tuesday Morning,
                                                                                       should they fail to provide six months prior
                                                                                       written notice of intent to exercise a 5-year
                                                                                       renewal option, as provided in the leases.
                                                                                       Lender shall allow such impound to be posted
                                                                                       in the form of a letter of credit.
  1       754496    Romeo Plank Crossing Shopping Center                   0   2,325   NAP
  2     410903066   Rombout Village                                        0       0   NAP
  1       44453     Dumbarton Square                                   1,667   1,667
  1       44058     Valley Terrace                                         0       0


                                                             TI/LC RESERVE    INITIAL DEBT     MONTHLY
                                                            CAP DESCRIPTION      SERVICE    DEBT SERVICE
GROUP  LOAN NUMBER  PROPERTY NAME                           (IF APPLICABLE)      ESCROW        ESCROW
--------------------------------------------------------------------------------------------------------

  1     310902687   220 Remington Boulevard                                0        0             0









  1       44048     Greentree Village Townhomes                                     0             0
  1      6106041    Burbank Town Center                               75,000
  1       754662    McDermott Towne Crossing                             NAP
  1     310901964   Cascade MHP                                            0        0             0
  1      6106125    Mission Hills Shopping Center
  1      6106078    Plaza Oaks Shopping Center                        90,000












  1      6106163    Park Square Court Building














  1      6106148    Stop & Stor - Flatlands
  1     610903174   Crossroads Plaza - NY                 $52,000, increased        0             0
                                                          to $78,000 upon
                                                          Assumption
  2      6106264    Collegian Court
  1       43504     Winslow Plaza Shopping Center                                   0             0
  1     310903294   Stevenson Station                                      0        0             0






  1       754496    Romeo Plank Crossing Shopping Center             150,000
  2     410903066   Rombout Village                                        0        0             0
  1       44453     Dumbarton Square                                                0             0
  1       44058     Valley Terrace                                                  0             0






                                                                                                                         TERMS/
                                                                                            OTHER                     DESCRIPTION
                                                                                            ESCROW                    OF SPRINGING
                                                                                           INITIAL   OTHER ESCROW    OTHER ESCROW
GROUP  LOAN NUMBER  PROPERTY NAME                             OTHER ESCROW DESCRIPTION      AMOUNT  MONTHLY AMOUNT  (IF APPLICABLE)
-----------------------------------------------------------------------------------------------------------------------------------

  1     310902687   220 Remington Boulevard               NAP                                    0         0              NAP
  1       44048     Greentree Village Townhomes           0                                      0
  1      6106041    Burbank Town Center
  1       754662    McDermott Towne Crossing                                                     0         0              NAP
  1     310901964   Cascade MHP                           NAP                                    0         0              NAP
  1      6106125    Mission Hills Shopping Center
  1      6106078    Plaza Oaks Shopping Center
  1      6106163    Park Square Court Building
  1      6106148    Stop & Stor - Flatlands               Environmental Reserve             70,000
  1     610903174   Crossroads Plaza - NY                 NAP                                    0         0              NAP
  2      6106264    Collegian Court
  1       43504     Winslow Plaza Shopping Center         0                                      0
  1     310903294   Stevenson Station                     NAP                                    0         0              NAP
  1       754496    Romeo Plank Crossing Shopping Center  Closing Competion $63,000        205,888         0              NAP
                                                          and Construction Completion
                                                          $142,887.50
  2     410903066   Rombout Village                       NAP                                    0         0              NAP
  1       44453     Dumbarton Square                      Susquehanna Reserve ($320,000),  569,275
                                                          Construction Reserve ($249,275)
  1       44058     Valley Terrace                        0                                      0






                                                            OTHER ESCROW
                                                          CAP DESCRIPTION     YEAR       YEAR     OCCUPANCY %   OCCUPANCY DATE
GROUP  LOAN NUMBER  PROPERTY NAME                         (IF APPLICABLE)    BUILT    RENOVATED  (MOST RECENT)   (MOST RECENT)
------------------------------------------------------------------------------------------------------------------------------

  1     310902687   220 Remington Boulevard                     NAP           1987                    84.5%       10/11/2005
  1       44048     Greentree Village Townhomes                            1968-1972                  95.1%        9/29/2005
  1      6106041    Burbank Town Center                                       1984                    77.2%        8/16/2005
  1       754662    McDermott Towne Crossing                    NAP           1998                   100.0%       10/28/2005
  1     310901964   Cascade MHP                                 NAP           1970                    94.0%        9/30/2005
  1      6106125    Mission Hills Shopping Center                             1954       1979         96.4%         8/1/2005
  1      6106078    Plaza Oaks Shopping Center                                1974       1994         87.4%         9/1/2005
  1      6106163    Park Square Court Building                                1886       1986         67.6%       10/19/2005
  1      6106148    Stop & Stor - Flatlands                                   1960       2005         63.0%         9/7/2005
  1     610903174   Crossroads Plaza - NY                       NAP           1994       1997        100.0%         8/1/2005
  2      6106264    Collegian Court                                           2004                    87.8%        9/26/2005
  1       43504     Winslow Plaza Shopping Center                             1990                    97.1%       10/17/2005
  1     310903294   Stevenson Station                           NAP           1978       1995        100.0%        8/31/2005
  1       754496    Romeo Plank Crossing Shopping Center        NAP           2005                    92.9%        11/7/2005
  2     410903066   Rombout Village                             NAP           1974                   100.0%        6/29/2005
  1       44453     Dumbarton Square                                          1972                   100.0%        6/27/2005
  1       44058     Valley Terrace                                            1964                    96.0%        9/22/2005


                                                                                              NET
                                                                   MEASUREMENT   BALANCE   RENTABLE   APPRAISAL
GROUP  LOAN NUMBER  PROPERTY NAME                          UNITS       UNIT      PERUNIT     AREA       VALUE
---------------------------------------------------------------------------------------------------------------

  1     310902687   220 Remington Boulevard                79,675     Sq Ft         74.83    79,675   7,900,000
  1       44048     Greentree Village Townhomes               124     Units     47,741.94         0   7,400,000
  1      6106041    Burbank Town Center                    39,204     Sq Ft        150.17    39,204   7,990,000
  1       754662    McDermott Towne Crossing               42,700     Sq Ft        131.54    42,700   9,800,000
  1     310901964   Cascade MHP                               284     Pads      19,454.23         0  10,500,000
  1      6106125    Mission Hills Shopping Center          80,838     Sq Ft         67.90    80,838  10,800,000
  1      6106078    Plaza Oaks Shopping Center             93,962     Sq Ft         58.19    93,962   6,850,000
  1      6106163    Park Square Court Building            128,783     Sq Ft         42.35   128,783   6,800,000
  1      6106148    Stop & Stor - Flatlands                70,867     Sq Ft         73.38    70,867  11,720,000
  1     610903174   Crossroads Plaza - NY                  23,867     Sq Ft        213.68    23,867   7,000,000
  2      6106264    Collegian Court                            98     Units     51,981.79    26,504   8,395,000
  1       43504     Winslow Plaza Shopping Center          40,695     Sq Ft        122.87    40,695   6,800,000
  1     310903294   Stevenson Station                      30,789     Sq Ft        162.40    30,789   7,620,000
  1       754496    Romeo Plank Crossing Shopping Center   34,615     Sq Ft        144.45    34,615   6,400,000
  2     410903066   Rombout Village                           144     Units     34,647.95         0  16,000,000
  1       44453     Dumbarton Square                       28,575     Sq Ft        172.94    28,575   7,220,000
  1       44058     Valley Terrace                            100     Units     48,960.00         0   6,120,000






                                                                DATE OF
                                                               APPRAISAL
                                                   APPRAISAL  (VALUATION    PHASE I    PHASE II  ENGINEERING
GROUP  LOAN NUMBER  PROPERTY NAME                     TYPE       DATE)       DATE        DATE    REPORT DATE
------------------------------------------------------------------------------------------------------------

  1     310902687   220 Remington Boulevard          As-Is      4/8/2005   4/19/2005        NAP    4/18/2005
  1       44048     Greentree Village Townhomes      As-Is     4/26/2005   7/20/2005               7/21/2005
  1      6106041    Burbank Town Center              As-Is     5/27/2005   6/14/2005        NAP    6/13/2005
  1       754662    McDermott Towne Crossing         As-Is     9/15/2005  10/27/2005        NAP   10/25/2005
  1     310901964   Cascade MHP                      As-Is     8/18/2005   9/12/2005        NAP    9/12/2005
  1      6106125    Mission Hills Shopping Center    As-Is      8/1/2005   8/17/2005        NAP    8/19/2005
  1      6106078    Plaza Oaks Shopping Center       As-Is     7/16/2005    8/9/2005        NAP    7/25/2005
  1      6106163    Park Square Court Building       As-Is     7/25/2005   8/15/2005        NAP     8/9/2005
  1      6106148    Stop & Stor - Flatlands          As-Is     8/15/2005   8/25/2005        NAP    8/26/2005
  1     610903174   Crossroads Plaza - NY            As-Is      8/6/2005   8/12/2005        NAP     8/9/2005
  2      6106264    Collegian Court                  As-Is      9/1/2005  10/20/2005        NAP   10/20/2005
  1       43504     Winslow Plaza Shopping Center    As-Is      8/1/2005   8/31/2005   9/1/2005    7/14/2005
  1     310903294   Stevenson Station                As-Is     9/13/2005   9/27/2005        NAP    9/26/2005
  1       754496    Romeo Plank Crossing Shopping    As-Is     7/15/2005    7/9/2005        NAP     7/8/2005
                    Center
  2     410903066   Rombout Village                  As-Is      8/8/2005   8/19/2005        NAP    8/22/2005
  1       44453     Dumbarton Square                 As-Is      8/5/2005   9/13/2005  9/19/2005    9/22/2005
  1       44058     Valley Terrace                   As-Is     4/27/2005  10/24/2005              10/11/2005




                                                   SEISMIC  ENVIRONMENTAL  EARTHQUAKE  HURRICANE    FLOOD
GROUP  LOAN NUMBER  PROPERTY NAME                    PML%     INSURANCE     INSURANCE  INSURANCE  INSURANCE
-----------------------------------------------------------------------------------------------------------

  1     310902687   220 Remington Boulevard          NAP          No           No         Yes        No
  1       44048     Greentree Village Townhomes      0.0%         No           Yes        Yes        Yes
  1      6106041    Burbank Town Center                           No           No         Yes        No
  1       754662    McDermott Towne Crossing         NAP          No           Yes        Yes        Yes
  1     310901964   Cascade MHP                      NAP          No           No         Yes        No
  1      6106125    Mission Hills Shopping Center   17.0%         No           Yes         No        Yes
  1      6106078    Plaza Oaks Shopping Center                    No           Yes        Yes        Yes
  1      6106163    Park Square Court Building                    No           No         Yes        No
  1      6106148    Stop & Stor - Flatlands                       No           No          No        No
  1     610903174   Crossroads Plaza - NY            NAP          No           No         Yes        No
  2      6106264    Collegian Court                 11.0%         No           No          No        No
  1       43504     Winslow Plaza Shopping Center    0.0%         No           No          No        No
  1     310903294   Stevenson Station               16.0%         No           No         Yes        No
  1       754496    Romeo Plank Crossing Shopping    NAP          No           No          No        No
                    Center
  2     410903066   Rombout Village                  NAP          No           No         Yes        No
  1       44453     Dumbarton Square                 0.0%         No           No         Yes        No
  1       44058     Valley Terrace                   0.0%         No           Yes        Yes        Yes






                                                    LTV      LTV
                                                   CUTOFF  BALLOON    LIEN    OWNERSHIP
GROUP  LOAN NUMBER  PROPERTY NAME                   VALUE   VALUE   POSITION   INTEREST
---------------------------------------------------------------------------------------

  1     310902687   220 Remington Boulevard         75.5%   63.3%     First      Fee
  1       44048     Greentree Village Townhomes     80.0%   67.1%     First      Fee
  1      6106041    Burbank Town Center             73.7%   61.2%     First      Fee
  1       754662    McDermott Towne Crossing        57.3%   57.3%     First      Fee
  1     310901964   Cascade MHP                     52.6%   44.1%     First      Fee
  1      6106125    Mission Hills Shopping Center   50.8%   42.6%     First      Fee
  1      6106078    Plaza Oaks Shopping Center      79.8%   66.3%     First      Fee
  1      6106163    Park Square Court Building      80.2%   67.9%     First      Fee
  1      6106148    Stop & Stor - Flatlands         44.4%   33.8%     First      Fee
  1     610903174   Crossroads Plaza - NY           72.9%   65.9%     First      Fee
  2      6106264    Collegian Court                 60.7%   50.5%     First      Fee
  1       43504     Winslow Plaza Shopping Center   73.5%   73.5%     First      Fee
  1     310903294   Stevenson Station               65.6%   54.3%     First      Fee
  1       754496    Romeo Plank Crossing Shopping   78.1%    2.3%     First      Fee
                    Center
  2     410903066   Rombout Village                 31.2%   26.0%     First      Fee
  1       44453     Dumbarton Square                68.4%   51.6%     First      Fee
  1       44058     Valley Terrace                  80.0%   67.1%     First      Fee


                                                                       SECURED        SECURED        SECURED
                                                                    (BY PROPERTY)  (BY PROPERTY)    SECONDARY
                                                      PARI PASSU      SECONDARY      SECONDARY    (BY PROPERTY)
                                                     DEBT AMOUNT      FINANCING    LIEN EXISTING    FINANCING
GROUP  LOAN NUMBER  PROPERTY NAME                  (IF APPLICABLE)     ALLOWED        BALANCE      DESCRIPTION
---------------------------------------------------------------------------------------------------------------

  1     310902687   220 Remington Boulevard              NAP              No            NAP            NAP
  1       44048     Greentree Village Townhomes          NAP              No            NAP            NAP
  1      6106041    Burbank Town Center                  NAP              No            NAP            NAP
  1       754662    McDermott Towne Crossing             NAP              No            NAP            NAP
  1     310901964   Cascade MHP                          NAP              No            NAP            NAP
  1      6106125    Mission Hills Shopping Center        NAP              No            NAP            NAP
  1      6106078    Plaza Oaks Shopping Center           NAP              No            NAP            NAP
  1      6106163    Park Square Court Building           NAP              No            NAP            NAP
  1      6106148    Stop & Stor - Flatlands              NAP              No            NAP            NAP
  1     610903174   Crossroads Plaza - NY                NAP              No            NAP            NAP
  2      6106264    Collegian Court                      NAP              No            NAP            NAP
  1       43504     Winslow Plaza Shopping Center        NAP              No            NAP            NAP
  1     310903294   Stevenson Station                    NAP              No            NAP            NAP
  1       754496    Romeo Plank Crossing Shopping        NAP              No            NAP            NAP
                    Center
  2     410903066   Rombout Village                      NAP              No            NAP            NAP
  1       44453     Dumbarton Square                     NAP              No            NAP            NAP
  1       44058     Valley Terrace                       NAP              No            NAP            NAP






                                                                                   UNSECURED
                                                      SECURED       UNSECURED    (BY PROPERTY)    UNSECURED
                                                   (BY PROPERTY)  (BY PROPERTY)    SECONDARY    (BY PROPERTY)
                                                     SECONDARY      SECONDARY      FINANCING      SECONDARY
                                                     FINANCING      FINANCING       EXISTING      FINANCING
GROUP  LOAN NUMBER  PROPERTY NAME                      LIMIT         ALLOWED        BALANCE      DESCRIPTION
-------------------------------------------------------------------------------------------------------------

  1     310902687   220 Remington Boulevard             NAP             No            NAP         NAP
  1       44048     Greentree Village Townhomes         NAP             No            NAP         NAP
  1      6106041    Burbank Town Center                 NAP             No            NAP         NAP
  1       754662    McDermott Towne Crossing            NAP             No            NAP         NAP
  1     310901964   Cascade MHP                         NAP             No            NAP         NAP
  1      6106125    Mission Hills Shopping Center       NAP             No            NAP         NAP
  1      6106078    Plaza Oaks Shopping Center          NAP             No            NAP         NAP
  1      6106163    Park Square Court Building          NAP            Yes             0          Mezz Debt


  1      6106148    Stop & Stor - Flatlands             NAP             No            NAP         NAP
  1     610903174   Crossroads Plaza - NY               NAP             No            NAP         NAP
  2      6106264    Collegian Court                     NAP            Yes          400,000       Mezz Debt



  1       43504     Winslow Plaza Shopping Center       NAP             No            NAP         NAP
  1     310903294   Stevenson Station                   NAP             No            NAP         NAP
  1       754496    Romeo Plank Crossing Shopping       NAP             No            NAP         NAP
                    Center
  2     410903066   Rombout Village                     NAP             No            NAP         NAP
  1       44453     Dumbarton Square                    NAP             No            NAP         NAP
  1       44058     Valley Terrace                      NAP             No            NAP         NAP




                                                          UNSECURED                 GROUND
                                                        (BY PROPERTY)                LEASE
                                                          SECONDARY        GROUND  MATURITY
GROUP  LOAN NUMBER  PROPERTY NAME                      FINANCING LIMIT      LEASE    DATE
-------------------------------------------------------------------------------------------

  1     310902687   220 Remington Boulevard                 NAP              No       NAP
  1       44048     Greentree Village Townhomes             NAP              No       NAP
  1      6106041    Burbank Town Center                     NAP              No       NAP
  1       754662    McDermott Towne Crossing                NAP              No       NAP
  1     310901964   Cascade MHP                             NAP              No       NAP
  1      6106125    Mission Hills Shopping Center           NAP              No       NAP
  1      6106078    Plaza Oaks Shopping Center              NAP              No       NAP
  1      6106163    Park Square Court Building      $546,000 subject to      No       NAP
                                                   minimum DSCR of 1.15x,
                                                     maximum LTV of 85%
  1      6106148    Stop & Stor - Flatlands                 NAP              No       NAP
  1     610903174   Crossroads Plaza - NY                   NAP              No       NAP
  2      6106264    Collegian Court                  $1,000,000 subject      No       NAP
                                                     to minimum DSCR of
                                                   1.20x, maximum LTV of
                                                            80%
  1       43504     Winslow Plaza Shopping Center           NAP              No       NAP
  1     310903294   Stevenson Station                       NAP              No       NAP
  1       754496    Romeo Plank Crossing Shopping           NAP              No       NAP
                    Center
  2     410903066   Rombout Village                         NAP              No       NAP
  1       44453     Dumbarton Square                        NAP              No       NAP
  1       44058     Valley Terrace                          NAP              No       NAP






                                                                     GROUND
                                                                     LEASE
                                                                    MATURITY
                                                         GROUND      DATE
                                                          LEASE      WITH
          LOAN                                          EXTENTION  EXTENSION
GROUP    NUMBER   PROPERTY NAME                          OPTIONS    OPTIONS     RECOURSE
-------------------------------------------------------------------------------------------

  1    310902687  220 Remington Boulevard                  NAP        NAP           No
  1      44048    Greentree Village Townhomes              NAP        NAP           No


  1     6106041   Burbank Town Center                      NAP        NAP           No
  1      754662   McDermott Towne Crossing                 NAP        NAP           No
  1    310901964  Cascade MHP                              NAP        NAP           No

  1     6106125   Mission Hills Shopping Center            NAP        NAP           No
  1     6106078   Plaza Oaks Shopping Center               NAP        NAP           No
  1     6106163   Park Square Court Building               NAP        NAP     Full Recourse
  1     6106148   Stop & Stor - Flatlands                  NAP        NAP           No
  1    610903174  Crossroads Plaza - NY                    NAP        NAP           No
  2     6106264   Collegian Court                          NAP        NAP           No
  1      43504    Winslow Plaza Shopping Center            NAP        NAP           No
  1    310903294  Stevenson Station                        NAP        NAP           No
  1      754496   Romeo Plank Crossing Shopping Center     NAP        NAP           No
  2    410903066  Rombout Village                          NAP        NAP           No
  1      44453    Dumbarton Square                         NAP        NAP           No
  1      44058    Valley Terrace                           NAP        NAP           No






                                                        CROSSED                   RELATED
          LOAN                                           LOAN                    BORROWER
GROUP    NUMBER   PROPERTY NAME                           ID                        ID
------------------------------------------------------------------------------------------------------------

  1    310902687  220 Remington Boulevard               NAP                          NAP
  1      44048    Greentree Village Townhomes           NAP           44040, 44043, 44048, 44050, 44053,
                                                                      44055, 44056, 44057, 44058, 44060,
                                                                                 44061, 44062
  1     6106041   Burbank Town Center                   NAP                          NAP
  1      754662   McDermott Towne Crossing              NAP                 754704, 754646, 754662
  1    310901964  Cascade MHP                           NAP      310901961, 310901962, 310901963, 310901964,
                                                                        310901965, 310903181, 310903182
  1     6106125   Mission Hills Shopping Center         NAP                          NAP
  1     6106078   Plaza Oaks Shopping Center            NAP                          NAP
  1     6106163   Park Square Court Building            NAP                          NAP
  1     6106148   Stop & Stor - Flatlands               NAP                          NAP
  1    610903174  Crossroads Plaza - NY                 NAP                          NAP
  2     6106264   Collegian Court                       NAP                          NAP
  1      43504    Winslow Plaza Shopping Center         NAP                          NAP
  1    310903294  Stevenson Station                     NAP                          NAP
  1      754496   Romeo Plank Crossing Shopping Center  NAP                          NAP
  2    410903066  Rombout Village                       NAP                          NAP
  1      44453    Dumbarton Square                      NAP                          NAP
  1      44058    Valley Terrace                        NAP              44040, 44043, 44048, 44050,
                                                                         44053, 44055, 44056, 44057,
                                                                         44058, 44060, 44061, 44062









        LOAN                                            BORROWER
GROUP  NUMBER     PROPERTY NAME                          ENTITY
-------------------------------------------------------------------------------------------------------------------

  1    310902687  220 Remington Boulevard               220 Remington Company LLC
  1      44048    Greentree Village Townhomes           Greentree Village Associates, L.P.
  1     6106041   Burbank Town Center                   Burbank Town Center, L.L.C.
  1      754662   McDermott Towne Crossing              Inland Western Allen McDermott Limited Partnership
  1    310901964  Cascade MHP                           Cascade Enterprises Limited Partnership
  1     6106125   Mission Hills Shopping Center         Mission Hills Shopping Center LLC
  1     6106078   Plaza Oaks Shopping Center            Centcom/Midland, LP
  1     6106163   Park Square Court Building            Park Square Court Building LLC
  1     6106148   Stop & Stor - Flatlands               SHS Flatlands LLC
  1    610903174  Crossroads Plaza - NY                 CAM REAL ESTATE ASSOCIATES CORP.
  2     6106264   Collegian Court                       Collegian Court, LLC
  1      43504    Winslow Plaza Shopping Center         Winslow Plaza Investors, LP
  1    310903294  Stevenson Station                     GULESSERIAN ENTERPRISES, a California limited partnership
  1      754496   Romeo Plank Crossing Shopping Center  Morelli Investments 23 Mile LLC
  2    410903066  Rombout Village                       Romowners, Inc.
  1      44453    Dumbarton Square                      3709 Old Court, LLC
  1      44058    Valley Terrace                        Randalls Associates Limited Partnership




                                                                                      SINGLE  SINGLE   INDEPENDENT       NON
        LOAN                                            PROPERTY                       ASSET  PURPOSE    DIRECTOR   CONSOLIDATION
GROUP  NUMBER     PROPERTY NAME                          MANAGER                      ENTITY  ENTITY     (YES/NO)      LETTER
---------------------------------------------------------------------------------------------------------------------------------

  1    310902687  220 Remington Boulevard               TBD                             Yes     Yes        No            No
  1      44048    Greentree Village Townhomes                                           Yes     Yes       Yes            No
  1     6106041   Burbank Town Center                   Owner-Managed                   Yes     Yes        No            No
  1      754662   McDermott Towne Crossing              Inland Holdco Management        Yes     Yes        No            No
  1    310901964  Cascade MHP                           TBD                             Yes     Yes        No            No
  1     6106125   Mission Hills Shopping Center         Triwell Properties, Inc.        Yes     Yes        No            No
  1     6106078   Plaza Oaks Shopping Center            Centcom Realty Corporation      Yes     Yes        No            No
  1     6106163   Park Square Court Building            Grotto Group of St. Paul LLC    Yes     Yes        No            No
  1     6106148   Stop & Stor - Flatlands               Stop & Stor                     Yes     Yes        No            No
  1    610903174  Crossroads Plaza - NY                 TBD                             Yes     Yes        No            No
  2     6106264   Collegian Court                       AA Realty Company               Yes     Yes        No            No
  1      43504    Winslow Plaza Shopping Center                                         Yes     Yes        No            No
  1    310903294  Stevenson Station                     TBD                              No     No         No            No
  1      754496   Romeo Plank Crossing Shopping Center  G.Morelli & Son Construct       Yes     Yes        No            No
  2    410903066  Rombout Village                       TBD                              No     No         No            No
  1      44453    Dumbarton Square                                                      Yes     Yes        No            No
  1      44058    Valley Terrace                                                        Yes     Yes       Yes            No


                                                        TENANT-IN-COMMON
                                                             (TIC)
                                                            BORROWER               LOAN
        LOAN                                               STRUCTURE              PURPOSE
GROUP  NUMBER     PROPERTY NAME                             (YES/NO)      (REFINANCE/ACQUISITION)
-------------------------------------------------------------------------------------------------

  1    310902687  220 Remington Boulevard                       No               Refinance
  1      44048    Greentree Village Townhomes                   No               Refinance
  1     6106041   Burbank Town Center                           No              Acquisition
  1      754662   McDermott Towne Crossing                      No              Acquisition
  1    310901964  Cascade MHP                                   No               Refinance
  1     6106125   Mission Hills Shopping Center                 No               Refinance
  1     6106078   Plaza Oaks Shopping Center                    No               Refinance
  1     6106163   Park Square Court Building                    No              Acquisition
  1     6106148   Stop & Stor - Flatlands                       No               Refinance
  1    610903174  Crossroads Plaza - NY                         No               Refinance
  2     6106264   Collegian Court                               No               Refinance
  1      43504    Winslow Plaza Shopping Center                 No              Acquisition
  1    310903294  Stevenson Station                             No               Refinance
  1      754496   Romeo Plank Crossing Shopping Center          No               Refinance
  2    410903066  Rombout Village                               No               Refinance
  1      44453    Dumbarton Square                              No               Refinance
  1      44058    Valley Terrace                                No               Refinance







                                                        UNDERWRITTEN  UNDERWRITTEN  UNDERWRITTEN                UNDERWRITTEN
        LOAN                                              OCCUPANCY     EFFECTIVE      TOTAL      UNDERWRITTEN      NET
GROUP  NUMBER     PROPERTY NAME                            PERCENT    GROSS INCOME    EXPENSES        NOI        CASH FLOW
------------------------------------------------------------------------------------------------------------------------------

  1    310902687  220 Remington Boulevard                  83.3%        1,406,146      741,075      665,071         585,202
  1      44048    Greentree Village Townhomes              92.6%          915,619      421,494      494,125         463,125
  1     6106041   Burbank Town Center                      91.1%        1,176,999      620,983      556,017         499,399
  1      754662   McDermott Towne Crossing                 95.2%        1,012,708      343,528      669,180         618,370
  1    310901964  Cascade MHP                              94.0%        1,204,967      477,215      727,752         713,552
  1     6106125   Mission Hills Shopping Center            91.1%          878,442      325,627      552,815         492,905
  1     6106078   Plaza Oaks Shopping Center               88.6%          875,816      242,849      632,967         539,870
  1     6106163   Park Square Court Building               67.8%        1,315,053      722,893      592,160         443,158
  1     6106148   Stop & Stor - Flatlands                  63.0%        1,099,464      541,596      557,868         547,238
  1    610903174  Crossroads Plaza - NY                    95.0%          727,091      223,689      503,402         476,252
  2     6106264   Collegian Court                          84.0%          690,043      255,569      434,474         414,874
  1      43504    Winslow Plaza Shopping Center            95.0%          795,954      272,003      523,951         488,404
  1    310903294  Stevenson Station                        93.0%          630,428      142,016      488,412         454,467
  1      754496   Romeo Plank Crossing Shopping Center     90.0%          670,277      166,994      503,283         475,434
  2    410903066  Rombout Village                          95.0%        1,718,005      572,748    1,145,257       1,095,793
  1      44453    Dumbarton Square                         96.2%          720,728      184,522      536,206         509,689
  1      44058    Valley Terrace                           95.0%          885,643      483,883      401,759         376,759


                                                                                  UNDERWRITTEN  UNDERWRITTEN
                                                                                    DSCR NOI      DSCR NCF    UNDERWRITTEN
        LOAN                                          UNDERWRITTEN  UNDERWRITTEN    (AFTER IO    (AFTER IO    REPLACEMENT
GROUP  NUMBER     PROPERTY NAME                         DSCR NOI      DSCR NCF       PERIOD)      PERIOD)       RESERVES
--------------------------------------------------------------------------------------------------------------------------

1      310902687  220 Remington Boulevard                 1.65          1.46            NAP          NAP         15,935
1        44048    Greentree Village Townhomes             1.48          1.38           1.21          1.14        31,000
1       6106041   Burbank Town Center                     1.44          1.29            NAP          NAP         29,030
1        754662   McDermott Towne Crossing                2.31          2.14            NAP          NAP          8,112
1      310901964  Cascade MHP                             1.92          1.89            NAP          NAP         14,200
1       6106125   Mission Hills Shopping Center           1.48          1.32            NAP          NAP         24,251
1       6106078   Plaza Oaks Shopping Center              1.75          1.50            NAP          NAP         28,301
1       6106163   Park Square Court Building              1.53          1.15            NAP          NAP         34,184
1       6106148   Stop & Stor - Flatlands                 1.47          1.44            NAP          NAP         10,630
1      610903174  Crossroads Plaza - NY                   1.64          1.55           1.38          1.30         3,580
2       6106264   Collegian Court                         1.28          1.22            NAP          NAP         19,600
1        43504    Winslow Plaza Shopping Center           1.98          1.85            NAP          NAP         10,174
1      310903294  Stevenson Station                       1.50          1.39            NAP          NAP          8,827
1        754496   Romeo Plank Crossing Shopping Center    1.19          1.12            NAP          NAP          5,197
2      410903066  Rombout Village                         3.45          3.30            NAP          NAP         49,464
1        44453    Dumbarton Square                        1.53          1.45            NAP          NAP          5,715
1        44058    Valley Terrace                          1.45          1.36           1.19          1.12        25,000






                                                                                     MOST
                                                                                    RECENT       MOST
                                                             MOST        MOST     FINANCIALS    RECENT       MOST
                                                            RECENT      RECENT    EFFECTIVE   FINANCIALS    RECENT
                                                          FINANCIALS  FINANCIALS    GROSS        TOTAL    FINANCIALS
GROUP  LOAN NUMBER  PROPERTY NAME                          END DATE     PERIOD      INCOME     EXPENSES       NOI
--------------------------------------------------------------------------------------------------------------------

  1     310902687   220 Remington Boulevard               12/31/2004    Actual     1,409,733     740,955     668,778
  1       44048     Greentree Village Townhomes            8/31/2005     T-12        924,756     453,305     471,451
  1      6106041    Burbank Town Center                   12/31/2004      12       1,075,753     510,705     565,048
  1       754662    McDermott Towne Crossing              12/31/2004      12       1,006,330     324,077     682,253
  1     310901964   Cascade MHP                            9/30/2005     T-12      1,179,613     446,622     732,991
  1      6106125    Mission Hills Shopping Center          7/31/2005      12         799,887     284,210     515,677
  1      6106078    Plaza Oaks Shopping Center             5/31/2005      12         853,375     228,472     624,903
  1      6106163    Park Square Court Building             5/31/2005      5        1,458,338     873,062     585,276
  1      6106148    Stop & Stor - Flatlands                9/30/2005      12         903,264     488,423     414,841
  1     610903174   Crossroads Plaza - NY                  6/27/1905     T-12        757,305     289,836     467,469
  2      6106264    Collegian Court                        7/31/2005      7          562,553     185,020     377,533
  1       43504     Winslow Plaza Shopping Center         12/31/2004      12         794,608     267,813     526,795
  1     310903294   Stevenson Station                      8/31/2005     T-12        604,450      90,908     513,542
  1       754496    Romeo Plank Crossing Shopping Center
  2     410903066   Rombout Village                              NAP     NAP               0           0           0
  1       44453     Dumbarton Square                       7/31/2005     T-12        610,199     183,831     426,369
  1       44058     Valley Terrace                         8/31/2005     T-12        799,157     498,282     300,875


                                                                                                SECOND
                                                                                    SECOND       MOST
                                                             MOST       SECOND       MOST       RECENT
                                                            RECENT       MOST       RECENT    FINANCIALS
                                                          FINANCIALS    RECENT    FINANCIALS   EFFECTIVE
                                                           NET CASH   FINANCIALS   STATEMENT     GROSS
GROUP  LOAN NUMBER  PROPERTY NAME                            FLOW      END DATE     PERIOD      INCOME
--------------------------------------------------------------------------------------------------------

  1     310902687   220 Remington Boulevard                  668,778  12/31/2003    Actual     1,766,777
  1       44048     Greentree Village Townhomes              435,398  12/31/2004      12         913,648
  1      6106041    Burbank Town Center                      419,027  12/31/2003      12         739,667
  1       754662    McDermott Towne Crossing                 682,253  12/31/2003      12         957,239
  1     310901964   Cascade MHP                              732,991  12/31/2004    Actual     1,197,793
  1      6106125    Mission Hills Shopping Center            515,078  12/31/2004      12         863,275
  1      6106078    Plaza Oaks Shopping Center               624,903  12/31/2004      12         740,097
  1      6106163    Park Square Court Building               585,276  12/31/2004      12       1,406,403
  1      6106148    Stop & Stor - Flatlands                  414,841  12/31/2004      12         572,801
  1     610903174   Crossroads Plaza - NY                    463,400  12/31/2004    Actual       696,680
  2      6106264    Collegian Court                          377,533         NAP      NAP
  1       43504     Winslow Plaza Shopping Center            520,119  12/31/2003      12         785,133
  1     310903294   Stevenson Station                        281,315  12/31/2004    Actual       404,643
  1       754496    Romeo Plank Crossing Shopping Center
  2     410903066   Rombout Village                                0         NAP      NAP              0
  1       44453     Dumbarton Square                         426,369  12/31/2004      12         629,920
  1       44058     Valley Terrace                           272,840  12/31/2004      12         681,001






                                                            SECOND                  SECOND                   THIRD
                                                             MOST       SECOND       MOST        THIRD       MOST
                                                            RECENT       MOST       RECENT       MOST       RECENT
                                                          FINANCIALS    RECENT    FINANCIALS    RECENT    FINANCIALS
                                                            TOTAL     FINANCIALS   NET CASH   FINANCIALS  STATEMENT
GROUP  LOAN NUMBER  PROPERTY NAME                          EXPENSES      NOI         FLOW      END DATE     PERIOD
--------------------------------------------------------------------------------------------------------------------

  1     310902687   220 Remington Boulevard                  832,055     934,722     934,722         NAP     NAP
  1       44048     Greentree Village Townhomes              389,729     523,919     496,102  12/31/2003      12
  1      6106041    Burbank Town Center                      474,695     264,972     102,960         NAP     NAP
  1       754662    McDermott Towne Crossing                 360,916     596,323     596,323  12/31/2002      12
  1     310901964   Cascade MHP                              468,323     729,470     729,470  12/31/2003    Actual
  1      6106125    Mission Hills Shopping Center            306,897     556,378     555,862  12/31/2003      12
  1      6106078    Plaza Oaks Shopping Center               205,452     534,645     534,645  12/31/2003      12
  1      6106163    Park Square Court Building               815,669     590,734     590,734  12/31/2003      12
  1      6106148    Stop & Stor - Flatlands                  393,706     179,095     179,095         NAP     NAP
  1     610903174   Crossroads Plaza - NY                    247,692     448,988     439,519  12/31/2003    Actual
  2      6106264    Collegian Court                                                                  NAP     NAP
  1       43504     Winslow Plaza Shopping Center            353,393     431,740     425,064  12/31/2002      12
  1     310903294   Stevenson Station                         84,566     320,077     195,209  12/31/2003    Actual
  1       754496    Romeo Plank Crossing Shopping Center
  2     410903066   Rombout Village                                0           0           0         NAP     NAP
  1       44453     Dumbarton Square                         173,357     456,563     456,563  12/31/2003      12
  1       44058     Valley Terrace                           446,211     234,790     203,848  12/31/2003      12


                                                            THIRD
                                                             MOST        THIRD                   THIRD
                                                            RECENT       MOST        THIRD       MOST
                                                          FINANCIALS    RECENT       MOST       RECENT
                                                          EFFECTIVE   FINANCIALS    RECENT    FINANCIALS
                                                            GROSS        TOTAL    FINANCIALS   NET CASH
GROUP  LOAN NUMBER  PROPERTY NAME                           INCOME     EXPENSES       NOI        FLOW
--------------------------------------------------------------------------------------------------------

  1     310902687   220 Remington Boulevard                        0           0           0           0
  1       44048     Greentree Village Townhomes              848,983     383,730     465,253     435,753
  1      6106041    Burbank Town Center
  1       754662    McDermott Towne Crossing                 975,638     480,553     495,085     495,085
  1     310901964   Cascade MHP                            1,205,939     450,485     755,454     755,454
  1      6106125    Mission Hills Shopping Center            842,430     263,586     578,844     578,240
  1      6106078    Plaza Oaks Shopping Center               743,360     195,657     547,703     547,703
  1      6106163    Park Square Court Building             1,526,345     847,865     678,480     678,480
  1      6106148    Stop & Stor - Flatlands
  1     610903174   Crossroads Plaza - NY                    638,877     252,746     386,131     385,378
  2      6106264    Collegian Court
  1       43504     Winslow Plaza Shopping Center            778,447     289,377     489,070     482,359
  1     310903294   Stevenson Station                        432,424      85,784     346,640     346,640
  1       754496    Romeo Plank Crossing Shopping Center
  2     410903066   Rombout Village                                0           0           0           0
  1       44453     Dumbarton Square                         581,333     163,778     417,555     417,555
  1       44058     Valley Terrace                           728,305     407,968     320,337     320,337






                                                                                                           TENANT
                                                                                                            LEASE
                                                                                                  SPACE   MATURITY
GROUP  LOAN NUMBER  PROPERTY NAME                         TENANT NAME 1                    SF 1   PCT 1    DATE 1
-------------------------------------------------------------------------------------------------------------------

  1     310902687   220 Remington Boulevard               Unicare Life & Health           67,308  84.5%  12/31/2009
  1       44048     Greentree Village Townhomes           NAP                                NAP    NAP         NAP
  1      6106041    Burbank Town Center                   Grant's Appliance               14,896  38.0%  11/30/2011
  1       754662    McDermott Towne Crossing              Blockbuster Video                5,285  12.4%  10/31/2008
  1     310901964   Cascade MHP                           NAP                                NAP    NAP         NAP
  1      6106125    Mission Hills Shopping Center         Vons - Safeway                  40,000  49.5%   2/28/2009
  1      6106078    Plaza Oaks Shopping Center            Chesapeake Interiors            16,506  17.6%   1/31/2008
  1      6106163    Park Square Court Building            MN Housing                      49,803  38.7%   5/31/2009
  1      6106148    Stop & Stor - Flatlands
  1     610903174   Crossroads Plaza - NY                 Lucille Roberts Fitness Center   8,000  33.5%  11/30/2010
  2      6106264    Collegian Court
  1       43504     Winslow Plaza Shopping Center         King's Liquors                   6,880  16.9%  11/30/2020
  1     310903294   Stevenson Station                     Ethan Allen                     12,116  39.4%   8/31/2008
  1       754496    Romeo Plank Crossing Shopping Center  Shield's Pizza of Macomb         7,200  20.8%    8/4/2015
  2     410903066   Rombout Village                       NAP                                NAP    NAP         NAP
  1       44453     Dumbarton Square                      Gourmet Again                    8,352  29.2%   7/31/2014
  1       44058     Valley Terrace                        NAP                                NAP    NAP         NAP


                                                                                                                 TENANT
                                                                                                                  LEASE
                                                                                                        SPACE   MATURITY
GROUP  LOAN NUMBER  PROPERTY NAME                         TENANT NAME 2                          SF 2   PCT 2    DATE 2
-------------------------------------------------------------------------------------------------------------------------

  1     310902687   220 Remington Boulevard               NAP                                      NAP    NAP         NAP
  1       44048     Greentree Village Townhomes           NAP                                      NAP    NAP         NAP
  1      6106041    Burbank Town Center                   FMC Dialysis Services                  9,356  23.9%  12/31/2012
  1       754662    McDermott Towne Crossing              Unlimited Success Martial              4,450  10.4%  11/30/2009
  1     310901964   Cascade MHP                           NAP                                      NAP    NAP         NAP
  1      6106125    Mission Hills Shopping Center         Rite Aid                              18,410  22.8%   5/31/2014
  1      6106078    Plaza Oaks Shopping Center            Julian Gold                           12,925  13.8%   9/30/2014
  1      6106163    Park Square Court Building            Commonwealth Land Title                9,224   7.2%   4/30/2007
  1      6106148    Stop & Stor - Flatlands
  1     610903174   Crossroads Plaza - NY                 Boaters World Discount Marine Center   7,800  32.7%   1/31/2008
  2      6106264    Collegian Court
  1       43504     Winslow Plaza Shopping Center         Karate - Women's                       4,800  11.8%  10/31/2007
  1     310903294   Stevenson Station                     Tuesday Morning                        9,454  30.7%   1/31/2010
  1       754496    Romeo Plank Crossing Shopping Center  Dollars and Sense                      4,800  13.9%  11/10/2010
  2     410903066   Rombout Village                       NAP                                      NAP    NAP         NAP
  1       44453     Dumbarton Square                      Community First, FSB                   6,076  21.3%   1/31/2008
  1       44058     Valley Terrace                        NAP                                      NAP    NAP         NAP






                                                                                                 TENANT
                                                                                                 LEASE     SINGLE    OWNER
                                                                                        SPACE   MATURITY   TENANT  OCCUPIED >
GROUP  LOAN NUMBER   PROPERTY NAME                        TENANT NAME 3           SF 3  PCT 3    DATE 3     (Y/N)   20% (Y/N)
-------------------------------------------------------------------------------------------------------------------------------

  1     310902687   220 Remington Boulevard               NAP                      NAP    NAP         NAP    No        No
  1       44048     Greentree Village Townhomes           NAP                      NAP    NAP         NAP    No        No
  1      6106041    Burbank Town Center                   Super Chinese Buffet   4,500  11.5%   1/31/2007    No        No
  1       754662    McDermott Towne Crossing              Cozzoli's Pizzeria     2,943   6.9%   5/31/2006    No        No
  1     310901964   Cascade MHP                           NAP                      NAP    NAP         NAP    No        No
  1      6106125    Mission Hills Shopping Center         Discount Tire Centers  7,050   8.7%   8/31/2005    No        No
  1      6106078    Plaza Oaks Shopping Center            Joe James Salon        6,300   6.7%   4/30/2011    No        No
  1      6106163    Park Square Court Building            MN State Arts Board    7,078   5.5%  10/31/2006    No        No
  1      6106148    Stop & Stor - Flatlands                                                                  No        No
  1     610903174   Crossroads Plaza - NY                 Ultimate Bagel         3,267  13.7%  12/31/2016    No        No
  2      6106264    Collegian Court                                                                          No        No
  1       43504     Winslow Plaza Shopping Center         NovaCare               2,400   5.9%   5/31/2008    No        No
  1     310903294   Stevenson Station                     Carpeteria             3,765  12.2%  12/31/2014    No        No
  1       754496    Romeo Plank Crossing Shopping Center  The Coney Grill        4,156  12.0%   10/1/2015    No        No
  2     410903066   Rombout Village                       NAP                      NAP    NAP         NAP    No        No
  1       44453     Dumbarton Square                      Susquehanna Bank       2,960  10.4%  10/31/2025    No        No
  1       44058     Valley Terrace                        NAP                      NAP    NAP         NAP    No        No



                                                                     ASSUMPTION
                                                                      PROVISION
GROUP  LOAN NUMBER   PROPERTY NAME                        FOOTNOTES    (Y/N)                     ASSUMPTION/FEE
-----------------------------------------------------------------------------------------------------------------------------

  1     310902687   220 Remington Boulevard                              Yes          2 - 1.0%, but not less than $15,000
  1       44048     Greentree Village Townhomes                          Yes                          1%
  1      6106041    Burbank Town Center                                  Yes                     2 times at 1%
  1       754662    McDermott Towne Crossing                             Yes     Unlimited Times at Greater of .5% or $15,000
  1     310901964   Cascade MHP                                          Yes          2 - 1.0%, but not less than $15,000
  1      6106125    Mission Hills Shopping Center                        Yes                     1 time at 1%
  1      6106078    Plaza Oaks Shopping Center                           Yes                     1 time at 1%
  1      6106163    Park Square Court Building                           Yes                      1 time a 1%
  1      6106148    Stop & Stor - Flatlands                              Yes                     1 time at 1%
  1     610903174   Crossroads Plaza - NY                                Yes          2 - 1.0%, but not less than $15,000
  2      6106264    Collegian Court                                      Yes                     2 times at 1%
  1       43504     Winslow Plaza Shopping Center                        Yes                          1%
  1     310903294   Stevenson Station                                    Yes          2 - 1.0%, but not less than $15,000
  1       754496    Romeo Plank Crossing Shopping Center                 Yes      Unlimited Times at Greater of 1% or $15,000
  2     410903066   Rombout Village                                      Yes          2 - 1.0%, but not less than $15,000
  1       44453     Dumbarton Square                                     Yes                          1%
  1       44058     Valley Terrace                                       Yes                          1%






                                                     LOAN    PROPERTY       LOAN         ADMINISTRATIVE
GROUP  LOAN NUMBER  PROPERTY NAME                   SELLER     COUNT       SERVICER     COST RATE (BPS)
-------------------------------------------------------------------------------------------------------

  1     310903039   Price Chopper - Morrisville       WFB        1           WFB             3.1450
  1     310903211   Southhaven MHC                    WFB        1           WFB             3.1450
  1     310903038   Price Chopper - St. Johnsbury     WFB        1           WFB             3.1450
  1       44056     Provincial West                  BSCMI       1       Wells Fargo         3.1450
  2       44409     Nueces Oaks Apartments           BSCMI       1     Bank of America       3.1450
  1     410903050   Walgreens - Schererville          WFB        1           WFB             3.1450
  1     00-1101029  Woodlake Boulevard Plaza          NLIC       1                          10.6450



GROUP  LOAN NUMBER  PROPERTY NAME                  SPONSOR                                     PROPERTY TYPE
-----------------------------------------------------------------------------------------------------------------------------

  1     310903039   Price Chopper - Morrisville    Peter Murphy                                Retail
  1     310903211   Southhaven MHC                 Robert M. Fitzgerald, Daniel T. VanVoorhis  Manufactured Housing Community
  1     310903038   Price Chopper - St. Johnsbury  Peter Murphy                                Retail
  1       44056     Provincial West                Seryl Kushner and George Gellert            Multifamily
  2       44409     Nueces Oaks Apartments         Douglas M. Hickok                           Multifamily
  1     410903050   Walgreens - Schererville       Kathy Gannett, George Markopoulos           Retail
  1     00-1101029  Woodlake Boulevard Plaza       Robert Wechsler, Stephen M. Winningham      Retail






                                                 PROPERTY
GROUP  LOAN NUMBER  PROPERTY NAME                SUB TYPE        PROPERTY ADDRESS       CITY             COUNTY      STATE  ZIP CODE
------------------------------------------------------------------------------------------------------------------------------------

  1     310903039   Price Chopper - Morrisville  Anchored        370 Munson Ave         Morrisville      Lamoille      VT      05661
  1     310903211   Southhaven MHC               Manufactured    1125 Southhaven        Mankato          Blue Earth    MN      56001
                                                 Home Community
  1     310903038   Price Chopper -              Anchored        857 Memorial Drive     Saint Johnsbury  Caledonia     VT      05819
                    St. Johnsbury
  1       44056     Provincial West              Mid Rise        106 Chestnut Street    Cherry Hill      Camden        NJ      08002
  2       44409     Nueces Oaks Apartments       Garden          2710 Nueces Street     Austin           Travis        TX      78705
  1     410903050   Walgreens - Schererville     Free Standing   22 Indianapolis Blvd.  Schererville     Lake          IN      46375
  1     00-1101029  Woodlake Boulevard Plaza     Unanchored      6125 Lake Worth Road   Greenacres       Palm Beach    FL      33167







                                                                           NCA               CUT-OFF
                                                                         OR SCA   ORIGINAL     DATE
GROUP  LOAN NUMBER  PROPERTY NAME                  MSA                   CA (1)   BALANCE    BALANCE
-----------------------------------------------------------------------------------------------------

  1     310903039   Price Chopper - Morrisville    NAP                     NAP   4,800,000  4,784,621
  1     310903211   Southhaven MHC                 NAP                     NAP   4,700,000  4,700,000
  1     310903038   Price Chopper - St. Johnsbury  NAP                     NAP   4,640,000  4,625,134
  1       44056     Provincial West                Philadelphia            NAP   4,560,000  4,560,000
  2       44409     Nueces Oaks Apartments         Austin-Round Rock       NAP   4,540,000  4,540,000
  1     410903050   Walgreens - Schererville       Chicago-Gary-Kenosha    NAP   4,450,000  4,445,229
  1     00-1101029  Woodlake Boulevard Plaza       West Palm Beach         NAP   4,400,000  4,400,000


                                                                % BY
                                                              CUT-OFF
                                                                DATE    CUT-OFF    MATURITY
GROUP  LOAN NUMBER  PROPERTY NAME                     SORT    BALANCE    DATE      BALANCE
-------------------------------------------------------------------------------------------

  1     310903039   Price Chopper - Morrisville    4,784,621    0.2%   12/1/2005  4,006,130
  1     310903211   Southhaven MHC                 4,700,000    0.2%   12/1/2005  4,358,708
  1     310903038   Price Chopper - St. Johnsbury  4,625,134    0.2%   12/1/2005  3,872,591
  1       44056     Provincial West                4,560,000    0.2%   12/1/2005  3,826,329
  2       44409     Nueces Oaks Apartments         4,540,000    0.2%   12/1/2005  4,047,872
  1     410903050   Walgreens - Schererville       4,445,229    0.2%   12/1/2005  3,736,755
  1     00-1101029  Woodlake Boulevard Plaza       4,400,000    0.2%   12/1/2005  3,362,735







                                                                                                 FIRST     MATURITY   ARD
                                                                                  ORIGINATION   PAYMENT    OR HYPER  LOAN
GROUP  LOAN NUMBER  PROPERTY NAME                  AMORTIZATION TYPE                  DATE        DATE     AM DATE   (Y/N)
----------------------------------------------------------------------------------------------------------------------------

  1     310903039   Price Chopper - Morrisville    Hyper Amortizing                 8/12/2005  10/1/2005   9/1/2015   Yes

  1     310903211   Southhaven MHC                 Partial IO                       10/7/2005  12/1/2005  11/1/2015    No
  1     310903038   Price Chopper - St. Johnsbury  Amortizing Balloon               8/12/2005  10/1/2005   9/1/2015    No
  1       44056     Provincial West                Partial IO - Hyper Amortizing    5/31/2005   7/1/2005   6/1/2020   Yes
  2       44409     Nueces Oaks Apartments         Partial IO                       9/26/2005  11/1/2005  10/1/2015    No
  1     410903050   Walgreens - Schererville       Hyper Amortizing                10/17/2005  12/1/2005  11/1/2015   Yes

  1     00-1101029  Woodlake Boulevard Plaza       Amortizing Balloon              11/23/2005   1/1/2006  12/1/2015    No


                                                    MATURITY
                                                    DATE OF
GROUP  LOAN NUMBER  PROPERTY NAME                  ARD LOAN                      ARD RATE STEP
------------------------------------------------------------------------------------------------------------------

  1     310903039   Price Chopper - Morrisville    9/1/2035   5% plus the greater of (i) the initial interest rate
                                                              of 5.41% and (ii) the then Treasury rate
  1     310903211   Southhaven MHC                    NAP                         NAP
  1     310903038   Price Chopper - St. Johnsbury     NAP                         NAP
  1       44056     Provincial West                6/1/2035                       175
  2       44409     Nueces Oaks Apartments            NAP                         NAP
  1     410903050   Walgreens - Schererville       11/1/2035  2% plus the greater of (i) the initial interest rate
                                                              of 5.61% and (ii) the then Treasury rate
  1     00-1101029  Woodlake Boulevard Plaza          NAP                         NAP


                                                   ORIGINAL    ORIGINAL      IO
                                                     LOAN    AMORTIZATION  PERIOD
GROUP  LOAN NUMBER  PROPERTY NAME                    TERM        TERM
---------------------------------------------------------------------------------

  1     310903039   Price Chopper - Morrisville      120          360         0

  1     310903211   Southhaven MHC                   120          360        60
  1     310903038   Price Chopper - St. Johnsbury    120          360         0
  1       44056     Provincial West                  180          360        60
  2       44409     Nueces Oaks Apartments           120          360        36
  1     410903050   Walgreens - Schererville
                                                     120          360         0
  1     00-1101029  Woodlake Boulevard Plaza         120          300         0






                                                   SEASONING/  REMAINING    REMAINING                         CURRENT
                                                    CUTOFF      TERM TO   AMORTIZATION  RATE   AMORTIZATION  INTEREST  P&I Monthly
GROUP  LOAN NUMBER  PROPERTY NAME                   LOAN AGE    MATURITY      TERM      TYPE      BASIS        RATE    DEBT SERVICE
-----------------------------------------------------------------------------------------------------------------------------------

  1     310903039   Price Chopper - Morrisville        3         117           357      Fixed   Actual/360   5.41000%   26,983.44
  1     310903211   Southhaven MHC                     1         119           360      Fixed   Actual/360   5.28000%   26,040.98
  1     310903038   Price Chopper - St. Johnsbury      3         117           357      Fixed   Actual/360   5.41000%   26,084.00
  1       44056     Provincial West                    6         174           360      Fixed   Actual/360   5.57500%   26,106.16
  2       44409     Nueces Oaks Apartments             2         118           360      Fixed   Actual/360   5.25500%   25,084.11
  1     410903050   Walgreens - Schererville           1         119           359      Fixed   Actual/360   5.61000%   25,574.58
  1     00-1101029  Woodlake Boulevard Plaza           0         120           300      Fixed   Actual/360   5.52000%   27,072.43



                                                    IO MONTHLY                                       LOCKOUT    LOCKOUT
GROUP  LOAN NUMBER  PROPERTY NAME                  DEBT SERVICE   PREPAYMENT/LOCKOUT DESCRIPTION    END DATE      TERM
-----------------------------------------------------------------------------------------------------------------------

  1     310903039   Price Chopper - Morrisville            NAP    LO(35)/Defeasance(83)/Open(2)      7/31/2015    118
  1     310903211   Southhaven MHC                   20,967.22    LO(35)/Defeasance(81)/Open(4)      7/31/2015    116
  1     310903038   Price Chopper - St. Johnsbury          NAP    LO(35)/Defeasance(83)/Open(2)      7/31/2015    118
  1       44056     Provincial West                  21,479.24    LO(30)/GRTR1% or YM(149)/Open(1)  12/31/2007     30
  2       44409     Nueces Oaks Apartments           20,157.55    LO(26)/Defeasance(93)/Open(1)      9/30/2015    119
  1     410903050   Walgreens - Schererville               NAP    LO(35)/Defeasance(81)/Open(4)      7/31/2015    116
  1     00-1101029  Woodlake Boulevard Plaza               NAP    LO(24)/Defeasance(92)/Open(4)      8/31/2015    116






                                                     YIELD     YIELD    YIELD                RESTRICTIONS
                                                     MAINT     MAINT    MAINT  RESTRICTIONS       ON         PARTIAL
                                                     BEGIN      END     PROJ        ON        DEFEASANCE   PREPAYMENTS    PAYMENT
GROUP  LOAN NUMBER  PROPERTY NAME                    DATE      DATE     TERM    DEFEASANCE      PERIOD       ALLOWED    APPLICATION
-----------------------------------------------------------------------------------------------------------------------------------

  1     310903039   Price Chopper - Morrisville         NAP        NAP   NAP         Yes          32            No          NAP
  1     310903211   Southhaven MHC                      NAP        NAP   NAP         Yes          34            No          NAP
  1     310903038   Price Chopper - St. Johnsbury       NAP        NAP   NAP         Yes          32            No          NAP
  1       44056     Provincial West                1/1/2008  5/31/2020   149          No          NAP           No
  2       44409     Nueces Oaks Apartments              NAP        NAP   NAP         Yes          24            No
  1     410903050   Walgreens - Schererville            NAP        NAP   NAP         Yes          34            No          NAP
  1     00-1101029  Woodlake Boulevard Plaza            NAP        NAP   NAP         Yes          24            No






                                                                                                   PARTIAL
                                                            PARTIAL                               COLLATERAL
                                                           PREPAYMENT                               RELEASE
GROUP  LOAN NUMBER  PROPERTY NAME                         DESCRIPTION  DAY PREPAYMENT ALLOWED        (Y/N)
------------------------------------------------------------------------------------------------------------

  1     310903039   Price Chopper - Morrisville           NAP          Any with accrued interest      No
  1     310903211   Southhaven MHC                        NAP          Any with accrued interest      No
  1     310903038   Price Chopper - St. Johnsbury         NAP          Any with accrued interest      No
  1       44056     Provincial West                       0            Any with accrued interest      No
  2       44409     Nueces Oaks Apartments                0            Any with accrued interest      No
  1     410903050   Walgreens - Schererville              NAP          Any with accrued interest      No
  1     00-1101029  Woodlake Boulevard Plaza              NAP          Due date                       No






                                                                               OUTPARCEL   OUTPARCEL
                                                                                OR OTHER    OR OTHER
                                                           PARTIAL COLLATERAL   RELEASE     RELEASE
GROUP  LOAN NUMBER  PROPERTY NAME                         RELEASE DESCRIPTION     (Y/N)   DESCRIPTION
-----------------------------------------------------------------------------------------------------

  1     310903039   Price Chopper - Morrisville                    NAP             No         NAP
  1     310903211   Southhaven MHC                                 NAP             No         NAP
  1     310903038   Price Chopper - St. Johnsbury                  NAP             No         NAP
  1       44056     Provincial West                                NAP             No         NAP
  2       44409     Nueces Oaks Apartments                         NAP             No         NAP
  1     410903050   Walgreens - Schererville                       NAP             No         NAP
  1     00-1101029  Woodlake Boulevard Plaza                       NAP             No         NAP






                                                                                                                    PAYMENT
                                                                                                                     GRACE
                                                          SUBSTITUTION  SUBSTITUTION                                PERIOD
                                                             ALLOWED      PROVISION    DUE  PAYMENT GRACE PERIOD   EVENT OF
GROUP  LOAN NUMBER  PROPERTY NAME                             (Y/N)      DESCRIPTION  DATE     EVENT OF DEFAULT    LATE FEE  LOCKBOX
------------------------------------------------------------------------------------------------------------------------------------

  1     310903039   Price Chopper - Morrisville                No            NAP       1st           0                 5       Yes
  1     310903211   Southhaven MHC                             No            NAP       1st           5                 5       No
  1     310903038   Price Chopper - St. Johnsbury              No            NAP       1st           5                 5       Yes
  1       44056     Provincial West                            No            NAP       1st           5                 5       Yes
  2       44409     Nueces Oaks Apartments                     No            NAP       1st           5                 5       No
  1     410903050   Walgreens - Schererville                   No            NAP       1st           5                 5       Yes
  1     00-1101029  Woodlake Boulevard Plaza                   No            NAP       1st  5-Day period to cure       0       No
                                                                                            Monetary Default one
                                                                                            time per loan year
                                                                                            upon written notice






                                                                                              TERMS/DESCRIPTION
                                                                                                OF SPRINGING
                                                       LOCKBOX                                     LOCKBOX
GROUP  LOAN NUMBER  PROPERTY NAME                       TYPE                                   (IF APPLICABLE)
------------------------------------------------------------------------------------------------------------------------------------

  1     310903039   Price Chopper - Morrisville    Springing Hard  Upon the occurrence of a Trigger Event (distinguished as Default,
                                                                   Price Chopper going dark or terminating lease, Bankruptcy Event,
                                                                   or a Subordinate Debt Event, as defined in Mortgage) the Borrower
                                                                   shall deposit any Gross Income into a restricted account to be
                                                                   held as extra collateral for the benefit of the Lender, and
                                                                   remitted to Lender as necessary for monthly payments and the
                                                                   replenishing of the DSR. After DSR is replenished, Excess Cash
                                                                   Flow will be transfered into the General TI Impound.
  1     310903211   Southhaven MHC                      None                                       NAP
  1     310903038   Price Chopper - St. Johnsbury  Springing Hard  Upon the occurrence of a Trigger Event (distinguished as Default,
                                                                   Price Chopper going dark or terminating lease, Bankruptcy Event,
                                                                   or a Subordinate Debt Event, as defined in Mortgage) the Borrower
                                                                   shall deposit any Gross Income into a restricted account to be
                                                                   held as extra collateral for the benefit of the Lender, and
                                                                   remitted to Lender as necessary for monthly payments and the
                                                                   replenishing of the DSR. After DSR is replenished, Excess Cash
                                                                   Flow will be transfered into the General TI Impound.
  1       44056     Provincial West                     Hard
  2       44409     Nueces Oaks Apartments              None
  1     410903050   Walgreens - Schererville            Hard       NAP
  1     00-1101029  Woodlake Boulevard Plaza            None       NAP


                                                                                 TERMS/
                                                   REPLACEMENT  REPLACEMENT    DESCRIPTION      REPLACEMENT
                                                     RESERVES     RESERVES     OF SPRINGING       RESERVE
                                                     INITIAL      MONTHLY      REPLACEMENT          CAP
                                                     DEPOSIT      DEPOSIT       RESERVES        DESCRIPTION
GROUP  LOAN NUMBER  PROPERTY NAME                    AMOUNT       AMOUNT     (IF APPLICABLE)  (IF APPLICABLE)
-------------------------------------------------------------------------------------------------------------

  1     310903039   Price Chopper - Morrisville              0          670        NAP                      0







  1     310903211   Southhaven MHC                           0          639        NAP                      0
  1     310903038   Price Chopper - St. Johnsbury            0          560        NAP                      0







  1       44056     Provincial West                      1,921        1,921
  2       44409     Nueces Oaks Apartments              35,600          833
  1     410903050   Walgreens - Schererville                 0          189        NAP                      0
  1     00-1101029  Woodlake Boulevard Plaza                 0        1,010        NAP                 36,353






                                                   IMMEDIATE                                        TERMS
                                                     REPAIR                                     /DESCRIPTION
                                                    RESERVE   INITIAL  MONTHLY                  OF SPRINGING
                                                    DEPOSIT     TAX      TAX                      TAX ESCROW
GROUP  LOAN NUMBER  PROPERTY NAME                    AMOUNT   ESCROW    ESCROW                 (IF APPLICABLE)
---------------------------------------------------------------------------------------------------------------------------------

  1     310903039   Price Chopper - Morrisville            0        0        0  Borrower shall not be required to make monthly
                                                                                payments into impound, so long as (1) there has
                                                                                been no occurrence of a *Trigger Event, (2) all
                                                                                taxes are paid prior to delinquency, (3) Price
                                                                                Chopper (or an acceptable replacement Tenant) is
                                                                                paying taxes to the taxing authority. Failure to
                                                                                meet any of these conditions will launch the
                                                                                impound. *Trigger Event means the occurrence of a
                                                                                Default under the Note, the Mortgage, or any
                                                                                other loan documents; Price Chopper goes dark or
                                                                                terminates lease; a Bankruptcy Event; or a
                                                                                Subordinate Debt Event. Tax/Insurance will Spring
                                                                                on Trigger Event, in addition to delinquency of
                                                                                tax/insurance payments.
  1     310903211   Southhaven MHC                         0    2,882    1,441  NAP
  1     310903038   Price Chopper - St. Johnsbury          0        0        0  Impound is waived so long as no Trigger Event has
                                                                                occurred, and Tenant pays taxes prior to
                                                                                delinquency and directly to taxing authority.
                                                                                Failure to meet any one of these conditions will
                                                                                Spring the Tax Imound into place.
  1       44056     Provincial West                   23,101   20,789    6,930
  2       44409     Nueces Oaks Apartments                 0   59,167    5,917
  1     410903050   Walgreens - Schererville               0        0        0  Prior to the Anticipated Repayment Date, Lender
                                                                                waives impound as long as there exists no Default
                                                                                and the following conditions are met: (a) The
                                                                                sole fee simple owner of property is Borrower or
                                                                                an approved Successor entity, (b) Taxes &
                                                                                Insurance Premiums are being paid without
                                                                                delinquincy, and Lender has been provided proof
                                                                                of timely payments, (c) The property is being
                                                                                properly maintained, (d) None of the following
                                                                                shall have occurred: (I). Walgreens ceases to
                                                                                maintain a credit rating of at least BBB+, (II).
                                                                                The occurence of any Default under the Walgreen's
                                                                                Lease, (III). Any attempt by Walgreens to
                                                                                terminate the Lease, (IV). Any attempt by
                                                                                Borrower to terminate Lease, (V). The termination
                                                                                of the Lease for any reason, (VI). Walgreens goes
                                                                                dark, (VII). Borrower's exercise of right of
                                                                                transfer, unless the Transferee has been
                                                                                approved, or (VIII). The occurrence of a Trigger
                                                                                Event.
  1     00-1101029  Woodlake Boulevard Plaza                        0           NAP


                                                                                          TERMS/DESCRIPTION
                                                                                             OF SPRINGING
                                                    INITIAL    MONTHLY                        INSURANCE
                                                   INSURANCE  INSURANCE                        ESCROW
GROUP  LOAN NUMBER  PROPERTY NAME                   ESCROW     ESCROW                     (IF APPLICABLE)
---------------------------------------------------------------------------------------------------------------------------

  1     310903039   Price Chopper - Morrisville            0          0  Borrower shall not be required to make monthly
                                                                         payments into impound, so long as (1) there has
                                                                         been no occurrence of a *Trigger Event, (2)
                                                                         insurance premiums are paid prior to delinquincy,
                                                                         (3) Price Chopper (or an acceptable replacement
                                                                         Tenant) is paying premiums to the insurance
                                                                         company. Failure to meet any of these conditions
                                                                         will launch the impound.

                                                                         *Trigger Event means the occurrence of a Default
                                                                         under the Note, the Mortgage, or any other loan
                                                                         documents; Price Chopper goes dark or terminates
                                                                         lease; a Bankruptcy Event; or a Subordinate Debt
                                                                         Event. Tax/Insurance will Spring on Trigger Event,
                                                                         in addition to delinquincy of tax/insurance
                                                                         payments.
  1     310903211   Southhaven MHC                     3,672        408  NAP
  1     310903038   Price Chopper - St. Johnsbury          0          0  Impound is waived so long as no Trigger Event has
                                                                         occurred, and Tenant pays premiums prior to
                                                                         delinquincy and directly to insurance provider.
                                                                         Failure to meet any one of these conditions will
                                                                         Spring the Insurance Imound into place.
  1       44056     Provincial West                        0          0  Failure to provide evidence of payment
  2       44409     Nueces Oaks Apartments             3,898        759
  1     410903050   Walgreens - Schererville               0          0  Prior to the Anticipated Repayment Date, Lender
                                                                         waives impound as long as there exists no Default
                                                                         and the following conditions are met: (a) The sole
                                                                         fee simple owner of property is Borrower or an
                                                                         approved Successor entity, (b) approved Successor
                                                                         entity, (b) Taxes & Insurance Premiums are being
                                                                         paid without delinquincy, and Lender has been
                                                                         provided proof of timely payments, (c) The
                                                                         property is being properly maintained, (d) None of
                                                                         the following shall have occurred: (I). Walgreens
                                                                         ceases to maintain a credit rating of at least
                                                                         BBB+, (II). The occurence of any Default under the
                                                                         Walgreen's Lease, (III). Any attempt by Walgreens
                                                                         to terminate the Lease, (IV). Any attempt by
                                                                         Borrower to terminate Lease, (V). The termination
                                                                         of the Lease for any reason, (VI). Walgreens goes
                                                                         dark, (VII). Borrower's exercise of right of
                                                                         transfer, unless the Transferee has been approved,
                                                                         or (VIII). The occurrence of a Trigger Event.
  1     00-1101029  Woodlake Boulevard Plaza                             NAP






                                                                                                          TI/LC
                                                                                                         RESERVE
                                                                            TERMS/DESCRIPTION              CAP      INITIAL  MONTHLY
                                                   INITIAL  MONTHLY           OF SPRINGING             DESCRIPTION    DEBT     DEBT
                                                    TI/LC    TI/LC            TI/LC RESERVE                (IF      SERVICE  SERVICE
GROUP  LOAN NUMBER  PROPERTY NAME                  AMOUNT   RESERVE          (IF APPLICABLE)           APPLICABLE)  ESCROW    ESCROW
------------------------------------------------------------------------------------------------------------------------------------

  1     310903039   Price Chopper - Morrisville       0        0     Upon the occurrence of a               0          0        0
                                                                     Trigger Event (distinguished as
                                                                     Default, Price Chopper going
                                                                     dark or terminating lease,
                                                                     Bankruptcy Event, or a
                                                                     Subordinate Debt Event, as
                                                                     defined in Mortgage) the
                                                                     Borrower shall deposit any Gross
                                                                     Income into a restricted account
                                                                     to be held as extra collateral
                                                                     for the benefit of the Lender,
                                                                     and remitted to Lender as
                                                                     necessary for monthly payments
                                                                     and the replenishing of the DSR.
                                                                     After DSR is replenished, Excess
                                                                     Cash Flow will be transfered
                                                                     into the General TI Impound.
  1     310903211   Southhaven MHC                    0        0     NAP                                    0          0        0
  1     310903038   Price Chopper - St. Johnsbury     0        0     Upon the occurrence of a               0          0        0
                                                                     Trigger Event (distinguished as
                                                                     Default, Price Chopper going
                                                                     dark or terminating lease,
                                                                     Bankruptcy Event, or a
                                                                     Subordinate Debt Event, as
                                                                     defined in Mortgage) the
                                                                     Borrower shall deposit any Gross
                                                                     Income into a restricted account
                                                                     to be held as extra collateral
                                                                     for the benefit of the Lender,
                                                                     and remitted to Lender as
                                                                     necessary for monthly payments
                                                                     and the replenishing of the DSR.
                                                                     After DSR is replenished, Excess
                                                                     Cash Flow will be transfered
                                                                     into the General TI Impound.
  1       44056     Provincial West                   0        0                                                       0        0
  2       44409     Nueces Oaks Apartments            0        0                                                       0        0
  1     410903050   Walgreens - Schererville          0        0     Prior to the Anticipated               0          0        0
                                                                     Repayment Date, Lender waives
                                                                     impound as long as there exists
                                                                     no Default and the following
                                                                     conditions are met: (a) The sole
                                                                     fee simple owner of property is
                                                                     Borrower or an approved
                                                                     Successor entity, (b) Taxes &
                                                                     Insurance Premiums are being
                                                                     paid without delinquincy, and
                                                                     Lender has been provided proof
                                                                     of timely payments, (c) The
                                                                     property is being properly
                                                                     maintained, (d) None of the
                                                                     following shall have occurred:
                                                                     (I). Walgreens ceases to
                                                                     maintain a credit rating of at
                                                                     least BBB+, (II). The occurence
                                                                     of any Default under the
                                                                     Walgreen's Lease, (III). Any
                                                                     attempt by Walgreens to
                                                                     terminate the Lease, (IV). Any
                                                                     attempt by Borrower to terminate
                                                                     Lease, (V). The termination of
                                                                     the Lease for any reason, (VI).
                                                                     Walgreens goes dark, (VII).
                                                                     Borrower's exercise of right of
                                                                     transfer, unless the Transferee
                                                                     has been approved, or (VIII).
                                                                     The occurrence of a Trigger
                                                                     Event.
  1     00-1101029  Woodlake Boulevard Plaza          0        0                                            0          0        0






                                                                            OTHER    OTHER
                                                                            ESCROW   ESCROW
                                                            OTHER          INITIAL  MONTHLY  TERMS/DESCRIPTION OF SPRINGING OTHER
GROUP  LOAN NUMBER  PROPERTY NAME                    ESCROW DESCRIPTION     AMOUNT   AMOUNT          ESCROW (IF APPLICABLE)
---------------------------------------------------------------------------------------------------------------------------------

  1     310903039   Price Chopper - Morrisville    NAP                           0     0                     NAP
  1     310903211   Southhaven MHC                 Holdback Impound (LOC)  470,000     0                     NAP
  1     310903038   Price Chopper - St. Johnsbury  NAP                           0     0                     NAP
  1       44056     Provincial West                0                             0
  2       44409     Nueces Oaks Apartments         0                             0
  1     410903050   Walgreens - Schererville       NAP                           0     0                     NAP
  1     00-1101029  Woodlake Boulevard Plaza       NAP                           0     0                     NAP






                                                        OTHER
                                                        ESCROW                                   OCCUPANCY
                                                         CAP                          OCCUPANCY    DATE
                                                     DESCRIPTION     YEAR     YEAR     % (MOST     (MOST
GROUP  LOAN NUMBER  PROPERTY NAME                  (IF APPLICABLE)  BUILT  RENOVATED   RECENT)    RECENT)
----------------------------------------------------------------------------------------------------------

  1     310903039   Price Chopper - Morrisville          NAP         1994                100.0%   7/1/2005
  1     310903211   Southhaven MHC                       NAP         1971                 89.0%   7/1/2005
  1     310903038   Price Chopper - St. Johnsbury        NAP         1995                100.0%  8/10/2005
  1       44056     Provincial West                                  1960                 97.9%  9/22/2005
  2       44409     Nueces Oaks Apartments                           1986     2003        92.5%  8/30/2005
  1     410903050   Walgreens - Schererville             NAP         2003                100.0%  9/27/2005
  1     00-1101029  Woodlake Boulevard Plaza             NAP         1981     1997        95.0%  10/1/2005


                                                                                      NET
                                                           MEASUREMENT    BALANCE   RENTABLE  APPRAISAL
GROUP  LOAN NUMBER  PROPERTY NAME                   UNITS      UNIT       PERUNIT    AREA       VALUE
-------------------------------------------------------------------------------------------------------

  1     310903039   Price Chopper - Morrisville    53,626     Sq Ft          89.22    53,626  6,000,000
  1     310903211   Southhaven MHC                    219     Pads       21,461.19         0  6,100,000
  1     310903038   Price Chopper - St. Johnsbury  44,800     Sq Ft         103.24    44,800  5,800,000
  1       44056     Provincial West                    89     Units      51,235.96         0  5,700,000
  2       44409     Nueces Oaks Apartments             40     Units     113,500.00         0  6,150,000
  1     410903050   Walgreens - Schererville       15,120     Sq Ft         294.00    15,120  5,600,000
  1     00-1101029  Woodlake Boulevard Plaza       52,685     Sq Ft          83.52    52,685  6,150,000






                                                                    DATE OF
                                                                   APPRAISAL
                                                     APPRAISAL    (VALUATION    PHASE I   PHASE II  ENGINEERING
GROUP  LOAN NUMBER  PROPERTY NAME                      TYPE          DATE)       DATE       DATE    REPORT DATE
---------------------------------------------------------------------------------------------------------------

  1     310903039   Price Chopper - Morrisville        As-Is        7/5/2005    7/8/2005       NAP     7/8/2005
  1     310903211   Southhaven MHC                 As-Stabilized    1/1/2006   8/25/2005       NAP    8/29/2005
  1     310903038   Price Chopper - St. Johnsbury      As-Is        7/5/2005    7/6/2005       NAP     7/8/2005
  1       44056     Provincial West                    As-Is       4/28/2005  10/19/2005             10/11/2005
  2       44409     Nueces Oaks Apartments             As-Is       8/12/2005   8/25/2005              8/25/2005
  1     410903050   Walgreens - Schererville           As-Is        7/7/2005   8/25/2005       NAP    7/21/2005
  1     00-1101029  Woodlake Boulevard Plaza           As-Is       10/4/2005  10/20/2005             10/21/2005




                                                   SEISMIC  ENVIRONMENTAL  EARTHQUAKE  HURRICANE    FLOOD
GROUP  LOAN NUMBER  PROPERTY NAME                    PML%     INSURANCE     INSURANCE  INSURANCE  INSURANCE
-----------------------------------------------------------------------------------------------------------

  1     310903039   Price Chopper - Morrisville      NAP          No           No         Yes        No
  1     310903211   Southhaven MHC                   NAP          No           No         Yes        No
  1     310903038   Price Chopper - St. Johnsbury    NAP          No           No         Yes        No
  1       44056     Provincial West                  0.0%         No           Yes        Yes        Yes
  2       44409     Nueces Oaks Apartments           0.0%         No           Yes        Yes        Yes
  1     410903050   Walgreens - Schererville         NAP          No           No         Yes        No
  1     00-1101029  Woodlake Boulevard Plaza         0.0%         No           No         Yes        No








                                                     LTV     LTV                            PARI PASSU
                                                   CUTOFF  BALLOON    LIEN    OWNERSHIP    DEBT AMOUNT
GROUP  LOAN NUMBER  PROPERTY NAME                   VALUE   VALUE   POSITION   INTEREST  (IF APPLICABLE)
--------------------------------------------------------------------------------------------------------

  1     310903039   Price Chopper - Morrisville     79.7%   66.8%     First      Fee           NAP
  1     310903211   Southhaven MHC                  77.0%   71.5%     First      Fee           NAP
  1     310903038   Price Chopper - St. Johnsbury   79.7%   66.8%     First      Fee           NAP
  1       44056     Provincial West                 80.0%   67.1%     First      Fee           NAP
  2       44409     Nueces Oaks Apartments          73.8%   65.8%     First      Fee           NAP
  1     410903050   Walgreens - Schererville        79.4%   66.7%     First      Fee           NAP
  1     00-1101029  Woodlake Boulevard Plaza        71.5%   54.7%     First      Fee            0












































                                                      SECURED        SECURED
                                                   (BY PROPERTY)  (BY PROPERTY)
                                                     SECONDARY      SECONDARY    SECURED SECONDARY
                                                     FINANCING    LIEN EXISTING  (BY PROPERTY) FINANCING
GROUP  LOAN NUMBER  PROPERTY NAME                     ALLOWED        BALANCE     DESCRIPTION
---------------------------------------------------------------------------------------------------------

  1     310903039   Price Chopper - Morrisville          No             NAP      NAP
  1     310903211   Southhaven MHC                       No             NAP      NAP
  1     310903038   Price Chopper - St. Johnsbury        No             NAP      NAP
  1       44056     Provincial West                      No             NAP      NAP
  2       44409     Nueces Oaks Apartments               No             NAP      NAP
  1     410903050   Walgreens - Schererville             No             NAP      NAP
  1     00-1101029  Woodlake Boulevard Plaza             Yes             0       Secondary financing of
                                                                                 the Security Property
                                                                                 shall be permitted
                                                                                 commencing with the
                                                                                 earlier of the end of
                                                                                 the first loan year and
                                                                                 the date of
                                                                                 securitization and sale
                                                                                 of the loan by first
                                                                                 Mortgage so long as (i)
                                                                                 the net operating income
                                                                                 from the Security
                                                                                 Property is 1.20 times
                                                                                 the combined debt
                                                                                 service on both the
                                                                                 first and second
                                                                                 mortgages; (ii) the
                                                                                 aggregate loan to value
                                                                                 ratio does not exceed
                                                                                 eighty (80) percent;
                                                                                 (iii) Borrower is not in
                                                                                 default; (iv) Such
                                                                                 secondary financing must
                                                                                 provide for a fixed rate
                                                                                 of interest to be
                                                                                 charged on the loan,
                                                                                 must have a maturity
                                                                                 date which is no later
                                                                                 than the maturity date
                                                                                 of First Mortgage; (v)
                                                                                 must be non-recourse to
                                                                                 the borrower and its
                                                                                 principals to the same
                                                                                 extent as loan; (vi)
                                                                                 lender reserves the
                                                                                 right to approve
                                                                                 documentation evidencing
                                                                                 and securing such
                                                                                 secondary financing and
                                                                                 the further right to
                                                                                 approve the financial
                                                                                 institution providing
                                                                                 the secondary financing.







                                                      SECURED       UNSECURED       UNSECURED
                                                   (BY PROPERTY)  (BY PROPERTY)   (BY PROPERTY)
                                                     SECONDARY      SECONDARY       SECONDARY
                                                     FINANCING      FINANCING       FINANCING
GROUP  LOAN NUMBER  PROPERTY NAME                      LIMIT         ALLOWED     EXISTING BALANCE
------------------------------------------------------------------------------------------------

  1     310903039   Price Chopper - Morrisville         NAP            Yes             0











  1     310903211   Southhaven MHC                      NAP             No            NAP
  1     310903038   Price Chopper - St. Johnsbury       NAP            Yes             0











  1       44056     Provincial West                     NAP             No            NAP
  2       44409     Nueces Oaks Apartments              NAP             No            NAP
  1     410903050   Walgreens - Schererville            NAP            Yes             0






  1     00-1101029  Woodlake Boulevard Plaza             0              No            NAP



                                                                                              UNSECURED
                                                                                            (BY PROPERTY)
                                                          UNSECURED (BY PROPERTY)             SECONDARY
                                                            SECONDARY FINANCING               FINANCING
GROUP  LOAN NUMBER  PROPERTY NAME                               DESCRIPTION                      LIMIT
----------------------------------------------------------------------------------------------------------------

  1     310903039   Price Chopper - Morrisville    Future unsecured subordinate debt               NAP
                                                   is allowed. The combined DSCR must
                                                   be at least 1.07x. The combined LTV
                                                   must not exceed 85%. The subject
                                                   loan and subordinate debt must be
                                                   co-terminous. Subordinate debt
                                                   holder must enter into an
                                                   intercreditor agreement and the
                                                   subordinate debt holder shall not
                                                   exercise any of its rights without
                                                   the prior consent of the lender and
                                                   Rating Agencies.
  1     310903211   Southhaven MHC                 NAP                                             NAP
  1     310903038   Price Chopper - St. Johnsbury  Future unsecured subordinate debt               NAP
                                                   is allowed. The combined DSCR must
                                                   be at least 1.07x. The combined LTV
                                                   must not exceed 85%. The subject
                                                   loan and subordinate debt must be
                                                   co-terminous. Subordinate debt
                                                   holder must enter into an
                                                   intercreditor agreement and the
                                                   subordinate debt holder shall not
                                                   exercise any of its rights without
                                                   the prior consent of the lender and
                                                   Rating Agencies.
  1       44056     Provincial West                NAP                                             NAP
  2       44409     Nueces Oaks Apartments         NAP                                             NAP
  1     410903050   Walgreens - Schererville       Limited partnership interest in      Limited per LTV and DSCR
                                                   Borrower may be pledged by any              constrains.
                                                   limited partner of Borrower to
                                                   secure future mezzanine financing
                                                   subject to combined LTV not greater
                                                   than 80% and DSC not less than 1.2
                                                   to 1.0.
  1     00-1101029  Woodlake Boulevard Plaza       NAP                                             NAP






                                                   GROUND   GROUND LEASE
GROUP  LOAN NUMBER  PROPERTY NAME                   LEASE  MATURITY DATE
------------------------------------------------------------------------

  1     310903039   Price Chopper - Morrisville      NO         NAP











  1     310903211   Southhaven MHC                   NO         NAP
  1     310903038   Price Chopper - St. Johnsbury    NO         NAP











  1       44056     Provincial West                  NO         NAP
  2       44409     Nueces Oaks Apartments           NO         NAP
  1     410903050   Walgreens - Schererville         NO         NAP






  1     00-1101029  Woodlake Boulevard Plaza         NO






                                                                         GROUND LEASE
                                                      GROUND LEASE    MATURITY DATE WITH
GROUP  LOAN NUMBER  PROPERTY NAME                  EXTENTION OPTIONS   EXTENSION OPTIONS  RECOURSE  CROSSED LOAN ID
-------------------------------------------------------------------------------------------------------------------

  1     310903039   Price Chopper - Morrisville          NAP                  NAP            No           NAP
  1     310903211   Southhaven MHC                       NAP                  NAP            No           NAP
  1     310903038   Price Chopper - St. Johnsbury        NAP                  NAP            No           NAP
  1       44056     Provincial West                      NAP                  NAP            No           NAP

  2       44409     Nueces Oaks Apartments               NAP                  NAP            No           NAP
  1     410903050   Walgreens - Schererville             NAP                  NAP            No           NAP
  1     00-1101029  Woodlake Boulevard Plaza                                                 No           NAP




GROUP  LOAN NUMBER  PROPERTY NAME                             RELATED BORROWER ID
--------------------------------------------------------------------------------------------

  1     310903039   Price Chopper - Morrisville                       NAP
  1     310903211   Southhaven MHC                                    NAP
  1     310903038   Price Chopper - St. Johnsbury                     NAP
  1       44056     Provincial West                44040, 44043, 44048, 44050, 44053, 44055,
                                                    44056, 44057, 44058, 44060, 44061, 44062
  2       44409     Nueces Oaks Apartments                            NAP
  1     410903050   Walgreens - Schererville                          NAP
  1     00-1101029  Woodlake Boulevard Plaza                          NAP







                                                                                                                        SINGLE
GROUP  LOAN NUMBER  PROPERTY NAME                  BORROWER ENTITY                                 PROPERTY MANAGER  ASSET ENTITY
---------------------------------------------------------------------------------------------------------------------------------

  1     310903039   Price Chopper - Morrisville    Morrisville Properties, Inc.                          TBD             Yes
  1     310903211   Southhaven MHC                 Southhaven MHC, LLC                                   TBD             Yes
  1     310903038   Price Chopper - St. Johnsbury  St. Johnsbury Properties, Inc.                        TBD             Yes
  1       44056     Provincial West                Lexington House Cherry Hill Associates, L.L.C.                        Yes
  2       44409     Nueces Oaks Apartments         2710 Nueces, Ltd.                                                     Yes
  1     410903050   Walgreens - Schererville       Town Square I, L.L.C.                                 TBD             Yes
  1     00-1101029  Woodlake Boulevard Plaza       Lake Worth Merchandise Mart                                           Yes


                                                                   INDEPENDENT       NON        TENANT-IN-COMMON
                                                       SINGLE        DIRECTOR   CONSOLIDATION    (TIC) BORROWER
GROUP  LOAN NUMBER  PROPERTY NAME                  PURPOSE ENTITY    (YES/NO)       LETTER     STRUCTURE (YES/NO)
-----------------------------------------------------------------------------------------------------------------

  1     310903039   Price Chopper - Morrisville          Yes            No            No              No
  1     310903211   Southhaven MHC                       Yes            No            No              No
  1     310903038   Price Chopper - St. Johnsbury        Yes            No            No              No
  1       44056     Provincial West                      Yes           Yes            No              No
  2       44409     Nueces Oaks Apartments               Yes            No            No              No
  1     410903050   Walgreens - Schererville             Yes            No            No              No
  1     00-1101029  Woodlake Boulevard Plaza             Yes            No            No              No



                                                         LOAN PURPOSE
GROUP  LOAN NUMBER  PROPERTY NAME                  (REFINANCE/ACQUISITION)
--------------------------------------------------------------------------

  1     310903039   Price Chopper - Morrisville           Refinance
  1     310903211   Southhaven MHC                       Acquisition
  1     310903038   Price Chopper - St. Johnsbury         Refinance
  1       44056     Provincial West                       Refinance
  2       44409     Nueces Oaks Apartments                Refinance
  1     410903050   Walgreens - Schererville              Refinance
  1     00-1101029  Woodlake Boulevard Plaza              Refinance






                                                   UNDERWRITTEN OCCUPANCY  UNDERWRITTEN EFFECTIVE  UNDERWRITTEN TOTAL  UNDERWRITTEN
GROUP  LOAN NUMBER  PROPERTY NAME                          PERCENT              GROSS INCOME            EXPENSES            NOI
-----------------------------------------------------------------------------------------------------------------------------------

  1     310903039   Price Chopper - Morrisville            95.0%                  611,365                169,351         442,014
  1     310903211   Southhaven MHC                         89.0%                  583,841                209,616         374,225
  1     310903038   Price Chopper - St. Johnsbury          95.0%                  563,591                125,212         438,380
  1       44056     Provincial West                        95.0%                  878,502                511,179         367,323
  2       44409     Nueces Oaks Apartments                 95.0%                  579,600                209,375         370,225
  1     410903050   Walgreens - Schererville               99.0%                  371,250                  3,713         367,538
  1     00-1101029  Woodlake Boulevard Plaza               94.0%                  734,509                229,421         505,088


                                                   UNDERWRITTEN NET  UNDERWRITTEN  UNDERWRITTEN  UNDERWRITTEN DSCR NOI
GROUP  LOAN NUMBER  PROPERTY NAME                      CASH FLOW       DSCR NOI      DSCR NCF      (AFTER IO PERIOD)
----------------------------------------------------------------------------------------------------------------------

  1     310903039   Price Chopper - Morrisville         416,646          1.37          1.29               NAP
  1     310903211   Southhaven MHC                      363,275          1.49          1.44              1.20
  1     310903038   Price Chopper - St. Johnsbury       415,163          1.40          1.33               NAP
  1       44056     Provincial West                     345,073          1.43          1.34              1.17
  2       44409     Nueces Oaks Apartments              360,225          1.53          1.49              1.23
  1     410903050   Walgreens - Schererville            365,270          1.20          1.19               NAP
  1     00-1101029  Woodlake Boulevard Plaza            460,528          1.55          1.42               NAP


                                                   UNDERWRITTEN DSCR NCF      UNDERWRITTEN
GROUP  LOAN NUMBER  PROPERTY NAME                    (AFTER IO PERIOD)    REPLACEMENT RESERVES
----------------------------------------------------------------------------------------------

  1     310903039   Price Chopper - Morrisville              NAP                 10,189
  1     310903211   Southhaven MHC                          1.16                 10,950
  1     310903038   Price Chopper - St. Johnsbury            NAP                  7,616
  1       44056     Provincial West                         1.10                 22,250
  2       44409     Nueces Oaks Apartments                  1.20                 10,000
  1     410903050   Walgreens - Schererville                 NAP                  2,268
  1     00-1101029  Woodlake Boulevard Plaza                 NAP                 12,118







                                                                                 MOST
                                                                                RECENT       MOST
                                                      MOST          MOST      FINANCIALS    RECENT       MOST
                                                     RECENT        RECENT      EFFECTIVE  FINANCIALS    RECENT
                                                   FINANCIALS    FINANCIALS      GROSS       TOTAL    FINANCIALS
GROUP  LOAN NUMBER  PROPERTY NAME                   END DATE       PERIOD       INCOME     EXPENSES      NOI
----------------------------------------------------------------------------------------------------------------

  1     310903039   Price Chopper - Morrisville     5/31/2005       T-12        483,508       5,807     477,701
  1     310903211   Southhaven MHC                  5/31/2005  Ann. 5 Months    597,744     231,160     366,584
  1     310903038   Price Chopper - St. Johnsbury   5/31/2005       T-12        466,234       8,439     457,795
  1       44056     Provincial West                 8/31/2005       T-12        871,690     559,923     311,767
  2       44409     Nueces Oaks Apartments          7/31/2005        12         604,880     209,672     395,208
  1     410903050   Walgreens - Schererville       12/31/2005       T-12        375,000           0     375,000
  1     00-1101029  Woodlake Boulevard Plaza        9/30/2005        9          706,099     231,942     474,157


                                                                                         SECOND
                                                                             SECOND       MOST
                                                      MOST       SECOND       MOST       RECENT
                                                     RECENT       MOST       RECENT    FINANCIALS
                                                   FINANCIALS    RECENT    FINANCIALS   EFFECTIVE
                                                       NET     FINANCIALS   STATEMENT     GROSS
GROUP  LOAN NUMBER  PROPERTY NAME                   CASH FLOW   END DATE     PERIOD      INCOME
-------------------------------------------------------------------------------------------------

  1     310903039   Price Chopper - Morrisville      477,701    12/31/2004   Actual      474,590
  1     310903211   Southhaven MHC                   366,584    12/31/2004   Actual      584,805
  1     310903038   Price Chopper - St. Johnsbury    457,795    12/31/2004   Actual      466,230
  1       44056     Provincial West                  299,270    12/31/2004     12        792,394
  2       44409     Nueces Oaks Apartments           395,208    12/31/2004     12        619,892
  1     410903050   Walgreens - Schererville         375,000    12/31/2004   Actual      375,000
  1     00-1101029  Woodlake Boulevard Plaza         461,448    12/31/2004     12        612,555






                                                     SECOND                  SECOND
                                                      MOST       SECOND       MOST                 THIRD MOST
                                                     RECENT       MOST       RECENT    THIRD MOST    RECENT
                                                   FINANCIALS    RECENT    FINANCIALS    RECENT    FINANCIALS
                                                     TOTAL     FINANCIALS   NET CASH   FINANCIALS  STATEMENT
GROUP  LOAN NUMBER  PROPERTY NAME                   EXPENSES       NOI        FLOW      END DATE     PERIOD
-------------------------------------------------------------------------------------------------------------

  1     310903039   Price Chopper - Morrisville        5,930     468,660     468,660   12/31/2003    Actual
  1     310903211   Southhaven MHC                   214,459     370,346     370,346   12/31/2003    Actual
  1     310903038   Price Chopper - St. Johnsbury      9,025     457,205     457,205   12/31/2003    Actual
  1       44056     Provincial West                  480,795     311,599     295,247   12/31/2003      12
  2       44409     Nueces Oaks Apartments           214,463     405,429     405,429   12/31/2003      12
  1     410903050   Walgreens - Schererville               0     375,000     375,000   12/31/2003    Actual
  1     00-1101029  Woodlake Boulevard Plaza         209,549     403,006     403,006   12/31/2003      12


                                                   THIRD MOST
                                                     RECENT    THIRD MOST              THIRD MOST
                                                   FINANCIALS    RECENT    THIRD MOST    RECENT
                                                    EFFECTIVE  FINANCIALS    RECENT    FINANCIALS
                                                      GROSS       TOTAL    FINANCIALS   NET CASH
GROUP  LOAN NUMBER  PROPERTY NAME                    INCOME     EXPENSES       NOI        FLOW
-------------------------------------------------------------------------------------------------

  1     310903039   Price Chopper - Morrisville      474,590       8,588     466,002     466,002
  1     310903211   Southhaven MHC                   560,335     202,909     357,426     357,426
  1     310903038   Price Chopper - St. Johnsbury    466,247       9,279     456,968     456,968
  1       44056     Provincial West                  852,028     458,733     393,295     393,295
  2       44409     Nueces Oaks Apartments           635,474     236,509     398,965     398,965
  1     410903050   Walgreens - Schererville         375,000           0     375,000     375,000
  1     00-1101029  Woodlake Boulevard Plaza         552,863     211,513     341,350     341,350






                                                                            SPACE    TENANT LEASE
GROUP  LOAN NUMBER  PROPERTY NAME                   TENANT NAME 1   SF 1    PCT 1  MATURITY DATE 1
--------------------------------------------------------------------------------------------------

  1     310903039   Price Chopper - Morrisville    Price Chopper   53,626  100.0%      6/3/2019
  1     310903211   Southhaven MHC                 NAP                NAP     NAP           NAP
  1     310903038   Price Chopper - St. Johnsbury  Price Chopper   42,406   94.7%     6/30/2015
  1       44056     Provincial West                NAP                NAP     NAP           NAP
  2       44409     Nueces Oaks Apartments         NAP                NAP     NAP           NAP
  1     410903050   Walgreens - Schererville       Walgreen Co.    15,120  100.0%    10/31/2063
  1     00-1101029  Woodlake Boulevard Plaza       Unique Fitness  10,103   19.2%     9/30/2007


                                                                                   SPACE    TENANT LEASE
GROUP  LOAN NUMBER  PROPERTY NAME                        TENANT NAME 2       SF 2  PCT 2  MATURITY DATE 2
---------------------------------------------------------------------------------------------------------

  1     310903039   Price Chopper - Morrisville    NAP                        NAP    NAP           NAP
  1     310903211   Southhaven MHC                 NAP                        NAP    NAP           NAP
  1     310903038   Price Chopper - St. Johnsbury  Community National Bank  2,394   5.3%     6/30/2015
  1       44056     Provincial West                NAP                        NAP    NAP           NAP
  2       44409     Nueces Oaks Apartments         NAP                        NAP    NAP           NAP
  1     410903050   Walgreens - Schererville       NAP                        NAP    NAP           NAP
  1     00-1101029  Woodlake Boulevard Plaza       Nutrition World          7,872  14.9%     9/30/2008






                                                                                  TENANT
                                                                                  LEASE    SINGLE   OWNER                 ASSUMPTION
                                                                         SPACE   MATURITY  TENANT  OCCUPIED >              PROVISION
GROUP  LOAN NUMBER  PROPERTY NAME                  TENANT NAME 3   SF 3  PCT 3    DATE 3    (Y/N)  20% (Y/N)   FOOTNOTES    (Y/N)
------------------------------------------------------------------------------------------------------------------------------------

  1     310903039   Price Chopper - Morrisville    NAP              NAP    NAP        NAP   Yes        No                     Yes
  1     310903211   Southhaven MHC                 NAP              NAP    NAP        NAP   No         No                     Yes
  1     310903038   Price Chopper - St. Johnsbury  NAP              NAP    NAP        NAP   No         No                     Yes
  1       44056     Provincial West                NAP              NAP    NAP        NAP   No         No                     Yes
  2       44409     Nueces Oaks Apartments         NAP              NAP    NAP        NAP   No         No                     Yes
  1     410903050   Walgreens - Schererville       NAP              NAP    NAP        NAP   Yes        No                     Yes
  1     00-1101029  Woodlake Boulevard Plaza       Third Federal  6,763  12.8%  9/30/2010   No         No                     Yes
                                                   Savings





GROUP  LOAN NUMBER  PROPERTY NAME                                                    ASSUMPTION/ FEE
-----------------------------------------------------------------------------------------------------------------------------------

  1     310903039   Price Chopper - Morrisville               3 - 1st @ 0.5%, and 1.0% thereafter, but not less than $15,000
  1     310903211   Southhaven MHC                 2 - 0.50% for first transfer and 1.00% for each subsequent transfer but not less
                                                                                   than $15,000
  1     310903038   Price Chopper - St. Johnsbury        3 - 1st @ 0.5%, and 1.0% thereafter, but not less than $15,000
  1       44056     Provincial West                                                    1%
  2       44409     Nueces Oaks Apartments                                             1%
  1     410903050   Walgreens - Schererville               2 - 0.50% for first transfer and 1.00% for each subsequent transfer
  1     00-1101029  Woodlake Boulevard Plaza                                      1 time at 1%







                                                                                       ADMINISTRATIVE
                                                            LOAN   PROPERTY    LOAN       COST RATE
GROUP  LOAN NUMBER  PROPERTY NAME                          SELLER    COUNT   SERVICER      (BPS)
-----------------------------------------------------------------------------------------------------

  1      6106153    Anderburg Lund Building                 PMCF      1         PAR         2.1450
  1     620903115   Desert Business Park                    WFB       1         WFB         8.1450
  2     410903067   Vista View Apartments                   WFB       1         WFB         3.1450

  1       44185     Petsmart - Germantown                  BSCMI      1        ARCap        3.1450
  2     310903181   Franklin Square Apartments              WFB       1         WFB         3.1450
  1      6106217    Falling Creek Plaza                     PMCF      1         PAR         2.1450
  2     310902897   Alma Terrace & Linden West Apartments   WFB       2         WFB         3.1450
        310902897A  Linden West Apartments                  WFB       1
        310902897B  Alma Terrace Apartments                 WFB       1
  1       44938     Bisonhead Shopping Center              BSCMI      1        ARCap        3.1450
  1      6106024    The Enclave at Kennedy Ridge            PMCF      1         PAR         7.1450

  1      6106055    701 East Trade Street Building          PMCF      1         PAR         2.1450
  1     410901940   Fletcher Heights Plaza - Peoria, AZ     WFB       1         WFB         3.1450
  1     410903139   A-American Kona Self Storage            WFB       1         WFB         3.1450
  1      6106185    Crowfield Village Center                PMCF      1         PAR         2.1450



                                                                                                                    PROPERTY
GROUP  LOAN NUMBER  PROPERTY NAME                                                 SPONSOR                             TYPE
------------------------------------------------------------------------------------------------------------------------------

  1      6106153    Anderburg Lund Building                Dennis Doyle                                           Industrial
  1     620903115   Desert Business Park                   Evergreen Capital Trust                                Industrial
  2     410903067   Vista View Apartments                  Gayle B. Marger, Jerome S. Marger, Tammy Kitterman,    Multifamily
                                                           Donald Kitterman
  1       44185     Petsmart - Germantown                  Harvey Rosen, Donna Rosen and David Rosen              Retail
  2     310903181   Franklin Square Apartments             Mickey Shapiro and Spencer Partrich                    Multifamily
  1      6106217    Falling Creek Plaza                    Arthur J. Kepes, Stephen Rainer, T. Scott Smith        Retail
  2     310902897   Alma Terrace & Linden West Apartments  Frank Ferrari                                          Multifamily
        310902897A  Linden West Apartments                                                                        Multifamily
        310902897B  Alma Terrace Apartments                                                                       Multifamily
  1       44938     Bisonhead Shopping Center              Shula Netzer                                           Retail
  1      6106024    The Enclave at Kennedy Ridge           NRP Contractors, LLC, Alan F. Scott, J. David Heller,  Multifamily
                                                           T. Richard Bailey, Jr.
  1      6106055    701 East Trade Street Building         Ray S. Farris, III                                     Office
  1     410901940   Fletcher Heights Plaza - Peoria, AZ    Charles Likerman, Alice Mavoides                       Retail
  1     410903139   A-American Kona Self Storage           Edmund C. Olson, Craig D. Olson                        Self Storage
  1      6106185    Crowfield Village Center               Guy E. Beatty                                          Retail






                                                              PROPERTY
GROUP  LOAN NUMBER  PROPERTY NAME                             SUB TYPE                        PROPERTY ADDRESS
-----------------------------------------------------------------------------------------------------------------------

  1      6106153    Anderburg Lund Building                Flex             6999 Oxford Street
  1     620903115   Desert Business Park                   Flex             77928 & 77962 Palapas Road, 77851 & 77885
                                                                            Las Montanas Road
  2     410903067   Vista View Apartments                  Garden           14505 NE 20th Avenue
  1       44185     Petsmart - Germantown                  Anchored         20924 Frederick Road
  2     310903181   Franklin Square Apartments             Garden           28940 Lancaster St.
  1      6106217    Falling Creek Plaza                    Shadow Anchored  722 UW Highway 74 Business
  2     310902897   Alma Terrace & Linden West Apartments  Garden           Various
        310902897A  Linden West Apartments                 Garden           Linden Avenue and West Street
        310902897B  Alma Terrace Apartments                Garden           500 Alma Terrace
  1       44938     Bisonhead Shopping Center              Shadow Anchored  8992 Preston Road
  1      6106024    The Enclave at Kennedy Ridge           Garden           24900 Kennedy Ridge Road
  1      6106055    701 East Trade Street Building         Urban            701 East Trade Street
  1     410901940   Fletcher Heights Plaza - Peoria, AZ    Shadow Anchored  8267-8285 West Lake Pleasant Parkway
  1     410903139   A-American Kona Self Storage           Self Storage     73-5562 Lawehana Street
  1      6106185    Crowfield Village Center               Anchored         431 St. James Avenue


                                                                                                ZIP
GROUP  LOAN NUMBER  PROPERTY NAME                               CITY         COUNTY     STATE   CODE
----------------------------------------------------------------------------------------------------

  1      6106153    Anderburg Lund Building                St. Louis Park  Hennepin       MN   55426
  1     620903115   Desert Business Park                   Palm Desert     Riverside      CA   92211

  2     410903067   Vista View Apartments                  Vancouver       Clark          WA   98686
  1       44185     Petsmart - Germantown                  Germantown      Montgomery     MD   20876
  2     310903181   Franklin Square Apartments             Livonia         Wayne          MI   48154
  1      6106217    Falling Creek Plaza                    Rockingham      Richmond       NC   28379
  2     310902897   Alma Terrace & Linden West Apartments  Various         Various        NJ   07666
        310902897A  Linden West Apartments                 Elmwood Park    Bergen         NJ   07407
        310902897B  Alma Terrace Apartments                Teaneck         Bergen         NJ   07666
  1       44938     Bisonhead Shopping Center              Frisco          Collin         TX   75034
  1      6106024    The Enclave at Kennedy Ridge           North Olmsted   Cuyahoga       OH   44070
  1      6106055    701 East Trade Street Building         Charlotte       Mecklenburg    NC   28202
  1     410901940   Fletcher Heights Plaza - Peoria, AZ    Peoria          Maricopa       AZ   85382
  1     410903139   A-American Kona Self Storage           Kailua-Kona     Hawaii         HI   96740
  1      6106185    Crowfield Village Center               Goose Creek     Berkeley       SC   29445







                                                                                                      NCA
                                                                                                     OR SCA   ORIGINAL  CUT-OFF DATE
GROUP  LOAN NUMBER  PROPERTY NAME                                               MSA                  CA (1)   BALANCE      BALANCE
------------------------------------------------------------------------------------------------------------------------------------

  1      6106153    Anderburg Lund Building                Minneapolis/St. Paul                        NAP   4,325,000    4,315,591
  1     620903115   Desert Business Park                   Los Angeles-Riverside-Orange County         SCA   4,250,000    4,240,851
  2     410903067   Vista View Apartments                  Portland-Salem                              NAP   4,150,000    4,141,273
  1       44185     Petsmart - Germantown                  Washington D.C.                             NAP   4,125,000    4,125,000
  2     310903181   Franklin Square Apartments             Detroit-Ann Arbor-Flint                     NAP   4,100,000    4,095,028
  1      6106217    Falling Creek Plaza                    Richmond County                             NAP   4,000,000    4,000,000
  2     310902897   Alma Terrace & Linden West Apartments  Various                                     NAP   4,000,000    4,000,000
        310902897A  Linden West Apartments                 New York-Northern New Jersey-Long Island    NAP   2,350,000    2,350,000
        310902897B  Alma Terrace Apartments                New York-Northern New Jersey-Long Island    NAP   1,650,000    1,650,000
  1       44938     Bisonhead Shopping Center              Dallas-Fort Worth                           NAP   4,000,000    3,995,622
  1      6106024    The Enclave at Kennedy Ridge           Cleveland                                   NAP   4,000,000    3,991,293
  1      6106055    701 East Trade Street Building         Charlotte                                   NAP   4,000,000    3,982,519
  1     410901940   Fletcher Heights Plaza - Peoria, AZ    Phoenix-Mesa                                NAP   4,000,000    3,974,961
  1     410903139   A-American Kona Self Storage           NAP                                         NAP   3,825,000    3,818,933
  1      6106185    Crowfield Village Center               Charleston                                  NAP   3,800,000    3,800,000


                                                                       % BY
                                                                      CUT-OFF
                                                                        DATE    CUT-OFF    MATURITY
GROUP  LOAN NUMBER  PROPERTY NAME                             SORT    BALANCE     DATE     BALANCE
---------------------------------------------------------------------------------------------------

  1      6106153    Anderburg Lund Building                4,315,591    0.2%   12/1/2005  3,586,788
  1     620903115   Desert Business Park                   4,240,851    0.2%   12/1/2005  3,530,165
  2     410903067   Vista View Apartments                  4,141,273    0.2%   12/1/2005  3,459,010
  1       44185     Petsmart - Germantown                  4,125,000    0.2%   12/1/2005  3,688,492
  2     310903181   Franklin Square Apartments             4,095,028    0.2%   12/1/2005  3,372,287
  1      6106217    Falling Creek Plaza                    4,000,000    0.2%   12/1/2005  3,324,533
  2     310902897   Alma Terrace & Linden West Apartments  4,000,000    0.2%   12/1/2005  3,479,728
        310902897A  Linden West Apartments                 4,000,000    0.1%              2,044,341
        310902897B  Alma Terrace Apartments                4,000,000    0.1%              1,435,387
  1       44938     Bisonhead Shopping Center              3,995,622    0.2%   12/1/2005  3,347,636
  1      6106024    The Enclave at Kennedy Ridge           3,991,293    0.2%   12/1/2005  3,318,837
  1      6106055    701 East Trade Street Building         3,982,519    0.2%   12/1/2005  3,316,851
  1     410901940   Fletcher Heights Plaza - Peoria, AZ    3,974,961    0.2%   12/1/2005  3,341,913
  1     410903139   A-American Kona Self Storage           3,818,933    0.1%   12/1/2005  3,431,786
  1      6106185    Crowfield Village Center               3,800,000    0.1%   12/1/2005  3,185,840






                                                                                       FIRST     MATURITY   ARD
                                                                        ORIGINATION   PAYMENT    OR HYPER   LOAN
GROUP  LOAN NUMBER           PROPERTY NAME          AMORTIZATION TYPE       DATE        DATE     AM DATE   (Y/N)
----------------------------------------------------------------------------------------------------------------

  1      6106153    Anderburg Lund Building         Amortizing Balloon    9/14/2005  11/5/2005  10/5/2015    No
  1     620903115   Desert Business Park            Amortizing Balloon    9/27/2005  11/1/2005  10/1/2015    No
  2     410903067   Vista View Apartments           Amortizing Balloon    9/15/2005  11/1/2005  10/1/2015    No
  1       44185     Petsmart - Germantown           Partial IO - Hyper    11/8/2005   1/1/2006  12/1/2015   Yes
                                                    Amortizing
  2     310903181   Franklin Square Apartments      Amortizing Balloon   10/11/2005  12/1/2005  11/1/2015    No
  1      6106217    Falling Creek Plaza             Amortizing Balloon    11/8/2005   1/5/2006  12/5/2015    No
  2     310902897   Alma Terrace & Linden West      Partial IO            7/18/2005   9/1/2005   8/1/2015    No
                    Apartments
        310902897A  Linden West Apartments
        310902897B  Alma Terrace Apartments
  1       44938     Bisonhead Shopping Center       Amortizing Balloon   10/27/2005  12/1/2005  11/1/2015    No
  1      6106024    The Enclave at Kennedy Ridge    Amortizing Balloon    9/23/2005  11/5/2005  10/5/2015    No
  1      6106055    701 East Trade Street Building  Amortizing Balloon     8/2/2005   9/5/2005   8/5/2015    No
  1     410901940   Fletcher Heights Plaza -        Amortizing Balloon     5/5/2005   7/1/2005   6/1/2015    No
                    Peoria, AZ
  1     410903139   A-American Kona Self Storage    Amortizing Balloon    9/14/2005  12/1/2005  11/1/2010    No
  1      6106185    Crowfield Village Center        Amortizing Balloon   11/22/2005   1/5/2006  12/5/2015    No


                                                     MATURITY   ARD  ORIGINAL    ORIGINAL
                                                     DATE OF   RATE    LOAN    AMORTIZATION    IO
GROUP  LOAN NUMBER           PROPERTY NAME           ARD LOAN  STEP    TERM        TERM      PERIOD
---------------------------------------------------------------------------------------------------

  1      6106153    Anderburg Lund Building            NAP      NAP     120         360         0
  1     620903115   Desert Business Park               NAP      NAP     120         360         0
  2     410903067   Vista View Apartments              NAP      NAP     120         360         0
  1       44185     Petsmart - Germantown           12/1/2035   200     120         360        36

  2     310903181   Franklin Square Apartments         NAP      NAP     120         360         0
  1      6106217    Falling Creek Plaza                NAP      NAP     120         360         0
  2     310902897   Alma Terrace & Linden West         NAP      NAP     120         360        23
                    Apartments
        310902897A  Linden West Apartments
        310902897B  Alma Terrace Apartments
  1       44938     Bisonhead Shopping Center          NAP      NAP     120         360         0
  1      6106024    The Enclave at Kennedy Ridge       NAP      NAP     120         360         0
  1      6106055    701 East Trade Street Building     NAP      NAP     120         360         0
  1     410901940   Fletcher Heights Plaza -           NAP      NAP     120         360         0
                    Peoria, AZ
  1     410903139   A-American Kona Self Storage       NAP      NAP      60         300         0
  1      6106185    Crowfield Village Center           NAP      NAP     120         360         0






                                                    SEASONING/  REMAINING    REMAINING                         CURRENT
                                                      CUTOFF     TERM TO   AMORTIZATION   RATE  AMORTIZATION  INTEREST
GROUP  LOAN NUMBER           PROPERTY NAME           LOAN AGE    MATURITY      TERM       TYPE     BASIS        RATE
----------------------------------------------------------------------------------------------------------------------

  1      6106153    Anderburg Lund Building              2         118          358      Fixed   Actual/360   5.20000%
  1     620903115   Desert Business Park                 2         118          358      Fixed   Actual/360   5.25000%
  2     410903067   Vista View Apartments                2         118          358      Fixed   Actual/360   5.36000%
  1       44185     Petsmart - Germantown                0         120          360      Fixed   Actual/360   5.39500%
  2     310903181   Franklin Square Apartments           1         119          359      Fixed   Actual/360   4.95000%
  1      6106217    Falling Creek Plaza                  0         120          360      Fixed   Actual/360   5.27000%
  2     310902897   Alma Terrace & Linden West           4         116          360      Fixed   Actual/360   5.21000%
                    Apartments
        310902897A  Linden West Apartments
        310902897B  Alma Terrace Apartments
  1       44938     Bisonhead Shopping Center            1         119          359      Fixed   Actual/360   5.50000%
  1      6106024    The Enclave at Kennedy Ridge         2         118          358      Fixed   Actual/360   5.22000%
  1      6106055    701 East Trade Street Building       4         116          356      Fixed   Actual/360   5.20000%
  1     410901940   Fletcher Heights Plaza -             6         114          354      Fixed   Actual/360   5.44000%
                    Peoria, AZ
  1     410903139   A-American Kona Self Storage         1          59          299      Fixed   Actual/360   5.38000%
  1      6106185    Crowfield Village Center             0         120          360      Fixed   Actual/360   5.55000%


                                                                      IO
                                                                   MONTHLY
                                                     P&I MONTHLY     DEBT           PREPAYMENT/LOCKOUT          LOCKOUT   LOCKOUT
GROUP  LOAN NUMBER           PROPERTY NAME          DEBT SERVICE   SERVICE             DESCRIPTION             END DATE     TERM
---------------------------------------------------------------------------------------------------------------------------------

  1      6106153    Anderburg Lund Building          23,749.05          NAP  LO(27)/Defeasance(89)/Open(4)      7/4/2015    116
  1     620903115   Desert Business Park             23,468.66          NAP     LO(35)/Flex(81)/Open(4)        9/30/2008     35
  2     410903067   Vista View Apartments            23,200.01          NAP  LO(35)/Defeasance(81)/Open(4)     6/30/2015    116
  1       44185     Petsmart - Germantown            23,150.27    18,802.89  LO(24)/Defeasance(95)/Open(1)    11/30/2015    119
  2     310903181   Franklin Square Apartments       21,884.57          NAP  LO(25)/Defeasance(91)/Open(4)     7/31/2015    116
  1      6106217    Falling Creek Plaza              22,137.72          NAP  LO(26)/GRTR1% or YM(87)/Open(7)    2/5/2008     26
  2     310902897   Alma Terrace & Linden West       21,989.15    17,607.87  LO(35)/Defeasance(83)/Open(2)     6/30/2015    118
                    Apartments
        310902897A  Linden West Apartments
        310902897B  Alma Terrace Apartments
  1       44938     Bisonhead Shopping Center        22,711.56          NAP  LO(25)/Defeasance(94)/Open(1)    10/31/2015    119
  1      6106024    The Enclave at Kennedy Ridge     22,016.86          NAP  LO(27)/Defeasance(89)/Open(4)      7/4/2015    116
  1      6106055    701 East Trade Street Building   21,964.44          NAP  LO(29)/Defeasance(87)/Open(4)      5/4/2015    116
  1     410901940   Fletcher Heights Plaza -         22,561.21          NAP  LO(35)/Defeasance(81)/Open(4)     2/28/2015    116
                    Peoria, AZ
  1     410903139   A-American Kona Self Storage     23,215.52          NAP     LO(35)/Flex(21)/Open(4)       10/31/2008     35
  1      6106185    Crowfield Village Center         21,695.34          NAP  LO(25)/Defeasance(91)/Open(4)      9/4/2015    116






                                                       YIELD      YIELD    YIELD
                                                       MAINT      MAINT    MAINT  RESTRICTIONS
                                                       BEGIN       END      PROJ       ON
GROUP  LOAN NUMBER           PROPERTY NAME             DATE        DATE     TERM   DEFEASANCE
----------------------------------------------------------------------------------------------

  1      6106153    Anderburg Lund Building               NAP         NAP   NAP        Yes
  1     620903115   Desert Business Park            10/1/2008   6/30/2015   81         Yes
  2     410903067   Vista View Apartments                 NAP         NAP   NAP        Yes
  1       44185     Petsmart - Germantown                 NAP         NAP   NAP        Yes
  2     310903181   Franklin Square Apartments            NAP         NAP   NAP        Yes
  1      6106217    Falling Creek Plaza              2/6/2008    6/4/2015   87          No
  2     310902897   Alma Terrace & Linden West            NAP         NAP   NAP        Yes
                    Apartments
        310902897A  Linden West Apartments
        310902897B  Alma Terrace Apartments
  1       44938     Bisonhead Shopping Center             NAP         NAP   NAP        Yes
  1      6106024    The Enclave at Kennedy Ridge          NAP         NAP   NAP        Yes
  1      6106055    701 East Trade Street Building        NAP         NAP   NAP        Yes
  1     410901940   Fletcher Heights Plaza                NAP         NAP   NAP        Yes
                    - Peoria, AZ
  1     410903139   A-American Kona Self Storage    11/1/2008   7/31/2010   21         Yes
  1      6106185    Crowfield Village Center              NAP         NAP   NAP        Yes


                                                    RESTRICTIONS
                                                         ON         PARTIAL
                                                     DEFEASANCE   PREPAYMENTS
GROUP  LOAN NUMBER           PROPERTY NAME             PERIOD       ALLOWED      PAYMENT APPLICATION
------------------------------------------------------------------------------------------------------

  1      6106153    Anderburg Lund Building              27            No      Lenders Sole Discretion
  1     620903115   Desert Business Park                 33            No      NAP
  2     410903067   Vista View Apartments                33            No      NAP
  1       44185     Petsmart - Germantown                24            No
  2     310903181   Franklin Square Apartments           24            No      NAP
  1      6106217    Falling Creek Plaza                  NAP           No      Lenders Sole Discretion
  2     310902897   Alma Terrace & Linden West           31            No      NAP
                    Apartments
        310902897A  Linden West Apartments
        310902897B  Alma Terrace Apartments
  1       44938     Bisonhead Shopping Center            24            No
  1      6106024    The Enclave at Kennedy Ridge         27            No      Lenders Sole Discretion
  1      6106055    701 East Trade Street Building       29            No      Lenders Sole Discretion
  1     410901940   Fletcher Heights Plaza               29            No      NAP
                    - Peoria, AZ
  1     410903139   A-American Kona Self Storage         34            No      NAP
  1      6106185    Crowfield Village Center             25            No      Lenders Sole Discretion






                                                                                                     PARTIAL
                                                             PARTIAL                               COLLATERAL
                                                            PREPAYMENT                               RELEASE
GROUP  LOAN NUMBER  PROPERTY NAME                          DESCRIPTION    DAY PREPAYMENT ALLOWED      (Y/N)
-------------------------------------------------------------------------------------------------------------

  1      6106153    Anderburg Lund Building                    NAP      Any With Accrued Interest      No
  1     620903115   Desert Business Park                       NAP      Any with accrued interest      No
  2     410903067   Vista View Apartments                      NAP      Any with accrued interest      No
  1       44185     Petsmart - Germantown                            0  Any with accrued interest      No
  2     310903181   Franklin Square Apartments                 NAP      Any with accrued interest      No
  1      6106217    Falling Creek Plaza                        NAP      Any With Accrued Interest      No
  2     310902897   Alma Terrace & Linden West Apartments      NAP      Any with accrued interest      No
        310902897A  Linden West Apartments
        310902897B  Alma Terrace Apartments
  1       44938     Bisonhead Shopping Center                        0  Any with accrued interest      No
  1      6106024    The Enclave at Kennedy Ridge               NAP      Any With Accrued Interest      No
  1      6106055    701 East Trade Street Building             NAP      Any With Accrued Interest      No
  1     410901940   Fletcher Heights Plaza - Peoria, AZ        NAP      Any with accrued interest      No
  1     410903139   A-American Kona Self Storage               NAP      Any with accrued interest      No
  1      6106185    Crowfield Village Center                   NAP      Any With Accrued Interest      No






                                                                                OUTPARCEL   OUTPARCEL
                                                                                 OR OTHER    OR OTHER
                                                            PARTIAL COLLATERAL   RELEASE     RELEASE
GROUP  LOAN NUMBER  PROPERTY NAME                          RELEASE DESCRIPTION     (Y/N)   DESCRIPTION
------------------------------------------------------------------------------------------------------

  1      6106153    Anderburg Lund Building                         NAP             No         NAP
  1     620903115   Desert Business Park                            NAP             No         NAP
  2     410903067   Vista View Apartments                           NAP             No         NAP
  1       44185     Petsmart - Germantown                           NAP             No         NAP
  2     310903181   Franklin Square Apartments                      NAP             No         NAP
  1      6106217    Falling Creek Plaza                             NAP             No         NAP
  2     310902897   Alma Terrace & Linden West Apartments           NAP             No         NAP
        310902897A  Linden West Apartments
        310902897B  Alma Terrace Apartments
  1       44938     Bisonhead Shopping Center                       NAP             No         NAP
  1      6106024    The Enclave at Kennedy Ridge                    NAP             No         NAP
  1      6106055    701 East Trade Street Building                  NAP             No         NAP
  1     410901940   Fletcher Heights Plaza - Peoria, AZ             NAP             No         NAP
  1     410903139   A-American Kona Self Storage                    NAP             No         NAP
  1      6106185    Crowfield Village Center                        NAP             No         NAP






                                                                                              PAYMENT   PAYMENT
                                                                                               GRACE     GRACE
                                                           SUBSTITUTION  SUBSTITUTION         PERIOD    PERIOD
                                                              ALLOWED      PROVISION   DUE   EVENT OF  EVENT OF
GROUP  LOAN NUMBER  PROPERTY NAME                              (Y/N)      DESCRIPTION  DATE   DEFAULT  LATE FEE  LOCKBOX
------------------------------------------------------------------------------------------------------------------------

  1      6106153    Anderburg Lund Building                     No            NAP       5th      0         0       No
  1     620903115   Desert Business Park                        No            NAP       1st      5         5       No
  2     410903067   Vista View Apartments                       No            NAP       1st      5         5       No
  1       44185     Petsmart - Germantown                       No            NAP       1st      5         5       No
  2     310903181   Franklin Square Apartments                  No            NAP       1st      5         5       No
  1      6106217    Falling Creek Plaza                         No            NAP       5th      0         0       Yes
  2     310902897   Alma Terrace & Linden West Apartments       No            NAP       1st      5         5       No
        310902897A  Linden West Apartments
        310902897B  Alma Terrace Apartments
  1       44938     Bisonhead Shopping Center                   No            NAP       1st      0         0       No
  1      6106024    The Enclave at Kennedy Ridge                No            NAP       5th      0         0       No
  1      6106055    701 East Trade Street Building              No            NAP       5th      0        15       No
  1     410901940   Fletcher Heights Plaza - Peoria, AZ         No            NAP       1st      5         5       No
  1     410903139   A-American Kona Self Storage                No            NAP       1st      5         5       No
  1      6106185    Crowfield Village Center                    No            NAP       5th      0         0       Yes






                                                                                                         REPLACEMENT
                                                                                                           RESERVES
                                                                              TERMS/DESCRIPTION OF         INITIAL
                                                                                SPRINGING LOCKBOX          DEPOSIT
GROUP  LOAN NUMBER  PROPERTY NAME                         LOCKBOX TYPE           (IF APPLICABLE)            AMOUNT
--------------------------------------------------------------------------------------------------------------------

  1      6106153    Anderburg Lund Building                    NAP











  1     620903115   Desert Business Park                      None                     NAP                         0
  2     410903067   Vista View Apartments                     None                     NAP                         0
  1       44185     Petsmart - Germantown                     None                                               327
  2     310903181   Franklin Square Apartments                None                     NAP                         0













  1      6106217    Falling Creek Plaza                  Springing Hard  Springs upon the occurrence of
                                                                         any of the following events:
                                                                         (a) Borrower or Lender obtains
                                                                         actual notice that Wal-Mart
                                                                         ("Wal-Mart") intends to vacate
                                                                         or has vacated the Super
                                                                         Wal-Mart Center located
                                                                         adjacent to the Property (the
                                                                         "Wal-Mart Location"), or (b)
                                                                         Borrower or Lender obtains
                                                                         actual notice that Wal-Mart
                                                                         intends to terminate or has
                                                                         terminated its operation at
                                                                         the Wal-Mart Location or
                                                                         otherwise intends to "go-dark"
                                                                         or has done "dark" at the
                                                                         Wal-Mart Location, or (c)
                                                                         Wal-Mart announces or
                                                                         publishes its intent to
                                                                         vacate, to terminate its
                                                                         operations at or otherwise
                                                                         goes dark at the Wal- Mart
                                                                         Location, or (d) Wal-Mart
                                                                         vacates, terminates its
                                                                         operations at or otherwise
                                                                         goes dark at the Wal-Mart
                                                                         Location.
  2     310902897   Alma Terrace & Linden West                None                     NAP                         0
                    Apartments
        310902897A  Linden West Apartments
        310902897B  Alma Terrace Apartments
  1       44938     Bisonhead Shopping Center                 None                                               304
  1      6106024    The Enclave at Kennedy Ridge               NAP
  1      6106055    701 East Trade Street Building             NAP                                           190,000
  1     410901940   Fletcher Heights Plaza - Peoria, AZ       None                     NAP                         0
  1     410903139   A-American Kona Self Storage              None                     NAP                         0
  1      6106185    Crowfield Village Center             Springing Hard  Spring upon the occurrence of
                                                                         (i) an Event of Default (at
                                                                         Lender's option), (ii) a Big
                                                                         Lots Lease Event, or (iii) a
                                                                         Big Lots Insolvency Event. A
                                                                         mean Big Lots Lease Event
                                                                         shall that Big Lots (or any
                                                                         tenant of the space leased by
                                                                         Big Lots, as the case may be)
                                                                         has vacated (or otherwise
                                                                         discontinued its operations,
                                                                         or "goes dark"), or gives
                                                                         notice of its intent to vacate
                                                                         (or to discontinue its
                                                                         operations, or to go dark), or
                                                                         Big Lots terminates its lease
                                                                         (or sublease, as the case may
                                                                         be), or gives notice of its
                                                                         intent to terminate its lease.
                                                                         A Big Lots Insolvency Event
                                                                         shall mean that Big Lots has
                                                                         filed a petition in bankruptcy
                                                                         or voluntarily or
                                                                         involuntarily been adjudicated
                                                                         insolvent or bankrupt or
                                                                         admitted in writing its
                                                                         inability to pay debts as they
                                                                         mature, or should any
                                                                         voluntary or involuntary case,
                                                                         proceeding or other action be
                                                                         commenced against Big Lots
                                                                         under any bankruptcy,
                                                                         reorganization, arrangement,
                                                                         readjustment of debt or
                                                                         liquidation law or statute of
                                                                         any jurisdiction, whether now
                                                                         or hereafter in effect.


                                                         REPLACEMENT
                                                           RESERVES
                                                           MONTHLY    TERMS/DESCRIPTION OF SPRINGING  REPLACEMENT RESERVE
                                                           DEPOSIT         REPLACEMENT RESERVES         CAP DESCRIPTION
GROUP  LOAN NUMBER  PROPERTY NAME                           AMOUNT            (IF APPLICABLE)           (IF APPLICABLE)
-------------------------------------------------------------------------------------------------------------------------

  1      6106153    Anderburg Lund Building                           Monthly deposits of $1,839
                                                                      spring upon (i) Event of
                                                                      Default, (ii) Oxford
                                                                      Industrial Partners Limited
                                                                      Partnership no longer remains
                                                                      the Borrower or a transfer has
                                                                      occurred, or (iii) the
                                                                      property is not
                                                                      well-maintained, as determined
                                                                      by Lender through annual
                                                                      property inspections.
  1     620903115   Desert Business Park                           0                NAP                                 0
  2     410903067   Vista View Apartments                          0                NAP                                 0
  1       44185     Petsmart - Germantown                        327
  2     310903181   Franklin Square Apartments                     0  Capex impound is waived as
                                                                      long as no event of Default
                                                                      occurs and the following
                                                                      conditions are met; 1) sole
                                                                      fee simple owner of the
                                                                      property is borrower or
                                                                      successor entity acceptable to
                                                                      lender and property is covered
                                                                      by leases to impound tenant;
                                                                      2) annual insurance premium
                                                                      payments are evidenced and
                                                                      made prior to delinquency; 3)
                                                                      the property is being properly
                                                                      maintained.                                       0



























  1      6106217    Falling Creek Plaza                          513                                                6,150
  2     310902897   Alma Terrace & Linden West                 1,188                NAP                                 0
                    Apartments
        310902897A  Linden West Apartments
        310902897B  Alma Terrace Apartments
  1       44938     Bisonhead Shopping Center                    304
  1      6106024    The Enclave at Kennedy Ridge                 665
  1      6106055    701 East Trade Street Building               800
  1     410901940   Fletcher Heights Plaza - Peoria, AZ            0                NAP                                 0
  1     410903139   A-American Kona Self Storage                   0                NAP                                 0
  1      6106185    Crowfield Village Center                   1,354









































                                                         IMMEDIATE
                                                          REPAIR
                                                          RESERVE   INITIAL  MONTHLY       TERMS/DESCRIPTION OF
                                                          DEPOSIT     TAX      TAX         SPRINGING TAX ESCROW
GROUP  LOAN NUMBER  PROPERTY NAME                          AMOUNT    ESCROW   ESCROW          (IF APPLICABLE)
--------------------------------------------------------------------------------------------------------------------

  1      6106153    Anderburg Lund Building                                           Springs upon Event of Default
  1     620903115   Desert Business Park                         0   12,712    1,816                NAP
  2     410903067   Vista View Apartments                    7,938        0        0                NAP
  1       44185     Petsmart - Germantown                        0        0        0  EOD, borrower pays or causes
                                                                                      to be paid, all taxes and
                                                                                      insurance premiums to proprer
                                                                                      authority or payee, prior to
                                                                                      deliquency, premiums remain
                                                                                      current.
  2     310903181   Franklin Square Apartments                   0   98,806   10,392                NAP












  1      6106217    Falling Creek Plaza                              11,043    2,761
  2     310902897   Alma Terrace & Linden West              15,188   35,321    5,887                NAP
                    Apartments
        310902897A  Linden West Apartments
        310902897B  Alma Terrace Apartments
  1       44938     Bisonhead Shopping Center                    0        0    6,404
  1      6106024    The Enclave at Kennedy Ridge                     20,000    5,000
  1      6106055    701 East Trade Street Building           8,125   23,092    2,886
  1     410901940   Fletcher Heights Plaza - Peoria, AZ          0    2,720    1,360                NAP
  1     410903139   A-American Kona Self Storage                 0    7,276    1,819                NAP
  1      6106185    Crowfield Village Center                15,711        0    7,075




                                                          INITIAL       MONTHLY        TERMS/DESCRIPTION  OF
                                                         INSURANCE     INSURANCE    SPRINGING INSURANCE ESCROW
GROUP  LOAN NUMBER  PROPERTY NAME                          ESCROW        ESCROW           (IF APPLICABLE)
----------------------------------------------------------------------------------------------------------------

  1      6106153    Anderburg Lund Building                                        Springs upon Event of Default
  1     620903115   Desert Business Park                     2,610           435                NAP
  2     410903067   Vista View Apartments                        0             0                NAP
   1       44185     Petsmart - Germantown                       0             0  EOD, borrower pays or causes
                                                                                  to be paid, all taxes and
                                                                                  insurance premiums to proprer
                                                                                  authority or payee, prior to
                                                                                  deliquency, premiums remain
                                                                                  current.
  2     310903181   Franklin Square Apartments                   0             0  Insurance impound is waived as
                                                                                  long as no event of Default
                                                                                  occurs and the following
                                                                                  conditions are met; 1) sole
                                                                                  fee simple owner of the
                                                                                  property is borrower or
                                                                                  successor entity acceptable to
                                                                                  lender and property is covered
                                                                                  by leases to impound tenant;
                                                                                  2) annual insurance premium
                                                                                  payments are evidenced and
                                                                                  made prior to delinquency; 3)
                                                                                  the property is being properly
                                                                                  maintained.
  1      6106217    Falling Creek Plaza                      3,443           287
  2     310902897   Alma Terrace & Linden West              11,944         1,706                NAP
                    Apartments
        310902897A  Linden West Apartments
        310902897B  Alma Terrace Apartments
  1       44938     Bisonhead Shopping Center                1,744           872
  1      6106024    The Enclave at Kennedy Ridge             6,646           665
  1      6106055    701 East Trade Street Building           5,880           588
  1     410901940   Fletcher Heights Plaza - Peoria, AZ          0             0                NAP
  1     410903139   A-American Kona Self Storage             1,344           448                NAP
  1      6106185    Crowfield Village Center                22,718         1,893






                                                                                                        TI/LC
                                                                        TERMS/DESCRIPTION              RESERVE      INITIAL  MONTHLY
                                             INITIAL  MONTHLY             OF SPRINGING                   CAP          DEBT    DEBT
                                              TI/LC    TI/LC              TI/LC RESERVE              DESCRIPTION    SERVICE  SERVICE
GROUP  LOAN NUMBER  PROPERTY NAME            AMOUNT   RESERVE            (IF APPLICABLE)           (IF APPLICABLE)   ESCROW  ESCROW
------------------------------------------------------------------------------------------------------------------------------------

  1      6106153    Anderburg Lund Building                    Springs upon (i) Event of Default
                                                               or (ii) Oxford Industrial Partners
                                                               Limited Partnership no longer
                                                               remains the Borrower or a transfer
                                                               has occurred
  1     620903115   Desert Business Park           0        0  WFB agrees to waive monthly TI/LC                 0        0        0
                                                               impound if Borrower agrees to
                                                               provide either: (a) a cash
                                                               deposit into a WFB-controlled
                                                               account, or (b) an irrevocable LOC
                                                               from a satisfactory institution in
                                                               favor of WFB, in the amount of
                                                               $100,000 upon the property's
                                                               physical or economic occupancy
                                                               decreasing to 80% or less,
                                                               including tenants that have given
                                                               written notice of termination or
                                                               intent to terminate occupancy upon
                                                               lease expiration ("Springing
                                                               Impound"). The Springing Impound
                                                               funds will be disbursed to the
                                                               borrower upon the property
                                                               achieving economic and physical
                                                               occupancy of 93% and DSCR of
                                                               1.25x, leased to tenants
                                                               satisfactory to WFB at not less
                                                               than fair market rent. The
                                                               occupancy will be evidenced by
                                                               lease agreements and executed
                                                               tenant estoppels.
  2     410903067   Vista View Apartments          0        0                 NAP                                0        0        0
  1       44185     Petsmart - Germantown          0        0  In the event tenant credit rating                          0        0
                                                               falls below BB- as rated by
                                                               S&P or Ba3 by Moodys.
  2     310903181   Franklin Square                0        0                 NAP                                0        0        0
                    Apartments
  1      6106217    Falling Creek Plaza                        The Borrower will be required to
                                                               make monthly deposits into a
                                                               Leasing Reserve, subject to a cap
                                                               of $200,000, on the next payment
                                                               date following the date that
                                                               Borrower obtains actual notice
                                                               that Wal-Mart intends to vacate or
                                                               terminate its operations at the
                                                               adjacent Super Wal-Mart center or
                                                               Wal-Mart files bankruptcy or the
                                                               date constructive notice of any of
                                                               the above is deemed to have
                                                               occurred.
  2     310902897   Alma Terrace & Linden          0        0                 NAP                                0        0        0
                    West Apartments
        310902897A  Linden West Apartments     1,250    1,250                                               75,000        0        0
        310902897B  Alma Terrace Apartments
  1       44938     Bisonhead Shopping
                    Center
  1      6106024    The Enclave at Kennedy
                    Ridge
  1      6106055    701 East Trade Street               2,500
                    Building
  1     410901940   Fletcher Heights Plaza    41,160        0  If Ace Hardware vacates,                     41,160        0        0
                    - Peoria, AZ                               terminates, or defaults on its
                                                               lease at any time during the loan
                                                               term, the borrower must
                                                               immediately increase the General
                                                               TI reserve account to $108,000.
  1     410903139   A-American Kona Self           0        0                 NAP                                0        0        0
                    Storage
  1      6106185    Crowfield Village        200,000    1,750                                              200,000
                    Center






                                                                                                                    TERMS/
                                                                                                                 DESCRIPTION
                                                                                              OTHER     OTHER   OF SPRINGING
                                                                                             ESCROW    ESCROW      OTHER
                                                                                             INITIAL  MONTHLY       ESCROW
GROUP  LOAN NUMBER  PROPERTY NAME                          OTHER ESCROW DESCRIPTION          AMOUNT    AMOUNT  (IF APPLICABLE)
------------------------------------------------------------------------------------------------------------------------------

  1      6106153    Anderburg Lund Building
  1     620903115   Desert Business Park                   NAP                                     0        0        NAP
  2     410903067   Vista View Apartments                  NAP                                     0        0        NAP
  1       44185     Petsmart - Germantown                  0                                       0
  2     310903181   Franklin Square Apartments             NAP                                     0        0        NAP
  1      6106217    Falling Creek Plaza
  2     310902897   Alma Terrace & Linden West Apartments  NAP                                     0        0        NAP
        310902897A  Linden West Apartments
        310902897B  Alma Terrace Apartments
  1       44938     Bisonhead Shopping Center              0                                       0
  1      6106024    The Enclave at Kennedy Ridge           Stabilization Letter of Credit    728,800
                                                           ($725,000 LOC), Tax Lien Reserve
                                                           ($3,800)
  1      6106055    701 East Trade Street Building
  1     410901940   Fletcher Heights Plaza - Peoria, AZ    Holdback Impound                  159,986        0        NAP
  1     410903139   A-American Kona Self Storage           NAP                                     0        0        NAP
  1      6106185    Crowfield Village Center






                                                                OTHER
                                                                ESCROW                                      OCCUPANCY
                                                                 CAP                            OCCUPANCY     DATE
                                                             DESCRIPTION     YEAR       YEAR     % (MOST      (MOST
GROUP  LOAN NUMBER  PROPERTY NAME                          (IF APPLICABLE)   BUILT   RENOVATED   RECENT)     RECENT)
---------------------------------------------------------------------------------------------------------------------

  1      6106153    Anderburg Lund Building                                  1969       1989       100.0%    8/3/2005
  1     620903115   Desert Business Park                         NAP         2004                   93.0%    7/1/2005
  2     410903067   Vista View Apartments                        NAP         1998                  100.0%   8/29/2005
  1       44185     Petsmart - Germantown                                    1996                  100.0%    9/1/2005
  2     310903181   Franklin Square Apartments                   NAP         1965                   94.1%   7/31/2005
  1      6106217    Falling Creek Plaza                                      2005                   92.2%  10/27/2005
  2     310902897   Alma Terrace & Linden West Apartments        NAP        Various                100.0%    6/8/2005
        310902897A  Linden West Apartments                                   1947                  100.0%    6/8/2005
        310902897B  Alma Terrace Apartments                                  1942                  100.0%    6/8/2005
  1       44938     Bisonhead Shopping Center                                1994                  100.0%  10/31/2005
  1      6106024    The Enclave at Kennedy Ridge                             2004                   89.4%   9/15/2005
  1      6106055    701 East Trade Street Building                           1968       1990        93.0%   7/28/2005
  1     410901940   Fletcher Heights Plaza - Peoria, AZ          NAP         2004                   95.9%  10/10/2005
  1     410903139   A-American Kona Self Storage                 NAP         1988                   96.8%   6/10/2005
  1      6106185    Crowfield Village Center                                 1992                   96.5%    9/1/2005




                                                                                               NET
                                                                    MEASUREMENT   BALANCE   RENTABLE  APPRAISAL
GROUP  LOAN NUMBER  PROPERTY NAME                           UNITS       UNIT      PER UNIT    AREA      VALUE
---------------------------------------------------------------------------------------------------------------

  1      6106153    Anderburg Lund Building                110,333     Sq Ft         39.11   110,333  5,400,000
  1     620903115   Desert Business Park                    39,650     Sq Ft        106.96    39,650  5,400,000
  2     410903067   Vista View Apartments                       90     Units     46,014.15         0  6,050,000
  1       44185     Petsmart - Germantown                   26,137     Sq Ft        157.82    26,137  5,525,000
  2     310903181   Franklin Square Apartments                 152     Units     26,940.97         0  7,620,000
  1      6106217    Falling Creek Plaza                     41,000     Sq Ft         97.56    41,000  5,200,000
  2     310902897   Alma Terrace & Linden West Apartments       57     Units     70,175.44         0  4,930,000
        310902897A  Linden West Apartments                      32     Units     73,437.50         0  2,900,000
        310902897B  Alma Terrace Apartments                     25     Units     66,000.00         0  2,030,000
  1       44938     Bisonhead Shopping Center               24,348     Sq Ft        164.10    24,348  5,210,000
  1      6106024    The Enclave at Kennedy Ridge                40     Units     99,782.32    52,282  5,020,000
  1      6106055    701 East Trade Street Building          23,987     Sq Ft        166.03    23,987  5,650,000
  1     410901940   Fletcher Heights Plaza - Peoria, AZ     31,351     Sq Ft        126.79    31,351  6,715,000
  1     410903139   A-American Kona Self Storage            33,824     Sq Ft        112.91    33,824  5,120,000
  1      6106185    Crowfield Village Center                67,683     Sq Ft         56.14    67,683  4,700,000






                                                                            DATE OF
                                                                           APPRAISAL
                                                             APPRAISAL    (VALUATION   PHASE I    PHASE II   ENGINEERING
GROUP  LOAN NUMBER  PROPERTY NAME                              TYPE          DATE)       DATE       DATE     REPORT DATE
------------------------------------------------------------------------------------------------------------------------

  1      6106153    Anderburg Lund Building                    As-Is        8/3/2005  8/16/2005         NAP   8/15/2005
  1     620903115   Desert Business Park                       As-Is       8/10/2005  8/16/2005         NAP   8/17/2005
  2     410903067   Vista View Apartments                      As-Is        9/1/2005  8/12/2005         NAP   8/11/2005
  1       44185     Petsmart - Germantown                      As-Is       7/30/2005   8/3/2005                8/2/2005
  2     310903181   Franklin Square Apartments                 As-Is        9/2/2005   9/1/2005         NAP    9/2/2005
  1      6106217    Falling Creek Plaza                        As-Is       9/28/2005  9/28/2005         NAP   9/27/2005
  2     310902897   Alma Terrace & Linden West Apartments      As-Is       5/25/2005    Various     Various   5/31/2005
        310902897A  Linden West Apartments                     As-Is       5/25/2005  5/30/2005         NAP   5/31/2005
        310902897B  Alma Terrace Apartments                    As-Is       5/25/2005  5/28/2005   6/23/2005   5/31/2005
  1       44938     Bisonhead Shopping Center                  As-Is       9/10/2005  9/21/2005  10/19/2005   9/21/2005
  1      6106024    The Enclave at Kennedy Ridge               As-Is       6/10/2005  6/13/2005         NAP   6/15/2005
  1      6106055    701 East Trade Street Building             As-Is       6/27/2005   7/2/2005         NAP    7/5/2005
  1     410901940   Fletcher Heights Plaza - Peoria, AZ    As-Stabilized    6/1/2005        NAP         NAP   3/16/2005
  1     410903139   A-American Kona Self Storage               As-Is       8/15/2005        NAP         NAP    8/4/2005
  1      6106185    Crowfield Village Center                   As-Is       8/29/2005  9/19/2005         NAP   9/22/2005




                                                           SEISMIC  ENVIRONMENTAL  EARTHQUAKE  HURRICANE    FLOOD
GROUP  LOAN NUMBER  PROPERTY NAME                            PML%     INSURANCE     INSURANCE  INSURANCE  INSURANCE
-------------------------------------------------------------------------------------------------------------------

  1      6106153    Anderburg Lund Building                               No           Yes        Yes        Yes
  1     620903115   Desert Business Park                    18.0%         No           No         Yes        Yes
  2     410903067   Vista View Apartments                   13.0%         No           No         Yes         No
  1       44185     Petsmart - Germantown                    0.0%         No           No         Yes         No
  2     310903181   Franklin Square Apartments               NAP          No           No         Yes         No
  1      6106217    Falling Creek Plaza                                   No           No         Yes         No
  2     310902897   Alma Terrace & Linden West Apartments    NAP          No           No         Yes         No
        310902897A  Linden West Apartments                   NAP          No           No         Yes         No
        310902897B  Alma Terrace Apartments                  NAP          No           No         Yes         No
  1       44938     Bisonhead Shopping Center                0.0%         No           No         Yes         No
  1      6106024    The Enclave at Kennedy Ridge                          No           No         Yes         No
  1      6106055    701 East Trade Street Building                        No           No         Yes         No
  1     410901940   Fletcher Heights Plaza - Peoria, AZ      NAP     Yes - Group       No         Yes         No
  1     410903139   A-American Kona Self Storage            15.0%    Yes - Group       No         Yes         No
  1      6106185    Crowfield Village Center                              No           No          No         No






                                                             LTV     LTV                            PARI PASSU
                                                           CUTOFF  BALLOON    LIEN    OWNERSHIP    DEBT AMOUNT
GROUP  LOAN NUMBER  PROPERTY NAME                           VALUE   VALUE   POSITION   INTEREST  (IF APPLICABLE)
----------------------------------------------------------------------------------------------------------------

  1      6106153    Anderburg Lund Building                 79.9%   66.4%     First      Fee           NAP
  1     620903115   Desert Business Park                    78.5%   65.4%     First      Fee           NAP
  2     410903067   Vista View Apartments                   68.5%   57.2%     First      Fee           NAP
  1       44185     Petsmart - Germantown                   74.7%   66.8%     First      Fee           NAP
  2     310903181   Franklin Square Apartments              53.7%   44.3%     First      Fee           NAP
  1      6106217    Falling Creek Plaza                     76.9%   63.9%     First      Fee           NAP
  2     310902897   Alma Terrace & Linden West Apartments   81.1%   70.6%     First      Fee           NAP
        310902897A  Linden West Apartments                                               Fee           NAP
        310902897B  Alma Terrace Apartments                                              Fee           NAP
  1       44938     Bisonhead Shopping Center               76.7%   64.3%     First      Fee           NAP
  1      6106024    The Enclave at Kennedy Ridge            79.5%   66.1%     First      Fee           NAP
  1      6106055    701 East Trade Street Building          70.5%   58.7%     First      Fee           NAP
  1     410901940   Fletcher Heights Plaza - Peoria, AZ     59.2%   49.8%     First      Fee           NAP
  1     410903139   A-American Kona Self Storage            74.6%   67.0%     First      Fee           NAP
  1      6106185    Crowfield Village Center                80.9%   67.8%     First      Fee           NAP


                                                               SECURED (BY      SECURED (BY PROPERTY)    SECURED SECONDARY
                                                           PROPERTY) SECONDARY      SECONDARY LIEN          (BY PROPERTY)
GROUP  LOAN NUMBER  PROPERTY NAME                           FINANCING ALLOWED      EXISTING BALANCE    FINANCING DESCRIPTION
----------------------------------------------------------------------------------------------------------------------------

  1      6106153    Anderburg Lund Building                         No                    NAP                   NAP
  1     620903115   Desert Business Park                            No                    NAP                   NAP
  2     410903067   Vista View Apartments                           No                    NAP                   NAP
  1       44185     Petsmart - Germantown                           No                    NAP                   NAP
  2     310903181   Franklin Square Apartments                      No                    NAP                   NAP
  1      6106217    Falling Creek Plaza                             No                    NAP                   NAP
  2     310902897   Alma Terrace & Linden West Apartments           No                    NAP                   NAP
        310902897A  Linden West Apartments
        310902897B  Alma Terrace Apartments
  1       44938     Bisonhead Shopping Center                       No                    NAP                   NAP
  1      6106024    The Enclave at Kennedy Ridge                    No                    NAP                   NAP
  1      6106055    701 East Trade Street Building                  No                    NAP                   NAP
  1     410901940   Fletcher Heights Plaza - Peoria, AZ             No                    NAP                   NAP
  1     410903139   A-American Kona Self Storage                    No                    NAP                   NAP
  1      6106185    Crowfield Village Center                        No                    NAP                   NAP






                                                                                           UNSECURED
                                                              SECURED       UNSECURED    (BY PROPERTY)      UNSECURED
                                                           (BY PROPERTY)  (BY PROPERTY)    SECONDARY      (BY PROPERTY)
                                                             SECONDARY      SECONDARY      FINANCING        SECONDARY
                                                             FINANCING      FINANCING       EXISTING        FINANCING
GROUP  LOAN NUMBER  PROPERTY NAME                              LIMIT         ALLOWED        BALANCE        DESCRIPTION
------------------------------------------------------------------------------------------------------------------------

  1      6106153    Anderburg Lund Building                     NAP             No            NAP       NAP
  1     620903115   Desert Business Park                        NAP             No            NAP       NAP
  2     410903067   Vista View Apartments                       NAP             No            NAP       NAP
  1       44185     Petsmart - Germantown                       NAP             No            NAP       NAP
  2     310903181   Franklin Square Apartments                  NAP             No            NAP       NAP
  1      6106217    Falling Creek Plaza                         NAP             No            NAP       NAP
  2     310902897   Alma Terrace & Linden West Apartments       NAP             No            NAP       NAP
        310902897A  Linden West Apartments
        310902897B  Alma Terrace Apartments
  1       44938     Bisonhead Shopping Center                   NAP             No            NAP       NAP
  1      6106024    The Enclave at Kennedy Ridge                NAP            Yes          300,000     Partnership Debt
  1      6106055    701 East Trade Street Building              NAP             No            NAP       NAP
  1     410901940   Fletcher Heights Plaza - Peoria, AZ         NAP             No            NAP       NAP
  1     410903139   A-American Kona Self Storage                NAP             No            NAP       NAP
  1      6106185    Crowfield Village Center                    NAP             No            NAP       NAP



                                                             UNSECURED
                                                           (BY PROPERTY)           GROUND
                                                             SECONDARY              LEASE
                                                             FINANCING    GROUND  MATURITY
GROUP  LOAN NUMBER  PROPERTY NAME                              LIMIT       LEASE    DATE
------------------------------------------------------------------------------------------

  1      6106153    Anderburg Lund Building                     NAP         No       NAP
  1     620903115   Desert Business Park                        NAP         No       NAP
  2     410903067   Vista View Apartments                       NAP         No       NAP
  1       44185     Petsmart - Germantown                       NAP         No       NAP
  2     310903181   Franklin Square Apartments                  NAP         No       NAP
  1      6106217    Falling Creek Plaza                         NAP         No       NAP
  2     310902897   Alma Terrace & Linden West Apartments       NAP         No       NAP
        310902897A  Linden West Apartments                                  No       NAP
        310902897B  Alma Terrace Apartments                                 No       NAP
  1       44938     Bisonhead Shopping Center                   NAP         No       NAP
  1      6106024    The Enclave at Kennedy Ridge              300,000       No       NAP
  1      6106055    701 East Trade Street Building              NAP         No       NAP
  1     410901940   Fletcher Heights Plaza - Peoria, AZ         NAP         No       NAP
  1     410903139   A-American Kona Self Storage                NAP         No       NAP
  1      6106185    Crowfield Village Center                    NAP         No       NAP






                                                                        GROUND
                                                                        LEASE
                                                            GROUND     MATURITY
                                                             LEASE    DATE WITH                    CROSSED
                                                           EXTENTION  EXTENSION                      LOAN
GROUP  LOAN NUMBER  PROPERTY NAME                           OPTIONS    OPTIONS       RECOURSE         ID     RELATED BORROWER ID
---------------------------------------------------------------------------------------------------------------------------------

  1      6106153    Anderburg Lund Building                   NAP        NAP     Partial Recourse    NAP             NAP
  1     620903115   Desert Business Park                      NAP        NAP            No           NAP             NAP
  2     410903067   Vista View Apartments                     NAP        NAP            No           NAP             NAP
  1       44185     Petsmart - Germantown                     NAP        NAP            No           NAP             NAP
  2     310903181   Franklin Square Apartments                NAP        NAP            No           NAP    310901961, 310901962,
                                                                                                            310901963, 310901964,
                                                                                                            310901965, 310903181,
                                                                                                            310903182
  1      6106217    Falling Creek Plaza                       NAP        NAP            No           NAP       6106041, 6106153
  2     310902897   Alma Terrace & Linden West Apartments     NAP        NAP            No           NAP             NAP
        310902897A  Linden West Apartments                    NAP        NAP                                         NAP
        310902897B  Alma Terrace Apartments                   NAP        NAP                                         NAP
  1       44938     Bisonhead Shopping Center                 NAP        NAP            No           NAP             NAP
  1      6106024    The Enclave at Kennedy Ridge              NAP        NAP            No           NAP             NAP
  1      6106055    701 East Trade Street Building            NAP        NAP            No           NAP             NAP
  1     410901940   Fletcher Heights Plaza - Peoria, AZ       NAP        NAP            No           NAP             NAP
  1     410903139   A-American Kona Self Storage              NAP        NAP            No           NAP             NAP
  1      6106185    Crowfield Village Center                  NAP        NAP     Partial Recourse    NAP       6106185, 6106188











GROUP  LOAN NUMBER  PROPERTY NAME                          BORROWER ENTITY
---------------------------------------------------------------------------------------------------------

  1      6106153    Anderburg Lund Building                Oxford Industrial Partners Limited Partnership
  1     620903115   Desert Business Park                   DBP Holdings I L.L.C.
  2     410903067   Vista View Apartments                  VISTA VIEW L.L.C.
  1       44185     Petsmart - Germantown                  Petsmart Germantown Delaware Business Trust
  2     310903181   Franklin Square Apartments             Franklin Square Livonia Associates Limited
                                                           Partnership
  1      6106217    Falling Creek Plaza                    Rockingham Shop Investment, L.L.C.
  2     310902897   Alma Terrace & Linden West Apartments  Alma Teaneck, LLC
        310902897A  Linden West Apartments
        310902897B  Alma Terrace Apartments
  1       44938     Bisonhead Shopping Center              Bisonhead Venture, Ltd.
  1      6106024    The Enclave at Kennedy Ridge           Kennedy Ridge Apartments, LLC
  1      6106055    701 East Trade Street Building         Alexander Street Investors, LLC
  1     410901940   Fletcher Heights Plaza - Peoria, AZ    Fletcher Heights Plaza, LLC
  1     410903139   A-American Kona Self Storage           KONA STORAGE PARTNERS, LLC, and EDMUND C.
                                                           OLSON, AS TRUSTEE OF THE EDMUND C. OLSON TRUST
                                                           NO. 2 PURSUANT TO A DECLARATION OF TRUST DATED
                                                           AUGUST 21, 1985, AS AMENDED AND RESTATED ON
                                                           JULY 29, 1997
  1      6106185    Crowfield Village Center               G.B. Associates Limited Partnership





                                                                                       SINGLE  SINGLE   INDEPENDENT
                                                                                       ASSET   PURPOSE    DIRECTOR
GROUP  LOAN NUMBER  PROPERTY NAME                          PROPERTY MANAGER            ENTITY  ENTITY     (YES/NO)
-------------------------------------------------------------------------------------------------------------------

  1      6106153    Anderburg Lund Building                Welsh Companies, LLC          Yes     Yes         No
  1     620903115   Desert Business Park                   TBD                           Yes     Yes         No
  2     410903067   Vista View Apartments                  TBD                           No      No          No
  1       44185     Petsmart - Germantown                                                Yes     Yes         No
  2     310903181   Franklin Square Apartments             TBD                           Yes     Yes         No

  1      6106217    Falling Creek Plaza                    WRS Inc.                      Yes     Yes         No
  2     310902897   Alma Terrace & Linden West Apartments  TBD                           Yes     Yes         No
        310902897A  Linden West Apartments                 TBD
        310902897B  Alma Terrace Apartments                TBD
  1       44938     Bisonhead Shopping Center                                            Yes     Yes         No
  1      6106024    The Enclave at Kennedy Ridge           NRP Management, LLC           Yes     Yes         No
  1      6106055    701 East Trade Street Building         Tuscan Development II, LLC    Yes     Yes         No
  1     410901940   Fletcher Heights Plaza - Peoria, AZ    TBD                           No      No          No
  1     410903139   A-American Kona Self Storage           TBD                           No      No          No




  1      6106185    Crowfield Village Center               Beatty Management             Yes     Yes         No


                                                                          TENANT-IN
                                                                           -COMMON
                                                                            (TIC)        LOAN
                                                                NON        BORROWER     PURPOSE
                                                           CONSOLIDATION  STRUCTURE   (REFINANCE/
GROUP  LOAN NUMBER  PROPERTY NAME                              LETTER      (YES/NO)  ACQUISITION)
-------------------------------------------------------------------------------------------------

  1      6106153    Anderburg Lund Building                      No           No       Refinance
  1     620903115   Desert Business Park                         No           No       Refinance
  2     410903067   Vista View Apartments                        No           No       Refinance
  1       44185     Petsmart - Germantown                        No           No      Acquisition
  2     310903181   Franklin Square Apartments                   No           No       Refinance

  1      6106217    Falling Creek Plaza                          No           No       Refinance
  2     310902897   Alma Terrace & Linden West Apartments        No           No      Acquisition
        310902897A  Linden West Apartments
        310902897B  Alma Terrace Apartments
  1       44938     Bisonhead Shopping Center                    No           No       Refinance
  1      6106024    The Enclave at Kennedy Ridge                 No           No       Refinance
  1      6106055    701 East Trade Street Building               No           No       Refinance
  1     410901940   Fletcher Heights Plaza - Peoria, AZ          No           No       Refinance
  1     410903139   A-American Kona Self Storage                 No          Yes       Refinance




  1      6106185    Crowfield Village Center                     No           No       Refinance






                                                                         UNDERWRITTEN
                                                           UNDERWRITTEN    EFFECTIVE   UNDERWRITTEN                UNDERWRITTEN
                                                             OCCUPANCY      GROSS          TOTAL     UNDERWRITTEN    NET CASH
GROUP  LOAN NUMBER  PROPERTY NAME                             PERCENT       INCOME       EXPENSES        NOI           FLOW
-------------------------------------------------------------------------------------------------------------------------------

  1      6106153    Anderburg Lund Building                    93.0%         651,907      221,686       430,221       408,154
  1     620903115   Desert Business Park                       93.0%         515,158       90,774       424,383       389,893
  2     410903067   Vista View Apartments                      93.0%         729,090      304,265       424,824       397,750
  1       44185     Petsmart - Germantown                      95.0%         366,445       10,993       355,452       352,838
  2     310903181   Franklin Square Apartments                 93.0%       1,153,036      597,546       555,490       517,490
  1      6106217    Falling Creek Plaza                        90.0%         515,277      112,194       403,083       367,047
  2     310902897   Alma Terrace & Linden West Apartments      95.0%         571,748      234,695       337,053       322,803
        310902897A  Linden West Apartments
        310902897B  Alma Terrace Apartments
  1       44938     Bisonhead Shopping Center                  95.0%         513,253      136,509       376,744       361,783
  1      6106024    The Enclave at Kennedy Ridge               92.0%         516,476      184,224       332,252       324,252
  1      6106055    701 East Trade Street Building             85.0%         583,006      107,206       475,800       445,866
  1     410901940   Fletcher Heights Plaza - Peoria, AZ        93.0%         649,002      159,108       489,894       461,079
  1     410903139   A-American Kona Self Storage               89.0%         546,999      152,985       394,014       388,940
  1      6106185    Crowfield Village Center                   90.0%         606,289      221,614       384,675       333,657


                                                                                       UNDERWRITTEN  UNDERWRITTEN
                                                                                          DSCR NOI     DSCR NCF    UNDERWRITTEN
                                                           UNDERWRITTEN  UNDERWRITTEN    (AFTER IO    (AFTER IO     REPLACEMENT
GROUP  LOAN NUMBER  PROPERTY NAME                            DSCR NOI      DSCR NCF       PERIOD)      PERIOD)       RESERVES
-------------------------------------------------------------------------------------------------------------------------------

  1      6106153    Anderburg Lund Building                    1.51          1.43           NAP          NAP          22,067
  1     620903115   Desert Business Park                       1.51          1.38           NAP          NAP           5,948
  2     410903067   Vista View Apartments                      1.53          1.43           NAP          NAP          27,075
  1       44185     Petsmart - Germantown                      1.58          1.56          1.28          1.27          2,614
  2     310903181   Franklin Square Apartments                 2.12          1.97           NAP          NAP          38,000
  1      6106217    Falling Creek Plaza                        1.52          1.38           NAP          NAP           6,150
  2     310902897   Alma Terrace & Linden West Apartments      1.60          1.53          1.28          1.22         14,250
        310902897A  Linden West Apartments
        310902897B  Alma Terrace Apartments
  1       44938     Bisonhead Shopping Center                  1.38          1.33           NAP          NAP           3,652
  1      6106024    The Enclave at Kennedy Ridge               1.26          1.23           NAP          NAP           8,000
  1      6106055    701 East Trade Street Building             1.81          1.69           NAP          NAP           9,595
  1     410901940   Fletcher Heights Plaza - Peoria, AZ        1.81          1.70           NAP          NAP           4,703
  1     410903139   A-American Kona Self Storage               1.41          1.40           NAP          NAP           5,074
  1      6106185    Crowfield Village Center                   1.48          1.28           NAP          NAP          16,244







                                                               MOST RECENT         MOST RECENT     MOST RECENT FINANCIALS
GROUP  LOAN NUMBER  PROPERTY NAME                          FINANCIALS END DATE  FINANCIALS PERIOD  EFFECTIVE GROSS INCOME
-------------------------------------------------------------------------------------------------------------------------

  1      6106153    Anderburg Lund Building                     7/31/2005               7                  567,742
  1     620903115   Desert Business Park                        8/10/2005         Ann. 8 Months            550,738
  2     410903067   Vista View Apartments                       4/30/2005              T-12                729,560
  1       44185     Petsmart - Germantown                       7/31/2005               12                 385,732
  2     310903181   Franklin Square Apartments                  6/30/2005              T-12              1,119,328
  1      6106217    Falling Creek Plaza                               NAP              NAP
  2     310902897   Alma Terrace & Linden West Apartments        8/1/2005           Annualized             490,220
        310902897A  Linden West Apartments                            NAP              NAP                       0
        310902897B  Alma Terrace Apartments                           NAP              NAP                       0
  1       44938     Bisonhead Shopping Center                   8/31/2005               12                 389,132
  1      6106024    The Enclave at Kennedy Ridge                      NAP              NAP
  1      6106055    701 East Trade Street Building              5/31/2005               5                  648,889
  1     410901940   Fletcher Heights Plaza - Peoria, AZ               NAP              NAP                       0
  1     410903139   A-American Kona Self Storage                6/30/2005              T-12                576,287
  1      6106185    Crowfield Village Center                   12/31/2004               12                 685,711


                                                                                                    MOST RECENT
                                                           MOST RECENT FINANCIALS    MOST RECENT     FINANCIALS
GROUP  LOAN NUMBER  PROPERTY NAME                              TOTAL EXPENSES      FINANCIALS NOI  NET CASH FLOW
----------------------------------------------------------------------------------------------------------------

  1      6106153    Anderburg Lund Building                        175,466            392,276         391,236
  1     620903115   Desert Business Park                           134,000            416,738         407,738
  2     410903067   Vista View Apartments                          325,495            404,065         404,065
  1       44185     Petsmart - Germantown                                0            385,732         385,732
  2     310903181   Franklin Square Apartments                     597,392            521,936         521,936
  1      6106217    Falling Creek Plaza
  2     310902897   Alma Terrace & Linden West Apartments          103,909            386,311         386,311
        310902897A  Linden West Apartments                               0                  0               0
        310902897B  Alma Terrace Apartments                              0                  0               0
  1       44938     Bisonhead Shopping Center                      134,858            254,274         254,274
  1      6106024    The Enclave at Kennedy Ridge
  1      6106055    701 East Trade Street Building                  98,928            549,961         549,961
  1     410901940   Fletcher Heights Plaza - Peoria, AZ                  0                  0               0
  1     410903139   A-American Kona Self Storage                   155,179            421,108         421,108
  1      6106185    Crowfield Village Center                       199,934            485,777         485,777


                                                              SECOND MOST        SECOND MOST      SECOND MOST RECENT
                                                           RECENT FINANCIALS  RECENT FINANCIALS  FINANCIALS EFFECTIVE
GROUP  LOAN NUMBER  PROPERTY NAME                               END DATE       STATEMENT PERIOD      GROSS INCOME
---------------------------------------------------------------------------------------------------------------------

  1      6106153    Anderburg Lund Building                    12/31/2004             12                624,328
  1     620903115   Desert Business Park                              NAP             NAP                     0
  2     410903067   Vista View Apartments                      12/31/2004           Actual              726,981
  1       44185     Petsmart - Germantown                      12/31/2004             12                385,732
  2     310903181   Franklin Square Apartments                 12/31/2004           Actual            1,123,189
  1      6106217    Falling Creek Plaza                               NAP             NAP
  2     310902897   Alma Terrace & Linden West Apartments             NAP             NAP                     0
        310902897A  Linden West Apartments                            NAP             NAP
        310902897B  Alma Terrace Apartments                           NAP             NAP
  1       44938     Bisonhead Shopping Center                  12/31/2004             12                338,912
  1      6106024    The Enclave at Kennedy Ridge                      NAP             NAP
  1      6106055    701 East Trade Street Building             12/31/2004             12                630,514
  1     410901940   Fletcher Heights Plaza - Peoria, AZ               NAP             NAP                     0
  1     410903139   A-American Kona Self Storage               12/31/2004           Actual              551,145
  1      6106185    Crowfield Village Center                   12/31/2003             12                678,107






                                                              SECOND MOST        SECOND MOST        SECOND MOST
                                                           RECENT FINANCIALS  RECENT FINANCIALS  RECENT FINANCIALS
GROUP  LOAN NUMBER  PROPERTY NAME                            TOTAL EXPENSES          NOI           NET CASH FLOW
------------------------------------------------------------------------------------------------------------------

  1      6106153    Anderburg Lund Building                     212,954            411,374            404,361
  1     620903115   Desert Business Park                              0                  0                  0
  2     410903067   Vista View Apartments                       314,885            412,096            412,096
  1       44185     Petsmart - Germantown                         9,461            376,271            376,271
  2     310903181   Franklin Square Apartments                  586,660            536,529            536,529
  1      6106217    Falling Creek Plaza
  2     310902897   Alma Terrace & Linden West Apartments             0                  0                  0
        310902897A  Linden West Apartments
        310902897B  Alma Terrace Apartments
  1       44938     Bisonhead Shopping Center                   129,095            209,816            209,816
  1      6106024    The Enclave at Kennedy Ridge
  1      6106055    701 East Trade Street Building              125,209            505,305            505,305
  1     410901940   Fletcher Heights Plaza - Peoria, AZ               0                  0                  0
  1     410903139   A-American Kona Self Storage                148,207            402,938            402,938
  1      6106185    Crowfield Village Center                    167,529            510,578            510,578


                                                              THIRD MOST          THIRD MOST       THIRD MOST RECENT
                                                           RECENT FINANCIALS  RECENT FINANCIALS  FINANCIALS EFFECTIVE
GROUP  LOAN NUMBER  PROPERTY NAME                              END DATE        STATEMENT PERIOD      GROSS INCOME
---------------------------------------------------------------------------------------------------------------------

  1      6106153    Anderburg Lund Building                   12/31/2003              12                 625,442
  1     620903115   Desert Business Park                             NAP             NAP                       0
  2     410903067   Vista View Apartments                     12/31/2003            Actual               709,632
  1       44185     Petsmart - Germantown                     12/31/2003              12                 376,370
  2     310903181   Franklin Square Apartments                12/31/2003            Actual             1,136,783
  1      6106217    Falling Creek Plaza                              NAP             NAP
  2     310902897   Alma Terrace & Linden West Apartments            NAP             NAP                       0
        310902897A  Linden West Apartments                           NAP             NAP
        310902897B  Alma Terrace Apartments                          NAP             NAP
  1       44938     Bisonhead Shopping Center                 12/31/2003              12                 396,672
  1      6106024    The Enclave at Kennedy Ridge                     NAP             NAP
  1      6106055    701 East Trade Street Building            12/31/2003              12                 610,070
  1     410901940   Fletcher Heights Plaza - Peoria, AZ              NAP             NAP                       0
  1     410903139   A-American Kona Self Storage              12/31/2003            Actual               480,516
  1      6106185    Crowfield Village Center                  12/31/2002              12                 667,643


                                                           THIRD MOST RECENT  THIRD MOST RECENT  THIRD MOST RECENT
                                                               FINANCIALS         FINANCIALS         FINANCIALS
GROUP  LOAN NUMBER  PROPERTY NAME                            TOTAL EXPENSES          NOI           NET CASH FLOW
------------------------------------------------------------------------------------------------------------------

  1      6106153    Anderburg Lund Building                     218,601            406,841            404,593
  1     620903115   Desert Business Park                              0                  0                  0
  2     410903067   Vista View Apartments                       271,536            438,096            438,096
  1       44185     Petsmart - Germantown                        11,449            364,920            364,920
  2     310903181   Franklin Square Apartments                  566,181            570,602            570,602
  1      6106217    Falling Creek Plaza
  2     310902897   Alma Terrace & Linden West Apartments             0                  0                  0
        310902897A  Linden West Apartments
        310902897B  Alma Terrace Apartments
  1       44938     Bisonhead Shopping Center                   149,303            247,369            247,369
  1      6106024    The Enclave at Kennedy Ridge
  1      6106055    701 East Trade Street Building              119,570            490,500            490,500
  1     410901940   Fletcher Heights Plaza - Peoria, AZ               0                  0                  0
  1     410903139   A-American Kona Self Storage                145,086            335,430            335,430
  1      6106185    Crowfield Village Center                     97,439            570,204            570,204






                                                                                                                 TENANT LEASE
GROUP  LOAN NUMBER  PROPERTY NAME                                  TENANT NAME 1           SF 1   SPACE PCT 1  MATURITY DATE 1
------------------------------------------------------------------------------------------------------------------------------

  1     6106153     Anderburg Lund Building                Anderburg-Lund Printing Co.    62,088     56.3%         3/31/2012
  1    620903115    Desert Business Park                   Golf Outlets of America, Inc.  13,350     33.7%         8/31/2009
  2    410903067    Vista View Apartments                  NAP                               NAP       NAP            NAP
  1      44185      Petsmart - Germantown                  PETsMART                       26,137    100.0%        12/31/2021
  2    310903181    Franklin Square Apartments             NAP                               NAP       NAP            NAP
  1     6106217     Falling Creek Plaza                    Dollar Tree                    10,000     24.4%         7/31/2010
  2    310902897    Alma Terrace & Linden West Apartments  NAP                               NAP       NAP            NAP
       310902897A   Linden West Apartments                 NAP                               NAP       NAP            NAP
       310902897B   Alma Terrace Apartments                NAP                               NAP       NAP            NAP
  1      44938      Bisonhead Shopping Center              Pink's Western Wear             9,048     37.2%         7/31/2008
  1     6106024     The Enclave at Kennedy Ridge
  1     6106055     701 East Trade Street Building         BTI/ITC Deltacom                7,873     32.8%         6/30/2008
  1    410901940    Fletcher Heights Plaza - Peoria, AZ    Johhny's Ace Hardware          16,000     51.0%        11/30/2014
  1    410903139    A-American Kona Self Storage           NAP                               NAP       NAP            NAP
  1     6106185     Crowfield Village Center               Piggly Wiggly (subleased)      41,388     61.2%         7/31/2012


                                                                                                               TENANT LEASE
GROUP  LOAN NUMBER  PROPERTY NAME                                  TENANT NAME 2         SF 2   SPACE PCT 2  MATURITY DATE 2
----------------------------------------------------------------------------------------------------------------------------

  1     6106153     Anderburg Lund Building                C.E. Sundberg Co.            21,581     19.6%        11/30/2010
  1    620903115    Desert Business Park                   Construction Design Systems   7,400     18.7%        10/31/2009
  2    410903067    Vista View Apartments                             NAP                  NAP       NAP               NAP
  1      44185      Petsmart - Germantown                             NAP                  NAP       NAP               NAP
  2    310903181    Franklin Square Apartments                        NAP                  NAP       NAP               NAP
  1     6106217     Falling Creek Plaza                    Peking Wok                    5,000     12.2%         9/30/2010
  2    310902897    Alma Terrace & Linden West Apartments             NAP                  NAP       NAP               NAP
       310902897A   Linden West Apartments                            NAP                  NAP       NAP               NAP
       310902897B   Alma Terrace Apartments                           NAP                  NAP       NAP               NAP
  1      44938      Bisonhead Shopping Center              Blockbuster Video             3,970     16.3%         6/30/2008
  1     6106024     The Enclave at Kennedy Ridge
  1     6106055     701 East Trade Street Building         Frontier Communications       4,400     18.3%         3/31/2006
  1    410901940    Fletcher Heights Plaza - Peoria, AZ    BFD Enterprises               4,051     12.9%        12/19/2009
  1    410903139    A-American Kona Self Storage                      NAP                  NAP       NAP               NAP
  1     6106185     Crowfield Village Center                          CVS                8,450     12.5%         1/31/2009






                                                                                                              TENANT
                                                                                                               LEASE    SINGLE
                                                                                                     SPACE   MATURITY   TENANT
GROUP  LOAN NUMBER  PROPERTY NAME                          TENANT NAME 3                      SF 3   PCT 3    DATE 3     (Y/N)
------------------------------------------------------------------------------------------------------------------------------

  1      6106153    Anderburg Lund Building                Hope for the City                 20,166  18.3%   5/31/2008    No
  1     620903115   Desert Business Park                   Ashbrook Construction              4,700  11.9%   5/31/2010    No
  2     410903067   Vista View Apartments                  NAP                                  NAP    NAP         NAP    No
  1       44185     Petsmart - Germantown                  NAP                                  NAP    NAP         NAP    Yes
  2     310903181   Franklin Square Apartments             NAP                                  NAP    NAP         NAP    No
  1      6106217    Falling Creek Plaza                    The Shoe Department                4,800  11.7%   8/31/2010    No
  2     310902897   Alma Terrace & Linden West Apartments  NAP                                  NAP    NAP         NAP    No
        310902897A  Linden West Apartments                 NAP                                  NAP    NAP         NAP    No
        310902897B  Alma Terrace Apartments                NAP                                  NAP    NAP         NAP    No
  1       44938     Bisonhead Shopping Center              Music Conservatory of Texas        2,412   9.9%  12/31/2005    No
  1      6106024    The Enclave at Kennedy Ridge                                                                          No
  1      6106055    701 East Trade Street Building         MCI Worldcom-MCI                   4,188  17.5%   8/31/2006    No
  1     410901940   Fletcher Heights Plaza - Peoria, AZ    Relaxation Roost Salon & Day Spa   2,227   7.1%   3/31/2010    No
  1     410903139   A-American Kona Self Storage           NAP                                  NAP    NAP         NAP    No
  1      6106185    Crowfield Village Center               St. James Sports Bar               2,800   4.1%   6/30/2008    No


                                                             OWNER
                                                           OCCUPIED             ASSUMPTION
                                                             > 20%               PROVISION
GROUP  LOAN NUMBER  PROPERTY NAME                            (Y/N)   FOOTNOTES     (Y/N)               ASSUMPTION/FEE
-------------------------------------------------------------------------------------------------------------------------------

  1      6106153    Anderburg Lund Building                   No                    Yes      1st time at 0.75%; 2nd time at 1%
  1     620903115   Desert Business Park                      No                    Yes     2 - 1.0%, but not less than $15,000
  2     410903067   Vista View Apartments                     No                    Yes     2 - 1.0%, but not less than $15,000
  1       44185     Petsmart - Germantown                     No                    Yes                     1%
  2     310903181   Franklin Square Apartments                No                    Yes     2 - 1.0%, but not less than $15,000
  1      6106217    Falling Creek Plaza                       No                    Yes                2 times at 1%
  2     310902897   Alma Terrace & Linden West Apartments     No                    Yes     2 - 1.0%, but not less than $15,000
        310902897A  Linden West Apartments                    No
        310902897B  Alma Terrace Apartments                   No
  1       44938     Bisonhead Shopping Center                 No                    Yes      0.5% first time and 1% thereafter
  1      6106024    The Enclave at Kennedy Ridge              No                    Yes                1 time at 1%
  1      6106055    701 East Trade Street Building            No                    Yes                1 time at 1%
  1     410901940   Fletcher Heights Plaza - Peoria, AZ       No                    Yes     2 - 1.0%, but not less than $15,000
  1     410903139   A-American Kona Self Storage              No                    Yes     2 - 1.0%, but not less than $15,000
  1      6106185    Crowfield Village Center                  No                    Yes      1st time at 0.5%; 2nd time at 1%






                                                          LOAN   PROPERTY             LOAN             ADMINISTRATIVE
GROUP  LOAN NUMBER  PROPERTY NAME                        SELLER   COUNT             SERVICER           COST RATE (BPS)
----------------------------------------------------------------------------------------------------------------------

  1     410902730   29 Research Way Associates            WFB       1                 WFB                   3.1450
  1     410901595   JG Midvale Retail Center              WFB       1                 WFB                   5.1450
  1     410903085   Blanco Gardens Office Building        WFB       1                 WFB                   3.1450


  1     410903319   831 Latour Court                      WFB       1                 WFB                   3.1450
  2      6106225    Canyon Crest Apartments               PMCF      1                 PAR                   2.1450
  1     410903056   2034 Fillmore Street                  WFB       1                 WFB                   3.1450
  2     410903193   Oxford Pointe Apartments              WFB       1                 WFB                   3.1450
  1     410902992   Channingway Retail Center             WFB       1                 WFB                   3.1450
  1     410903034   CVS-Glendale, AZ                      WFB       1                 WFB                   5.1450
  1       754693    565 Sinclair Road                     PCF       1      Principal Global Investors       3.1450
  2       44057     Seagrass Cove                        BSCMI      1             Wells Fargo               3.1450
  2      6106224    Biltmore Apartments                   PMCF      1                 PAR                   2.1450
  1     620903042   Tower Plaza                           WFB       1                 WFB                   8.1450
  1     410903029   Tudor Storage                         WFB       1                 WFB                   3.1450
  1     410902988   Security Public Storage - Vacaville   WFB       1                 WFB                   5.1450
  2      6105973    Centralia Apartments                  PMCF      1                 PAR                   2.1450
  1       754495    125 Greenwich Avenue                  PCF       1      Principal Global Investors       3.1450
  1     410901711   Security Public Storage - Pinole      WFB       1                 WFB                   5.1450
  1     410903003   57th Street Village                   WFB       1                 WFB                   3.1450
  1     410902909   Hemet Retail                          WFB       1                 WFB                   3.1450
  1     410903154   Douglas Office Park                   WFB       1                 WFB                   3.1450
  2     410903172   The Village at Sheridan Meadows       WFB       1                 WFB                   3.1450
  1      6105900    River Point Shopping Center           PMCF      1                 PAR                   2.1450
  2      6106265    South Pacific Apartments              PMCF      1                 PAR                   2.1450
  1     410901513   E Bell Road                           WFB       1                 WFB                   3.1450
  1       44543     CVS-Mobile                           BSCMI      1           Bank of America             8.1450
  1     410902918   815 Nicollet Mall                     WFB       1                 WFB                   3.1450


                                                                                                       PROPERTY
GROUP  LOAN NUMBER  PROPERTY NAME                                         SPONSOR                        TYPE
-------------------------------------------------------------------------------------------------------------------

  1     410902730   29 Research Way Associates           Robert J. Coughlan, James L. Coughlan         Office
  1     410901595   JG Midvale Retail Center             Thomas A Ellison                              Retail
  1     410903085   Blanco Gardens Office Building       Susan Merrill, Doug Hayashi, Warren Wayland,  Office
                                                         Alan Stark, John Gibbons, Cecil Robbins, Tom
                                                         Merrill, Sherrie Isaac
  1     410903319   831 Latour Court                     Robert McHugh, Michael C Jaeger               Industrial
  2      6106225    Canyon Crest Apartments              Gerald J. Marcil                              Multifamily
  1     410903056   2034 Fillmore Street                 Vera Cort                                     Retail
  2     410903193   Oxford Pointe Apartments             Mark Steffensen                               Multifamily
  1     410902992   Channingway Retail Center            Chaim Schonberger, David Schonberger          Retail
  1     410903034   CVS-Glendale, AZ                     Tricor Investment Corporation                 Retail
  1       754693    565 Sinclair Road                    Smith, Michael; James Hill                    Industrial
  2       44057     Seagrass Cove                        Seryl Kushner and George Gellert              Multifamily
  2      6106224    Biltmore Apartments                  Gerald J. Marcil                              Multifamily
  1     620903042   Tower Plaza                          Barbara Copeland                              Retail
  1     410903029   Tudor Storage                        Kathryn M. Hertz, Kenneth D. Hertz            Self Storage
  1     410902988   Security Public Storage - Vacaville  Allen Orwitz, Benjamin D. Eisler              Self Storage
  2      6105973    Centralia Apartments                 Donald E. Hollingshead                        Multifamily
  1       754495    125 Greenwich Avenue                 Lesser, Warren; Roy Stillman                  Office
  1     410901711   Security Public Storage - Pinole     Allen Orwitz, Benjamin D. Eisler              Self Storage
  1     410903003   57th Street Village                  James Bruns, Michael Dalsin                   Retail
  1     410902909   Hemet Retail                         Charles Kavanaugh, Mark Zimmerman             Retail
  1     410903154   Douglas Office Park                  Terry Slaughter, Eric E. Bryant               Office
  2     410903172   The Village at Sheridan Meadows      Scott Anderson                                Multifamily
  1      6105900    River Point Shopping Center          Rozella M. Haynes                             Retail
  2      6106265    South Pacific Apartments             Gerald J. Marcil                              Multifamily
  1     410901513   E Bell Road                          Paul B. Warren and Collette Warren            Retail
  1       44543     CVS-Mobile                           Rubin Salant                                  Retail
  1     410902918   815 Nicollet Mall                    Jim Peterson                                  Mixed Use






                                                           PROPERTY SUB
GROUP  LOAN NUMBER  PROPERTY NAME                              TYPE                       PROPERTY ADDRESS
-----------------------------------------------------------------------------------------------------------------------------------

  1     410902730   29 Research Way Associates           Medical Office    205 N. Belle Mead Road
  1     410901595   JG Midvale Retail Center             Unanchored        39 West 7200 South and 7210 State Street
  1     410903085   Blanco Gardens Office Building       Suburban          1188 Padre Drive
  1     410903319   831 Latour Court                     Flex              831 Latour Court
  2      6106225    Canyon Crest Apartments              Garden            7833 Ventura Canyon Avenue
  1     410903056   2034 Fillmore Street                 Unanchored        2034 Fillmore Street
  2     410903193   Oxford Pointe Apartments             Garden            3100 Highway 31 East
  1     410902992   Channingway Retail Center            Shadow Anchored   6100 Channingway BLVD
  1     410903034   CVS-Glendale, AZ                     Big Box           7499 W. Bethany Home Road
  1       754693    565 Sinclair Road                    Light             565 Sinclair Road
  2       44057     Seagrass Cove                        Garden            105 E. Ridgewood Avenue
  2      6106224    Biltmore Apartments                  Garden            3705 Artesia Boulevard
  1     620903042   Tower Plaza                          Shadow Anchored   1690-1696 Arden Way
  1     410903029   Tudor Storage                        Self Storage      3521 E. Tudor Rd.
  1     410902988   Security Public Storage - Vacaville  Self Storage      1090 Leisure Town Road
  2      6105973    Centralia Apartments                 Garden            21114 - 21118 Pioneer Boulevard & 11840 Centralia Street
  1       754495    125 Greenwich Avenue                 Suburban          125 Greenwich Avenue
  1     410901711   Security Public Storage - Pinole     Self Storage      2975 Pinole Valley Road
  1     410903003   57th Street Village                  Unanchored        5000 S. Marion Road
  1     410902909   Hemet Retail                         Shadow Anchored   2565-2595 W. Florida Avenue
  1     410903154   Douglas Office Park                  Suburban          5955 Granite Lake Drive and 8483 Douglas Plaza
  2     410903172   The Village at Sheridan Meadows      Garden            711 North First Street
  1      6105900    River Point Shopping Center          Anchored          701 Main Street SE
  2      6106265    South Pacific Apartments             Multifamily       13020 Kornblum Avenue
  1     410901513   E Bell Road                          Unanchored        3510 E Bell Road
  1       44543     CVS-Mobile                           Free Standing     7101 Cottage Hill Road
  1     410902918   815 Nicollet Mall                    Office/Retail     815 Nicollet Mall



                                                                                                 ZIP
GROUP  LOAN NUMBER  PROPERTY NAME                              CITY         COUNTY      STATE   CODE
----------------------------------------------------------------------------------------------------

  1     410902730   29 Research Way Associates           East Setauket   Suffolk          NY   11733
  1     410901595   JG Midvale Retail Center             Salt Lake City  Salt Lake        UT   84047
  1     410903085   Blanco Gardens Office Building       Salinas         Monterey         CA   93901
  1     410903319   831 Latour Court                     Napa            Napa             CA   94558
  2      6106225    Canyon Crest Apartments              Van Nuys        Los Angeles      CA   91405
  1     410903056   2034 Fillmore Street                 San Francisco   San Francisco    CA   94115
  2     410903193   Oxford Pointe Apartments             Tyler           Smith            TX   75702
  1     410902992   Channingway Retail Center            Columbus        Franklin         OH   43232
  1     410903034   CVS-Glendale, AZ                     Glendale        Maricopa         AZ   85303
  1       754693    565 Sinclair Road                    Milpitas        Santa Clara      CA   95035
  2       44057     Seagrass Cove                        Pleasantville   Atlantic         NJ   08232
  2      6106224    Biltmore Apartments                  Torrance        Los Angeles      CA   90504
  1     620903042   Tower Plaza                          Sacramento      Sacramento       CA   95815
  1     410903029   Tudor Storage                        Anchorage       Anchorage        AK   99507
  1     410902988   Security Public Storage - Vacaville  Vacaville       Solano           CA   95687
  2      6105973    Centralia Apartments                 Lakewood        Los Angeles      CA   90715
  1       754495    125 Greenwich Avenue                 Greenwich       Fairfield        CT   06830
  1     410901711   Security Public Storage - Pinole     Pinole          Contra Costa     CA   94564
  1     410903003   57th Street Village                  Sioux Falls     Minnehaha        SD   57106
  1     410902909   Hemet Retail                         Hemet           Riverside        CA   92545
  1     410903154   Douglas Office Park                  Granite Bay     Placer           CA   95746
  2     410903172   The Village at Sheridan Meadows      Eldridge        Scott            IA   52748
  1      6105900    River Point Shopping Center          Los Lunas       Valencia         NM   87031
  2      6106265    South Pacific Apartments             Hawthorne       Los Angeles      CA   90250
  1     410901513   E Bell Road                          Phoenix         Maricopa         AZ   85032
  1       44543     CVS-Mobile                           Mobile          Mobile           AL   36695
  1     410902918   815 Nicollet Mall                    Minneapolis     Hennepin         MN   55402







                                                                                                    NCA
                                                                                                   OR SCA   ORIGINAL  CUT-OFF DATE
GROUP  LOAN NUMBER  PROPERTY NAME                                         MSA                      CA (1)   BALANCE      BALANCE
----------------------------------------------------------------------------------------------------------------------------------

  1     410902730   29 Research Way Associates           New York-Northern New Jersey-Long Island   NAP    3,800,000    3,773,332
  1     410901595   JG Midvale Retail Center             Salt Lake City-Ogden                       NAP    3,950,000    3,706,172
  1     410903085   Blanco Gardens Office Building       Salinas                                    NCA    3,700,000    3,691,934
  1     410903319   831 Latour Court                     San Francisco-Oakland-San Jose             NCA    3,600,000    3,600,000
  2      6106225    Canyon Crest Apartments              Los Angeles-Long Beach-Glendale            SCA    3,500,000    3,500,000
  1     410903056   2034 Fillmore Street                 San Francisco-Oakland-San Jose             NCA    3,458,000    3,450,588
  2     410903193   Oxford Pointe Apartments             Tyler                                      NAP    3,300,000    3,296,299
  1     410902992   Channingway Retail Center            Columbus                                   NAP    3,280,000    3,270,244
  1     410903034   CVS-Glendale, AZ                     Phoenix-Mesa                               NAP    3,200,000    3,200,000
  1       754693    565 Sinclair Road                    San Jose CA PMSA                           NCA    3,200,000    3,194,674
  2       44057     Seagrass Cove                        Atlantic/Cape May                          NAP    3,176,000    3,176,000
  2      6106224    Biltmore Apartments                  Los Angeles                                SCA    3,150,000    3,150,000
  1     620903042   Tower Plaza                          Sacramento-Yolo                            NCA    3,100,000    3,093,890
  1     410903029   Tudor Storage                        Anchorage                                  NAP    3,100,000    3,089,905
  1     410902988   Security Public Storage - Vacaville  San Francisco-Oakland-San Jose             NCA    3,050,000    3,039,595
  2      6105973    Centralia Apartments                 Los Angeles                                SCA    3,000,000    2,996,716
  1       754495    125 Greenwich Avenue                 Bridgeport-Stamford-Norwalk                NAP    3,000,000    2,996,698
  1     410901711   Security Public Storage - Pinole     San Francisco-Oakland-San Jose             NCA    3,000,000    2,991,587
  1     410903003   57th Street Village                  Sioux Falls                                NAP    2,900,000    2,886,670
  1     410902909   Hemet Retail                         Los Angeles-Riverside-Orange County        SCA    2,875,000    2,871,793
  1     410903154   Douglas Office Park                  Sacramento-Yolo                            NCA    2,825,000    2,822,166
  2     410903172   The Village at Sheridan Meadows      Davenport-Moline-Rock Island               NAP    2,800,000    2,794,200
  1      6105900    River Point Shopping Center          Santa Fe                                   NAP    2,750,000    2,744,915
  2      6106265    South Pacific Apartments             LosAngeles-Long Beach-Glendale             SCA    2,700,000    2,700,000
  1     410901513   E Bell Road                          Phoenix-Mesa                               NAP    2,750,000    2,695,451
  1       44543     CVS-Mobile                           Mobile                                     NAP    2,700,000    2,694,491
  1     410902918   815 Nicollet Mall                    Minneapolis-St. Paul                       NAP    2,700,000    2,691,437


                                                                     % BY
                                                                    CUT-OFF
                                                                      DATE    CUT-OFF    MATURITY
GROUP  LOAN NUMBER  PROPERTY NAME                           SORT    BALANCE    DATE      BALANCE
-------------------------------------------------------------------------------------------------

  1     410902730   29 Research Way Associates           3,773,332    0.1%   12/1/2005  2,428,328
  1     410901595   JG Midvale Retail Center             3,706,172    0.1%   12/1/2005     80,582
  1     410903085   Blanco Gardens Office Building       3,691,934    0.1%   12/1/2005  3,067,495
  1     410903319   831 Latour Court                     3,600,000    0.1%   12/1/2005  3,208,128
  2      6106225    Canyon Crest Apartments              3,500,000    0.1%   12/1/2005  3,061,748
  1     410903056   2034 Fillmore Street                 3,450,588    0.1%   12/1/2005  2,874,119
  2     410903193   Oxford Pointe Apartments             3,296,299    0.1%   12/1/2005  2,750,738
  1     410902992   Channingway Retail Center            3,270,244    0.1%   12/1/2005  2,767,626
  1     410903034   CVS-Glendale, AZ                     3,200,000    0.1%   12/1/2005  2,769,004
  1       754693    565 Sinclair Road                    3,194,674    0.1%   12/1/2005  2,405,724
  2       44057     Seagrass Cove                        3,176,000    0.1%   12/1/2005  2,665,005
  2      6106224    Biltmore Apartments                  3,150,000    0.1%   12/1/2005  2,755,572
  1     620903042   Tower Plaza                          3,093,890    0.1%   12/1/2005  2,607,734
  1     410903029   Tudor Storage                        3,089,905    0.1%   12/1/2005  2,580,865
  1     410902988   Security Public Storage - Vacaville  3,039,595    0.1%   12/1/2005  2,520,853
  2      6105973    Centralia Apartments                 2,996,716    0.1%   12/1/2005  2,510,727
  1       754495    125 Greenwich Avenue                 2,996,698    0.1%   12/1/2005  2,508,414
  1     410901711   Security Public Storage - Pinole     2,991,587    0.1%   12/1/2005  2,552,270
  1     410903003   57th Street Village                  2,886,670    0.1%   12/1/2005  1,856,602
  1     410902909   Hemet Retail                         2,871,793    0.1%   12/1/2005  2,398,709
  1     410903154   Douglas Office Park                  2,822,166    0.1%   12/1/2005  2,397,045
  2     410903172   The Village at Sheridan Meadows      2,794,200    0.1%   12/1/2005  2,338,868
  1      6105900    River Point Shopping Center          2,744,915    0.1%   12/1/2005  2,333,359
  2      6106265    South Pacific Apartments             2,700,000    0.1%   12/1/2005  2,362,387
  1     410901513   E Bell Road                          2,695,451    0.1%   12/1/2005  2,309,359
  1       44543     CVS-Mobile                           2,694,491    0.1%   12/1/2005  2,260,279
  1     410902918   815 Nicollet Mall                    2,691,437    0.1%   12/1/2005  2,256,929






                                                                                                       FIRST     MATURITY   ARD
                                                                                        ORIGINATION   PAYMENT    OR HYPER  LOAN
GROUP  LOAN NUMBER  PROPERTY NAME                        AMORTIZATION TYPE                  DATE        DATE     AM DATE   (Y/N)
--------------------------------------------------------------------------------------------------------------------------------

  1     410902730   29 Research Way Associates           Amortizing Balloon                8/5/2005  10/1/2005   9/1/2015    No
  1     410901595   JG Midvale Retail Center             Fully Amortizing                  6/4/2004   8/1/2004   7/1/2019    No
  1     410903085   Blanco Gardens Office Building       Amortizing Balloon                9/6/2005  11/1/2005  10/1/2015    No
  1     410903319   831 Latour Court                     Partial IO                      10/12/2005  12/1/2005  11/1/2015    No
  2      6106225    Canyon Crest Apartments              Partial IO                      10/17/2005  12/5/2005  11/5/2015    No
  1     410903056   2034 Fillmore Street                 Amortizing Balloon               9/19/2005  11/1/2005  10/1/2015    No
  2     410903193   Oxford Pointe Apartments             Amortizing Balloon               10/7/2005  12/1/2005  11/1/2015    No
  1     410902992   Channingway Retail Center            Amortizing Balloon               8/12/2005  10/1/2005   9/1/2015    No
  1     410903034   CVS-Glendale, AZ                     Partial IO                       9/12/2005  11/1/2005  10/1/2015    No
  1       754693    565 Sinclair Road                    Amortizing Balloon              10/17/2005  12/1/2005  11/1/2015    No
  2       44057     Seagrass Cove                        Partial IO - Hyper Amortizing    5/31/2005   7/1/2005   6/1/2020   Yes
  2      6106224    Biltmore Apartments                  Partial IO                       10/7/2005  12/5/2005  11/5/2015    No
  1     620903042   Tower Plaza                          Amortizing Balloon               9/15/2005  11/1/2005  10/1/2015    No
  1     410903029   Tudor Storage                        Amortizing Balloon               8/10/2005  10/1/2005   9/1/2015    No
  1     410902988   Security Public Storage - Vacaville  Amortizing Balloon               8/25/2005  10/1/2005   9/1/2015    No
  2      6105973    Centralia Apartments                 Amortizing Balloon              10/20/2005  12/5/2005  11/5/2015    No
  1       754495    125 Greenwich Avenue                 Amortizing Balloon               10/3/2005  12/1/2005  11/1/2015    No
  1     410901711   Security Public Storage - Pinole     Amortizing Balloon               8/25/2005  10/1/2005   9/1/2015    No
  1     410903003   57th Street Village                  Amortizing Balloon                9/2/2005  11/1/2005  10/1/2015    No
  1     410902909   Hemet Retail                         Amortizing Balloon              10/25/2005  12/1/2005  11/1/2015    No
  1     410903154   Douglas Office Park                  Amortizing Balloon               10/7/2005  12/1/2005  11/1/2015    No
  2     410903172   The Village at Sheridan Meadows      Amortizing Balloon               9/28/2005  11/1/2005  10/1/2015    No
  1      6105900    River Point Shopping Center          Amortizing Balloon               9/30/2005  11/5/2005  10/5/2015    No
  2      6106265    South Pacific Apartments             Partial IO                       11/7/2005   1/5/2006  12/5/2015    No
  1     410901513   E Bell Road                          Amortizing Balloon                4/9/2004   6/1/2004   5/1/2014    No
  1       44543     CVS-Mobile                           Hyper Amortizing                  9/7/2005  11/1/2005  10/1/2015   Yes
  1     410902918   815 Nicollet Mall                    Amortizing Balloon               8/11/2005  10/1/2005   9/1/2015    No


                                                          MATURITY   ARD  ORIGINAL    ORIGINAL
                                                          DATE OF   RATE    LOAN    AMORTIZATION    IO
GROUP  LOAN NUMBER  PROPERTY NAME                         ARD LOAN  STEP    TERM        TERM      PERIOD
--------------------------------------------------------------------------------------------------------

  1     410902730   29 Research Way Associates              NAP      NAP     120         240         0
  1     410901595   JG Midvale Retail Center                NAP      NAP     180         180         0
  1     410903085   Blanco Gardens Office Building          NAP      NAP     120         360         0
  1     410903319   831 Latour Court                        NAP      NAP     120         360        36
  2      6106225    Canyon Crest Apartments                 NAP      NAP     120         360        24
  1     410903056   2034 Fillmore Street                    NAP      NAP     120         360         0
  2     410903193   Oxford Pointe Apartments                NAP      NAP     120         360         0
  1     410902992   Channingway Retail Center               NAP      NAP     120         360         0
  1     410903034   CVS-Glendale, AZ                        NAP      NAP     120         360        24
  1       754693    565 Sinclair Road                       NAP      NAP     120         300         0
  2       44057     Seagrass Cove                        6/1/2035    175     180         360        60
  2      6106224    Biltmore Apartments                     NAP      NAP     120         360        24
  1     620903042   Tower Plaza                             NAP      NAP     120         360         0
  1     410903029   Tudor Storage                           NAP      NAP     120         360         0
  1     410902988   Security Public Storage - Vacaville     NAP      NAP     120         360         0
  2      6105973    Centralia Apartments                    NAP      NAP     120         360         0
  1       754495    125 Greenwich Avenue                    NAP      NAP     120         360         0
  1     410901711   Security Public Storage - Pinole        NAP      NAP     120         360         0
  1     410903003   57th Street Village                     NAP      NAP     120         240         0
  1     410902909   Hemet Retail                            NAP      NAP     120         360         0
  1     410903154   Douglas Office Park                     NAP      NAP     120         360         0
  2     410903172   The Village at Sheridan Meadows         NAP      NAP     120         360         0
  1      6105900    River Point Shopping Center             NAP      NAP     120         360         0
  2      6106265    South Pacific Apartments                NAP      NAP     120         360        24
  1     410901513   E Bell Road                             NAP      NAP     120         360         0
  1       44543     CVS-Mobile                           10/1/2035   200     120         360         0
  1     410902918   815 Nicollet Mall                       NAP      NAP     120         360         0







                                                         SEASONING/  REMAINING    REMAINING
                                                           CUTOFF     TERM TO   AMORTIZATION   RATE
GROUP  LOAN NUMBER  PROPERTY NAME                         LOAN AGE    MATURITY      TERM       TYPE
---------------------------------------------------------------------------------------------------

  1     410902730   29 Research Way Associates                3         117          237      Fixed
  1     410901595   JG Midvale Retail Center                 17         163          163      Fixed
  1     410903085   Blanco Gardens Office Building            2         118          358      Fixed
  1     410903319   831 Latour Court                          1         119          360      Fixed
  2      6106225    Canyon Crest Apartments                   1         119          360      Fixed
  1     410903056   2034 Fillmore Street                      2         118          358      Fixed
  2     410903193   Oxford Pointe Apartments                  1         119          359      Fixed
  1     410902992   Channingway Retail Center                 3         117          357      Fixed
  1     410903034   CVS-Glendale, AZ                          2         118          360      Fixed
  1       754693    565 Sinclair Road                         1         119          299      Fixed
  2       44057     Seagrass Cove                             6         174          360      Fixed
  2      6106224    Biltmore Apartments                       1         119          360      Fixed
  1     620903042   Tower Plaza                               2         118          358      Fixed
  1     410903029   Tudor Storage                             3         117          357      Fixed
  1     410902988   Security Public Storage - Vacaville       3         117          357      Fixed
  2      6105973    Centralia Apartments                      1         119          359      Fixed
  1       754495    125 Greenwich Avenue                      1         119          359      Fixed
  1     410901711   Security Public Storage - Pinole          3         117          357      Fixed
  1     410903003   57th Street Village                       2         118          238      Fixed
  1     410902909   Hemet Retail                              1         119          359      Fixed
  1     410903154   Douglas Office Park                       1         119          359      Fixed
  2     410903172   The Village at Sheridan Meadows           2         118          358      Fixed
  1      6105900    River Point Shopping Center               2         118          358      Fixed
  2      6106265    South Pacific Apartments                  0         120          360      Fixed
  1     410901513   E Bell Road                              19         101          341      Fixed
  1       44543     CVS-Mobile                                2         118          358      Fixed
  1     410902918   815 Nicollet Mall                         3         117          357      Fixed


                                                                                                   IO
                                                                        CURRENT                 MONTHLY
                                                         AMORTIZATION  INTEREST   P&I MONTHLY     DEBT
GROUP  LOAN NUMBER  PROPERTY NAME                            BASIS       RATE    DEBT SERVICE   SERVICE
--------------------------------------------------------------------------------------------------------

  1     410902730   29 Research Way Associates            Actual/360   5.20000%    25,500.05         NAP
  1     410901595   JG Midvale Retail Center              Actual/360   5.56000%    32,400.70         NAP
  1     410903085   Blanco Gardens Office Building        Actual/360   5.19000%    20,294.25         NAP
  1     410903319   831 Latour Court                      Actual/360   5.24000%    19,857.04   15,938.33
  2      6106225    Canyon Crest Apartments               Actual/360   5.37000%    19,588.08   15,880.03
  1     410903056   2034 Fillmore Street                  Actual/360   5.27000%    19,138.06         NAP
  2     410903193   Oxford Pointe Apartments              Actual/360   5.37000%    18,468.77         NAP
  1     410902992   Channingway Retail Center             Actual/360   5.77000%    19,182.88         NAP
  1     410903034   CVS-Glendale, AZ                      Actual/360   4.92000%    17,022.18   13,302.22
  1       754693    565 Sinclair Road                     Actual/360   5.06000%    18,818.92         NAP
  2       44057     Seagrass Cove                         Actual/360   5.57500%    18,182.71   14,960.10
  2      6106224    Biltmore Apartments                   Actual/360   5.37000%    17,629.28   14,292.03
  1     620903042   Tower Plaza                           Actual/360   5.66000%    17,913.91         NAP
  1     410903029   Tudor Storage                         Actual/360   5.33000%    17,272.24         NAP
  1     410902988   Security Public Storage - Vacaville   Actual/360   5.10000%    16,559.97         NAP
  2      6105973    Centralia Apartments                  Actual/360   5.50000%    17,033.67         NAP
  1       754495    125 Greenwich Avenue                  Actual/360   5.47000%    16,977.25         NAP
  1     410901711   Security Public Storage - Pinole      Actual/360   6.05000%    18,083.07         NAP
  1     410903003   57th Street Village                   Actual/360   5.24000%    19,525.29         NAP
  1     410902909   Hemet Retail                          Actual/360   5.40000%    16,144.01         NAP
  1     410903154   Douglas Office Park                   Actual/360   5.96000%    16,864.72         NAP
  2     410903172   The Village at Sheridan Meadows       Actual/360   5.43000%    15,775.34         NAP
  1      6105900    River Point Shopping Center           Actual/360   5.95000%    16,399.34         NAP
  2      6106265    South Pacific Apartments              Actual/360   5.37000%    15,110.81   12,250.31
  1     410901513   E Bell Road                           Actual/360   5.60000%    15,787.17         NAP
  1       44543     CVS-Mobile                            Actual/360   5.50100%    15,332.00         NAP
  1     410902918   815 Nicollet Mall                     Actual/360   5.46000%    15,262.61         NAP




                                                                PREPAYMENT/LOCKOUT           LOCKOUT   LOCKOUT
GROUP  LOAN NUMBER  PROPERTY NAME                                   DESCRIPTION             END DATE     TERM
--------------------------------------------------------------------------------------------------------------

  1     410902730   29 Research Way Associates             LO(27)/Defeasance(91)/Open(2)    7/31/2015    118
  1     410901595   JG Midvale Retail Center              LO(35)/YM1(6)/Flex(135)/Open(4)   6/30/2007     35
  1     410903085   Blanco Gardens Office Building            LO(35)/Flex(81)/Open(4)       9/30/2008     35
  1     410903319   831 Latour Court                          LO(25)/Flex(91)/Open(4)      12/31/2007     25
  2      6106225    Canyon Crest Apartments                LO(26)/Defeasance(90)/Open(4)     8/4/2015    116
  1     410903056   2034 Fillmore Street                   LO(35)/Defeasance(83)/Open(2)    8/31/2015    118
  2     410903193   Oxford Pointe Apartments               LO(35)/Defeasance(81)/Open(4)    7/31/2015    116
  1     410902992   Channingway Retail Center              LO(35)/Defeasance(81)/Open(4)    5/31/2015    116
  1     410903034   CVS-Glendale, AZ                       LO(35)/Defeasance(81)/Open(4)    6/30/2015    116
  1       754693    565 Sinclair Road                     LO(25)/GRTR1% or YM(93)/Open(2)  12/31/2007     25
  2       44057     Seagrass Cove                        LO(30)/GRTR1% or YM(149)/Open(1)  12/31/2007     30
  2      6106224    Biltmore Apartments                    LO(26)/Defeasance(90)/Open(4)     8/4/2015    116
  1     620903042   Tower Plaza                               LO(35)/Flex(81)/Open(4)       9/30/2008     35
  1     410903029   Tudor Storage                             LO(35)/Flex(81)/Open(4)       8/31/2008     35
  1     410902988   Security Public Storage - Vacaville    LO(35)/Defeasance(83)/Open(2)    7/31/2015    118
  2      6105973    Centralia Apartments                   LO(26)/Defeasance(90)/Open(4)     8/4/2015    116
  1       754495    125 Greenwich Avenue                   LO(25)/Defeasance(91)/Open(4)    7/31/2015    116
  1     410901711   Security Public Storage - Pinole          LO(35)/Flex(83)/Open(2)       8/31/2008     35
  1     410903003   57th Street Village                    LO(35)/Defeasance(81)/Open(4)    6/30/2015    116
  1     410902909   Hemet Retail                              LO(35)/Flex(81)/Open(4)      10/31/2008     35
  1     410903154   Douglas Office Park                       LO(35)/Flex(83)/Open(2)      10/31/2008     35
  2     410903172   The Village at Sheridan Meadows        LO(35)/Defeasance(81)/Open(4)    6/30/2015    116
  1      6105900    River Point Shopping Center            LO(27)/Defeasance(89)/Open(4)     7/4/2015    116
  2      6106265    South Pacific Apartments               LO(25)/Defeasance(91)/Open(4)     9/4/2015    116
  1     410901513   E Bell Road                           LO(35)/YM1(8)/Flex(73)/Open(4)    4/30/2007     35
  1       44543     CVS-Mobile                            LO(35)/GRTR1% or YM(83)/Open(2)   9/30/2008     35
  1     410902918   815 Nicollet Mall                      LO(35)/Defeasance(81)/Open(4)    5/31/2015    116






                                                           YIELD      YIELD    YIELD
                                                           MAINT      MAINT    MAINT  RESTRICTIONS
                                                           BEGIN       END      PROJ       ON
GROUP  LOAN NUMBER  PROPERTY NAME                           DATE       DATE     TERM    DEFEASANCE
--------------------------------------------------------------------------------------------------

  1     410902730   29 Research Way Associates                 NAP        NAP   NAP        Yes
  1     410901595   JG Midvale Retail Center              7/1/2007  3/31/2019   141        Yes
  1     410903085   Blanco Gardens Office Building       10/1/2008  6/30/2015   81         Yes
  1     410903319   831 Latour Court                      1/1/2008  7/31/2015   91         Yes
  2      6106225    Canyon Crest Apartments                    NAP        NAP   NAP        Yes
  1     410903056   2034 Fillmore Street                       NAP        NAP   NAP        Yes
  2     410903193   Oxford Pointe Apartments                   NAP        NAP   NAP        Yes
  1     410902992   Channingway Retail Center                  NAP        NAP   NAP        Yes
  1     410903034   CVS-Glendale, AZ                           NAP        NAP   NAP        Yes
  1       754693    565 Sinclair Road                     1/1/2008  9/30/2015   93          No
  2       44057     Seagrass Cove                         1/1/2008  5/31/2020   149         No
  2      6106224    Biltmore Apartments                        NAP        NAP   NAP        Yes
  1     620903042   Tower Plaza                          10/1/2008  6/30/2015   81         Yes
  1     410903029   Tudor Storage                         9/1/2008  5/31/2015   81         Yes
  1     410902988   Security Public Storage - Vacaville        NAP        NAP   NAP        Yes
  2      6105973    Centralia Apartments                       NAP        NAP   NAP        Yes
  1       754495    125 Greenwich Avenue                       NAP        NAP   NAP        Yes
  1     410901711   Security Public Storage - Pinole      9/1/2008  7/31/2015   83         Yes
  1     410903003   57th Street Village                        NAP        NAP   NAP        Yes
  1     410902909   Hemet Retail                         11/1/2008  7/31/2015   81         Yes
  1     410903154   Douglas Office Park                  11/1/2008  9/30/2015   83         Yes
  2     410903172   The Village at Sheridan Meadows            NAP        NAP   NAP        Yes
  1      6105900    River Point Shopping Center                NAP        NAP   NAP        Yes
  2      6106265    South Pacific Apartments                   NAP        NAP   NAP        Yes
  1     410901513   E Bell Road                           5/1/2007  1/31/2014   81         Yes
  1       44543     CVS-Mobile                           10/1/2008  8/31/2015   83          No
  1     410902918   815 Nicollet Mall                          NAP        NAP   NAP        Yes


                                                         RESTRICTIONS
                                                              ON         PARTIAL
                                                          DEFEASANCE   PREPAYMENTS
GROUP  LOAN NUMBER  PROPERTY NAME                           PERIOD       ALLOWED    PAYMENT APPLICATION
-----------------------------------------------------------------------------------------------------------

  1     410902730   29 Research Way Associates                24            No      NAP
  1     410901595   JG Midvale Retail Center                  24            No      NAP
  1     410903085   Blanco Gardens Office Building            33            No      NAP
  1     410903319   831 Latour Court                          24            No      NAP
  2      6106225    Canyon Crest Apartments                   26            No      Lenders Sole Discretion
  1     410903056   2034 Fillmore Street                      33            No      NAP
  2     410903193   Oxford Pointe Apartments                  34            No      NAP
  1     410902992   Channingway Retail Center                 32            No      NAP
  1     410903034   CVS-Glendale, AZ                          33            No      NAP
  1       754693    565 Sinclair Road                         NAP           No
  2       44057     Seagrass Cove                             NAP           No
  2      6106224    Biltmore Apartments                       26            No      Lenders Sole Discretion
  1     620903042   Tower Plaza                               33            No      NAP
  1     410903029   Tudor Storage                             32            No      NAP
  1     410902988   Security Public Storage - Vacaville       32            No      NAP
  2      6105973    Centralia Apartments                      26            No      Lenders Sole Discretion
  1       754495    125 Greenwich Avenue                      24            No
  1     410901711   Security Public Storage - Pinole          32            No      NAP
  1     410903003   57th Street Village                       33            No      NAP
  1     410902909   Hemet Retail                              34            No      NAP
  1     410903154   Douglas Office Park                       34            No      NAP
  2     410903172   The Village at Sheridan Meadows           33            No      NAP
  1      6105900    River Point Shopping Center               27            No      Lenders Sole Discretion
  2      6106265    South Pacific Apartments                  25            No      Lenders Sole Discretion
  1     410901513   E Bell Road                               24            No      NAP
  1       44543     CVS-Mobile                                NAP           No
  1     410902918   815 Nicollet Mall                         32            No      NAP






                                                                                                          PARTIAL
                                                           PARTIAL                                      COLLATERAL
                                                          PREPAYMENT                                      RELEASE
GROUP  LOAN NUMBER              PROPERTY NAME            DESCRIPTION       DAY PREPAYMENT ALLOWED          (Y/N)
------------------------------------------------------------------------------------------------------------------

  1     410902730   29 Research Way Associates               NAP      Any with accrued interest             No
  1     410901595   JG Midvale Retail Center                 NAP      Any with accrued interest             No
  1     410903085   Blanco Gardens Office Building           NAP      Any with accrued interest             No
  1     410903319   831 Latour Court                         NAP      Any with accrued interest             No
  2      6106225    Canyon Crest Apartments                  NAP      Any With Accrued Interest             No
  1     410903056   2034 Fillmore Street                     NAP      Any with accrued interest             No
  2     410903193   Oxford Pointe Apartments                 NAP      Any with accrued interest             No
  1     410902992   Channingway Retail Center                NAP      Any with accrued interest             No
  1     410903034   CVS-Glendale, AZ                         NAP      Any with accrued interest             No
  1       754693    565 Sinclair Road                                 First 5 days of the month;            No
                                                                      any other day with payment
                                                                      of interest to next P&I due date
  2       44057     Seagrass Cove                            0        Any with accrued interest             No
  2      6106224    Biltmore Apartments                      NAP      Any With Accrued Interest             No
  1     620903042   Tower Plaza                              NAP      Any with accrued interest             No
  1     410903029   Tudor Storage                            NAP      Any with accrued interest             No
  1     410902988   Security Public Storage - Vacaville      NAP      Any with accrued interest             No
  2      6105973    Centralia Apartments                     NAP      Any With Accrued Interest             No
  1       754495    125 Greenwich Avenue                              First 5 days of the month;            No
                                                                      any other day with payment
                                                                      of interest to next P&I due date
  1     410901711   Security Public Storage - Pinole         NAP      Any with accrued interest             No
  1     410903003   57th Street Village                      NAP      Any with accrued interest             No
  1     410902909   Hemet Retail                             NAP      Any with accrued interest             No
  1     410903154   Douglas Office Park                      NAP      Any with accrued interest             No
  2     410903172   The Village at Sheridan Meadows          NAP      Any with accrued interest             No
  1      6105900    River Point Shopping Center              NAP      Any With Accrued Interest             No
  2      6106265    South Pacific Apartments                 NAP      Any With Accrued Interest             No
  1     410901513   E Bell Road                              NAP      Any with accrued interest             No
  1       44543     CVS-Mobile                               0        Any with accrued interest             No
  1     410902918   815 Nicollet Mall                        NAP      Any with accrued interest             No






                                                                              OUTPARCEL   OUTPARCEL
                                                                               OR OTHER    OR OTHER
                                                          PARTIAL COLLATERAL   RELEASE     RELEASE
GROUP  LOAN NUMBER  PROPERTY NAME                        RELEASE DESCRIPTION    (Y/N)    DESCRIPTION
----------------------------------------------------------------------------------------------------

  1     410902730   29 Research Way Associates                   NAP              No         NAP
  1     410901595   JG Midvale Retail Center                     NAP              No         NAP
  1     410903085   Blanco Gardens Office Building               NAP              No         NAP
  1     410903319   831 Latour Court                             NAP              No         NAP
  2      6106225    Canyon Crest Apartments                      NAP              No         NAP
  1     410903056   2034 Fillmore Street                         NAP              No         NAP
  2     410903193   Oxford Pointe Apartments                     NAP              No         NAP
  1     410902992   Channingway Retail Center                    NAP              No         NAP
  1     410903034   CVS-Glendale, AZ                             NAP              No         NAP
  1       754693    565 Sinclair Road                            NAP              No         NAP
  2       44057     Seagrass Cove                                NAP              No         NAP
  2      6106224    Biltmore Apartments                          NAP              No         NAP
  1     620903042   Tower Plaza                                  NAP              No         NAP
  1     410903029   Tudor Storage                                NAP              No         NAP
  1     410902988   Security Public Storage - Vacaville          NAP              No         NAP
  2      6105973    Centralia Apartments                         NAP              No         NAP
  1       754495    125 Greenwich Avenue                         NAP              No         NAP
  1     410901711   Security Public Storage - Pinole             NAP              No         NAP
  1     410903003   57th Street Village                          NAP              No         NAP
  1     410902909   Hemet Retail                                 NAP              No         NAP
  1     410903154   Douglas Office Park                          NAP              No         NAP
  2     410903172   The Village at Sheridan Meadows              NAP              No         NAP
  1      6105900    River Point Shopping Center                  NAP              No         NAP
  2      6106265    South Pacific Apartments                     NAP              No         NAP
  1     410901513   E Bell Road                                  NAP              No         NAP
  1       44543     CVS-Mobile                                   NAP              No         NAP
  1     410902918   815 Nicollet Mall                            NAP              No         NAP






                                                                                                PAYMENT   PAYMENT
                                                                                                 GRACE     GRACE
                                                         SUBSTITUTION  SUBSTITUTION             PERIOD    PERIOD
                                                            ALLOWED      PROVISION             EVENT OF  EVENT OF
GROUP  LOAN NUMBER  PROPERTY NAME                            (Y/N)      DESCRIPTION  DUE DATE   DEFAULT  LATE FEE  LOCKBOX
--------------------------------------------------------------------------------------------------------------------------

  1     410902730   29 Research Way Associates                No            NAP        1st         5         5       Yes
  1     410901595   JG Midvale Retail Center                  No            NAP        1st         5         5       No
  1     410903085   Blanco Gardens Office Building            No            NAP        1st         5         5       No
  1     410903319   831 Latour Court                          No            NAP        1st         5         5       No
  2      6106225    Canyon Crest Apartments                   No            NAP        5th         0         0       No
  1     410903056   2034 Fillmore Street                      No            NAP        1st         5         5       No
  2     410903193   Oxford Pointe Apartments                  No            NAP        1st         5         5       No
  1     410902992   Channingway Retail Center                 No            NAP        1st         5         5       No
  1     410903034   CVS-Glendale, AZ                          No            NAP        1st         5         5       No
  1       754693    565 Sinclair Road                         No            NAP        1st         5         0       No
  2       44057     Seagrass Cove                             No            NAP        1st         5         5       Yes
  2      6106224    Biltmore Apartments                       No            NAP        5th         0         0       No
  1     620903042   Tower Plaza                               No            NAP        1st         5         5       No
  1     410903029   Tudor Storage                             No            NAP        1st         5         5       No
  1     410902988   Security Public Storage - Vacaville       No            NAP        1st         5         5       No
  2      6105973    Centralia Apartments                      No            NAP        5th         0         0       No
  1       754495    125 Greenwich Avenue                      No            NAP        1st         5         0       No
  1     410901711   Security Public Storage - Pinole          No            NAP        1st         5         5       No
  1     410903003   57th Street Village                       No            NAP        1st         5         5       No
  1     410902909   Hemet Retail                              No            NAP        1st         5         5       No
  1     410903154   Douglas Office Park                       No            NAP        1st         5         5       No
  2     410903172   The Village at Sheridan Meadows           No            NAP        1st         5         5       No
  1      6105900    River Point Shopping Center               No            NAP        5th         0         0       Yes
  2      6106265    South Pacific Apartments                  No            NAP        5th         0         0       No
  1     410901513   E Bell Road                               No            NAP        1st         5         5       No
  1       44543     CVS-Mobile                                No            NAP        1st         5         5       No
  1     410902918   815 Nicollet Mall                         No            NAP        1st         5         5       No







                                                                                                                      REPLACEMENT
                                                                                     TERMS/DESCRIPTION                  RESERVES
                                                                                        OF SPRINGING                    INITIAL
                                                                                          LOCKBOX                       DEPOSIT
GROUP  LOAN NUMBER  PROPERTY NAME                        LOCKBOX TYPE                 (IF APPLICABLE)                    AMOUNT
---------------------------------------------------------------------------------------------------------------------------------

  1     410902730   29 Research Way Associates           Springing Hard  Trigger Event occurs if Tenant fails to                0
                                                                         extend lease, Borrower fails to deliver
                                                                         evidence of extension at the earlier of
                                                                         the notice date contained in its respective
                                                                         impound lease or 12 months prior to lease
                                                                         expiration (or a replacement lease by an
                                                                         accepable replacement tenant in lieu),
                                                                         default, or any action to terminate lease.

  1     410901595   JG Midvale Retail Center                  None       NAP                                                    0
  1     410903085   Blanco Gardens Office Building            None       NAP                                                    0
  1     410903319   831 Latour Court                          None       NAP                                                    0
  2      6106225    Canyon Crest Apartments                   NAP
  1     410903056   2034 Fillmore Street                      None       NAP                                                    0
  2     410903193   Oxford Pointe Apartments                  None       NAP                                                    0
  1     410902992   Channingway Retail Center                 None       NAP                                                    0
  1     410903034   CVS-Glendale, AZ                          None       NAP                                                    0
  1       754693    565 Sinclair Road                         NAP                                                               0
  2       44057     Seagrass Cove                             Hard                                                            985
  2      6106224    Biltmore Apartments                       NAP
  1     620903042   Tower Plaza                               None       NAP                                                    0
  1     410903029   Tudor Storage                             None       NAP                                                    0
  1     410902988   Security Public Storage - Vacaville       None       NAP                                                    0
  2      6105973    Centralia Apartments                      NAP




  1       754495    125 Greenwich Avenue                      NAP                                                               0
  1     410901711   Security Public Storage - Pinole          None       NAP                                                    0
  1     410903003   57th Street Village                       None       NAP                                                    0
  1     410902909   Hemet Retail                              None       NAP                                                    0
  1     410903154   Douglas Office Park                       None       NAP                                                    0
  2     410903172   The Village at Sheridan Meadows           None       NAP                                                    0
  1      6105900    River Point Shopping Center               Hard
  2      6106265    South Pacific Apartments                  NAP
  1     410901513   E Bell Road                               None       NAP                                                    0
  1       44543     CVS-Mobile                                None                                                              0
  1     410902918   815 Nicollet Mall                         None       NAP                                                    0


                                                                                       TERMS/
                                                         REPLACEMENT                DESCRIPTION                   REPLACEMENT
                                                           RESERVES                 OF SPRINGING                    RESERVE
                                                           MONTHLY                  REPLACEMENT                       CAP
                                                           DEPOSIT                    RESERVES                    DESCRIPTION
GROUP  LOAN NUMBER  PROPERTY NAME                           AMOUNT                (IF APPLICABLE)               (IF APPLICABLE)
-------------------------------------------------------------------------------------------------------------------------------

  1     410902730   29 Research Way Associates                     0  Impound waived as long as there exists                  0
                                                                      no Default, tax/insurance payments are
                                                                      made prior to delinquincy, proof of
                                                                      payments is provided to Lender, and
                                                                      Property is being maintained to Lender's
                                                                      satisfaction. Failure to meet any of
                                                                      these conditions may requre the Borrower
                                                                      to make montly payments of $885 and/or
                                                                      fund the impound.
  1     410901595   JG Midvale Retail Center                       0  NAP                                                     0
  1     410903085   Blanco Gardens Office Building                 0  NAP                                                     0
  1     410903319   831 Latour Court                             627  NAP                                                     0
  2      6106225    Canyon Crest Apartments                    1,620
  1     410903056   2034 Fillmore Street                           0  NAP                                                     0
  2     410903193   Oxford Pointe Apartments                   3,167  NAP                                                     0
  1     410902992   Channingway Retail Center                  2,827  NAP                                               120,000
  1     410903034   CVS-Glendale, AZ                               0  NAP                                                     0
  1       754693    565 Sinclair Road                              0  NAP                                                   NAP
  2       44057     Seagrass Cove                                985
  2      6106224    Biltmore Apartments                        1,081
  1     620903042   Tower Plaza                                    0  NAP                                                     0
  1     410903029   Tudor Storage                                475  NAP                                                     0
  1     410902988   Security Public Storage - Vacaville            0  NAP                                                     0
  2      6105973    Centralia Apartments                              Monthly deposits of $2,085 spring upon
                                                                      (i) Event of default, and/or (ii) The
                                                                      property is not being properly
                                                                      maintained, as determined by Lender
                                                                      through its annual property inspections.
  1       754495    125 Greenwich Avenue                           0  NAP                                                   NAP
  1     410901711   Security Public Storage - Pinole               0  NAP                                                     0
  1     410903003   57th Street Village                          378  NAP                                                13,608
  1     410902909   Hemet Retail                                   0  NAP                                                     0
  1     410903154   Douglas Office Park                            0  NAP                                                     0
  2     410903172   The Village at Sheridan Meadows            1,750  NAP                                                63,000
  1      6105900    River Point Shopping Center                1,000                                                     75,000
  2      6106265    South Pacific Apartments                   1,581
  1     410901513   E Bell Road                                  651  NAP                                                     0
  1       44543     CVS-Mobile                                     0
  1     410902918   815 Nicollet Mall                            343  NAP                                                     0






                                                         IMMEDIATE                                    TERMS
                                                          REPAIR                                   /DESCRIPTION
                                                          RESERVE   INITIAL  MONTHLY               OF SPRINGING
                                                          DEPOSIT     TAX      TAX                  TAX ESCROW
GROUP  LOAN NUMBER  PROPERTY NAME                         AMOUNT     ESCROW   ESCROW             (IF APPLICABLE)
-----------------------------------------------------------------------------------------------------------------------------

  1     410902730   29 Research Way Associates                   0        0        0  Impound waived as long as there exists
                                                                                      no Default, tax/insurance payments are
                                                                                      made prior to delinquincy, proof of
                                                                                      payments is provided to Lender, and
                                                                                      Property is being maintained to
                                                                                      Lender's satisfaction. Failure to meet
                                                                                      any of these conditions may requre the
                                                                                      Borrower to make montly payments
                                                                                      and/or fund the impound.
  1     410901595   JG Midvale Retail Center                     0        0        0  NAP
  1     410903085   Blanco Gardens Office Building               0    3,251    3,251  NAP
  1     410903319   831 Latour Court                             0    9,350    4,675  NAP
  2      6106225    Canyon Crest Apartments                          13,314    3,328
  1     410903056   2034 Fillmore Street                         0    1,988      284  NAP
  2     410903193   Oxford Pointe Apartments                33,125   48,202    4,382  NAP
  1     410902992   Channingway Retail Center                    0   27,120    6,780  NAP
  1     410903034   CVS-Glendale, AZ                             0        0        0  NAP
  1       754693    565 Sinclair Road                            0        0        0  NAP
  2       44057     Seagrass Cove                                0   12,161    4,054
  2      6106224    Biltmore Apartments                      6,344   13,892    3,473
  1     620903042   Tower Plaza                             12,133   38,164    5,452  NAP
  1     410903029   Tudor Storage                                0    7,064    3,532  NAP
  1     410902988   Security Public Storage - Vacaville          0        0        0  Impound is waived as long as Borrower
                                                                                      pays annual taxes prior to delinquency,
                                                                                      and there are no defaults.
  2      6105973    Centralia Apartments                     6,830    5,978    2,989
  1       754495    125 Greenwich Avenue                         0   19,739    1,974                    NAP
  1     410901711   Security Public Storage - Pinole             0        0        0  Impound is waived as long as Borrower
                                                                                      makes annual tax payments prior to
                                                                                      delinquency, and there are no defaults.
  1     410903003   57th Street Village                          0    4,813    4,813                    NAP
  1     410902909   Hemet Retail                                 0        0        0  Tax impound is waived at closing and so
                                                                                      long as no default exists and
                                                                                      satisfactory proof of payment of taxes
                                                                                      is submitted in a timely manner.
  1     410903154   Douglas Office Park                          0    5,312      664  NAP
  2     410903172   The Village at Sheridan Meadows              0   15,320    7,660  NAP
  1      6105900    River Point Shopping Center             62,188   37,583    3,417
  2      6106265    South Pacific Apartments                 3,125             3,808
  1     410901513   E Bell Road                                  0    8,400    4,200  NAP
  1       44543     CVS-Mobile                                   0        0        0
  1     410902918   815 Nicollet Mall                            0        0    6,578  NAP


                                                                                            TERMS/DESCRIPTION
                                                                                               OF SPRINGING
                                                          INITIAL    MONTHLY                     INSURANCE
                                                         INSURANCE  INSURANCE                     ESCROW
GROUP  LOAN NUMBER  PROPERTY NAME                          ESCROW     ESCROW                 (IF APPLICABLE)
------------------------------------------------------------------------------------------------------------------------------

  1     410902730   29 Research Way Associates                   0          0  Impound waived as long as there exists no
                                                                               Default; tax/insurance payments are made
                                                                               prior to delinquincy and proof of payments is
                                                                               provided to Lender; and Property is being
                                                                               maintained to Lender's satisfaction. Failure
                                                                               to meet any of these conditions may requre
                                                                               the Borrower to make montly payments
                                                                               and/or fund the impound.

  1     410901595   JG Midvale Retail Center                     0          0  NAP
  1     410903085   Blanco Gardens Office Building           7,194        654  NAP
  1     410903319   831 Latour Court                         1,050      1,050  NAP
  2      6106225    Canyon Crest Apartments                               834
  1     410903056   2034 Fillmore Street                         0          0  NAP
  2     410903193   Oxford Pointe Apartments                31,149      3,461  NAP
  1     410902992   Channingway Retail Center                  584        584  NAP
  1     410903034   CVS-Glendale, AZ                             0          0  NAP
  1       754693    565 Sinclair Road                            0          0  NAP
  2       44057     Seagrass Cove                                0          0  Failure to provide evidence of payment
  2      6106224    Biltmore Apartments                                   835
  1     620903042   Tower Plaza                              4,149      1,383  NAP
  1     410903029   Tudor Storage                            5,949        661  NAP
  1     410902988   Security Public Storage - Vacaville         0          0   Impound is waived as long as Borrower pays
                                                                               annual premiums prior to delinquincy, and
                                                                               there are no defaults.
  2      6105973    Centralia Apartments                     4,631      2,315
  1       754495    125 Greenwich Avenue                         0          0  NAP
  1     410901711   Security Public Storage - Pinole            0           0  Impound is waived as long as Borrower makes
                                                                               annual insurance premium payments prior to
                                                                               delinquency, and there are no defaults.
  1     410903003   57th Street Village                        777        777                          NAP
  1     410902909   Hemet Retail                                 0          0  Insurance impound is waived at closing and so
                                                                               long as Borrower provides evidence of
                                                                               insurance, satisfactory proof of payment of
                                                                               insurance premiums and no default has occurred.
  1     410903154   Douglas Office Park                      4,296        537  NAP
  2     410903172   The Village at Sheridan Meadows          7,512      1,252  NAP
  1      6105900    River Point Shopping Center             26,186      2,959
  2      6106265    South Pacific Apartments                 1,118      1,118
  1     410901513   E Bell Road                              1,016        254  NAP
  1       44543     CVS-Mobile                                   0          0
  1     410902918   815 Nicollet Mall                        2,592        648  NAP






                                                                                                        TI/LC
                                                                        TERMS/DESCRIPTION              RESERVE      INITIAL  MONTHLY
                                             INITIAL  MONTHLY             OF SPRINGING                   CAP          DEBT    DEBT
                                              TI/LC    TI/LC              TI/LC RESERVE              DESCRIPTION    SERVICE  SERVICE
GROUP  LOAN NUMBER  PROPERTY NAME            AMOUNT   RESERVE            (IF APPLICABLE)           (IF APPLICABLE)   ESCROW  ESCROW
------------------------------------------------------------------------------------------------------------------------------------

  1     410902730   29 Research Way                0        0  Following a *Trigger Event,                       0        0      0
                    Associates                                 Borrower shall deposit all
                                                               **Excess Cash Flow each month as
                                                               the Springing TI Impound, until
                                                               the total General TI equals
                                                               $300,000. Trigger Event occurs if
                                                               Tenant fails to extend lease,
                                                               Borrower fails to deliver evidence
                                                               of extension at the earlier of the
                                                               notice date contained in its
                                                               respective impound lease or 12
                                                               months prior to lease expiration
                                                               (or a replacement lease by an
                                                               accepable replacement tenant in
                                                               lieu), default, or any action to
                                                               terminate lease. Excess Cash Flow
                                                               - The balance of any funds
                                                               remaining after payment of all
                                                               required sums, and approved
                                                               Operating Expenses.
  1     410901595   JG Midvale Retail              0        0  NAP                                               0        0      0
                    Center
  1     410903085   Blanco Gardens Office          0        0  NAP                                               0        0      0
                    Building
  1     410903319   831 Latour Court               0    2,283  NAP                                               0        0      0
  2      6106225    Canyon Crest Apartments
  1     410903056   2034 Fillmore Street           0        0  Springing impound in the event                    0        0      0
                                                               that the tenant (Smith & Hawken)
                                                               does not extend their lease for a
                                                               5-year term. One year's rent of
                                                               $149,338 will be impounded on
                                                               6/30/2006, if tenant does not
                                                               provide notice to renew the lease.
  2     410903193   Oxford Pointe                  0        0  NAP                                               0        0      0
                    Apartments
  1     410902992   Channingway Retail             0    4,317  NAP                                         240,000        0      0
                    Center
  1     410903034   CVS-Glendale, AZ               0        0  NAP                                               0        0      0
  1       754693    565 Sinclair Road              0        0  NAP                                             NAP
  2       44057     Seagrass Cove                  0        0                                                             0      0
  2      6106224    Biltmore Apartments
  1     620903042   Tower Plaza                    0        0  A springing re-tenanting impound                  0        0      0
                                                               was required, in the event that
                                                               Chuck E. Cheese defaults on their
                                                               respective leases, vacates, goes
                                                               dark, does not give notice to
                                                               extend at notice period, or upon
                                                               loan assumption. The impound
                                                               amount for Chuck E. cheese is one
                                                               year of rent ($200,165), of which
                                                               $95,000 can go towards tenant
                                                               improvement/leasing commission
                                                               expenses, and the balance can be
                                                               applied towards debt service in an
                                                               amount not to exceed 105,165.
  1     410903029   Tudor Storage                  0        0  NAP                                               0        0      0
  1     410902988   Security Public Storage        0        0  NAP                                               0        0      0
                    - Vacaville
  2      6105973    Centralia Apartments
  1       754495    125 Greenwich Avenue           0        0  NAP                                             NAP
  1     410901711   Security Public Storage        0        0  NAP                                               0        0      0
                    - Pinole
  1     410903003   57th Street Village            0    1,964  NAP                                          40,000        0      0
  1     410902909   Hemet Retail                   0    1,204  Springing impound in the amount of           85,000        0      0
                                                               $90,000 in the event that
                                                               Hollywood Video terminates its
                                                               lease, goes dark, defaults,
                                                               vacates or upon loan assumption or
                                                               loan default. In the event of an
                                                               assumption, Lender, at sole
                                                               discretion, shall determine such
                                                               impound based on the assumption
                                                               Borrower's sponsorship and
                                                               financial strength.
  1     410903154   Douglas Office Park            0    1,890  Springing Impound of $52,250 upon                 0        0      0
                                                               the earlier of: (1) 15 days after
                                                               Borrower has knowledge of a
                                                               monetary or material non-monetary
                                                               default by Granite Bay Management,
                                                               LLC; (2) 15 days after Borrower
                                                               grants Granite Bay Management, LLC
                                                               a rental rate reduction or
                                                               material lease modification
                                                               without Lender's approval; (3) 15
                                                               days after Borrower has knowledge
                                                               that Granite Bay Management, LLC
                                                               is exercising a right to cancel or
                                                               terminate its lease; or (4) six
                                                               months from the lease expiration
                                                               date. In addition, if the Property
                                                               is sold and the loan is assumed by
                                                               a party of lesser financial
                                                               condition, WFB reserves the right
                                                               to require the Springing Impound.
  2     410903172   The Village at Sheridan        0        0  NAP                                               0        0      0
                    Meadows
  1      6105900    River Point Shopping                2,750                                               75,000
                    Center
  2      6106265    South Pacific
                    Apartments
  1     410901513   E Bell Road                    0    1,450  NAP                                               0        0      0
  1       44543     CVS-Mobile                     0        0                                                             0      0
  1     410902918   815 Nicollet Mall         50,000    1,039  NAP                                               0        0      0






                                                                                                          TERMS/
                                                                                                       DESCRIPTION
                                                                                    OTHER     OTHER   OF SPRINGING
                                                                                   ESCROW    ESCROW      OTHER
                                                                                   INITIAL  MONTHLY       ESCROW
GROUP  LOAN NUMBER  PROPERTY NAME                        OTHER ESCROW DESCRIPTION  AMOUNT    AMOUNT  (IF APPLICABLE)
--------------------------------------------------------------------------------------------------------------------

  1     410902730   29 Research Way Associates           NAP                             0        0        NAP
  1     410901595   JG Midvale Retail Center             NAP                             0        0        NAP
  1     410903085   Blanco Gardens Office Building       NAP                             0        0        NAP
  1     410903319   831 Latour Court                     NAP                             0        0        NAP
  2      6106225    Canyon Crest Apartments              Seismic Reserve            64,000
  1     410903056   2034 Fillmore Street                 NAP                             0        0        NAP
  2     410903193   Oxford Pointe Apartments             NAP                             0        0        NAP
  1     410902992   Channingway Retail Center            NAP                             0        0        NAP
  1     410903034   CVS-Glendale, AZ                     NAP                             0        0        NAP
  1       754693    565 Sinclair Road                                                    0        0        NAP
  2       44057     Seagrass Cove                        0                               0
  2      6106224    Biltmore Apartments
  1     620903042   Tower Plaza                          NAP                             0        0        NAP
  1     410903029   Tudor Storage                        NAP                             0        0        NAP
  1     410902988   Security Public Storage - Vacaville  NAP                             0        0        NAP
  2      6105973    Centralia Apartments
  1       754495    125 Greenwich Avenue                                                 0        0        NAP
  1     410901711   Security Public Storage - Pinole     NAP                             0        0        NAP
  1     410903003   57th Street Village                  NAP                             0        0        NAP
  1     410902909   Hemet Retail                         NAP                             0        0        NAP
  1     410903154   Douglas Office Park                  NAP                             0        0        NAP
  2     410903172   The Village at Sheridan Meadows      NAP                             0        0        NAP
  1      6105900    River Point Shopping Center          Vacant Space Reserve       20,000
  2      6106265    South Pacific Apartments
  1     410901513   E Bell Road                          NAP                             0        0        NAP
  1       44543     CVS-Mobile                           0                               0
  1     410902918   815 Nicollet Mall                    NAP                             0        0        NAP






                                                            OTHER
                                                          ESCROW CAP                                   OCCUPANCY   OCCUPANCY
          LOAN                                           DESCRIPTION                                    % (MOST   DATE (MOST
GROUP    NUMBER   PROPERTY NAME                        (IF APPLICABLE)   YEAR BUILT   YEAR RENOVATED    RECENT)    RECENT)
----------------------------------------------------------------------------------------------------------------------------

  1    410902730  29 Research Way Associates                 NAP            1995                          100.0%    7/1/2005
  1    410901595  JG Midvale Retail Center                   NAP         1976-1978   1998-1999 / 2003     100.0%   10/7/2005
  1    410903085  Blanco Gardens Office Building             NAP            1981           2003           100.0%    7/1/2005
  1    410903319  831 Latour Court                           NAP            1987                          100.0%   9/29/2005
  2     6106225   Canyon Crest Apartments                                   1986           2004            98.3%  10/12/2005
  1    410903056  2034 Fillmore Street                       NAP            1900       1900 / 1983        100.0%   9/13/2005
  2    410903193  Oxford Pointe Apartments                   NAP            1970        2002-2004          92.1%    9/1/2005
  1    410902992  Channingway Retail Center                  NAP            1974        1999-2000          98.3%   5/19/2005
  1    410903034  CVS-Glendale, AZ                           NAP            2005                          100.0%    6/8/2005
  1      754693   565 Sinclair Road                          NAP            1983                          100.0%   10/6/2005
  2      44057    Seagrass Cove                                             1989                           97.8%   9/22/2005
  2     6106224   Biltmore Apartments                                       1961                           97.7%   7/26/2005
  1    620903042  Tower Plaza                                NAP           1970s           1998           100.0%   9/16/2005
  1    410903029  Tudor Storage                              NAP            1998                           97.5%   6/30/2005
  1    410902988  Security Public Storage - Vacaville        NAP            1986                           90.0%   5/31/2005
  2     6105973   Centralia Apartments                                      1972           2004            98.4%   4/30/2005
  1      754495   125 Greenwich Avenue                       NAP            1917       1968 / 1982        100.0%   10/3/2005
  1    410901711  Security Public Storage - Pinole           NAP            1988                           78.4%   5/30/2005
  1    410903003  57th Street Village                        NAP            2004                          100.0%   8/25/2005
  1    410902909  Hemet Retail                               NAP            2005                          100.0%  10/31/2005
  1    410903154  Douglas Office Park                        NAP            2005                          100.0%   9/19/2005
  2    410903172  The Village at Sheridan Meadows            NAP            2001                           89.3%    9/7/2005
  1     6105900   River Point Shopping Center                               1972           1999            95.9%    4/1/2005
  2     6106265   South Pacific Apartments                                  1963                           96.5%   9/30/2005
  1    410901513  E Bell Road                                NAP        1986 / 1996                       100.0%    9/7/2005
  1      44543    CVS-Mobile                                                2003                          100.0%   11/1/2005
  1    410902918  815 Nicollet Mall                          NAP            1914           1999           100.0%   4/25/2005



                                                                                           NET
          LOAN                                                  MEASUREMENT   BALANCE   RENTABLE   APPRAISAL
GROUP    NUMBER   PROPERTY NAME                         UNITS       UNIT     PER UNIT     AREA       VALUE
------------------------------------------------------------------------------------------------------------

  1    410902730  29 Research Way Associates            33,190     Sq Ft        113.69    33,190   6,500,000
  1    410901595  JG Midvale Retail Center             105,186     Sq Ft         35.23   105,186   7,700,000
  1    410903085  Blanco Gardens Office Building        27,903     Sq Ft        132.31    27,903   5,600,000
  1    410903319  831 Latour Court                      37,620     Sq Ft         95.69    37,620   4,900,000
  2     6106225   Canyon Crest Apartments                   62     Units     56,451.61    38,925   6,000,000
  1    410903056  2034 Fillmore Street                  11,100     Sq Ft        310.86    11,100   5,000,000
  2    410903193  Oxford Pointe Apartments                 152     Units     21,686.18         0   5,000,000
  1    410902992  Channingway Retail Center             93,915     Sq Ft         34.82    93,915   4,100,000
  1    410903034  CVS-Glendale, AZ                      13,824     Sq Ft        231.48    13,824   5,795,000
  1      754693   565 Sinclair Road                    120,965     Sq Ft         26.41   120,965  10,200,000
  2      44057    Seagrass Cove                             46     Units     69,043.48         0   3,950,000
  2     6106224   Biltmore Apartments                       44     Units     71,590.91    32,780   5,300,000
  1    620903042  Tower Plaza                           39,900     Sq Ft         77.54    39,900   6,050,000
  1    410903029  Tudor Storage                         37,921     Sq Ft         81.48    37,921   4,300,000
  1    410902988  Security Public Storage - Vacaville   66,000     Sq Ft         46.05    66,000   4,900,000
  2     6105973   Centralia Apartments                      64     Units     46,823.69    53,009   8,500,000
  1      754495   125 Greenwich Avenue                  17,015     Sq Ft        176.12    17,015   7,100,000
  1    410901711  Security Public Storage - Pinole      62,246     Sq Ft         48.06    62,246   5,120,000
  1    410903003  57th Street Village                   30,540     Sq Ft         94.52    30,540   4,000,000
  1    410902909  Hemet Retail                          15,232     Sq Ft        188.54    15,232   3,900,000
  1    410903154  Douglas Office Park                   15,905     Sq Ft        177.44    15,905   4,490,000
  2    410903172  The Village at Sheridan Meadows           84     Units     33,264.28         0   3,500,000
  1     6105900   River Point Shopping Center           57,836     Sq Ft         47.46    57,836   4,000,000
  2     6106265   South Pacific Apartments                  57     Units     47,368.42    29,400   3,800,000
  1    410901513  E Bell Road                           24,307     Sq Ft        110.89    24,307   4,300,000
  1      44543    CVS-Mobile                            13,813     Sq Ft        195.07    13,813   3,600,000
  1    410902918  815 Nicollet Mall                     14,206     Sq Ft        189.46    14,206   3,450,000






                                                                DATE OF
                                                               APPRAISAL
          LOAN                                    APPRAISAL   (VALUATION    PHASE I   PHASE II  ENGINEERING
GROUP    NUMBER   PROPERTY NAME                    TYPE          DATE)       DATE       DATE    REPORT DATE
-------------------------------------------------------------------------------------------------------------

  1    410902730  29 Research Way Associates       As-Is       4/13/2005         NAP     NAP      4/22/2005
  1    410901595  JG Midvale Retail Center         As-Is        8/1/2005         NAP     NAP       5/4/2003
  1    410903085  Blanco Gardens Office            As-Is        8/3/2005         NAP     NAP       8/1/2004
                  Building
  1    410903319  831 Latour Court                 As-Is       9/20/2005   7/14/2005     NAP      9/27/2005
  2     6106225   Canyon Crest Apartments          As-Is        9/2/2005    9/9/2005     NAP       9/9/2005
  1    410903056  2034 Fillmore Street             As-Is        7/7/2005   7/15/2005     NAP      7/25/2005
  2    410903193  Oxford Pointe Apartments         As-Is       8/23/2005         NAP     NAP      8/23/2005
  1    410902992  Channingway Retail Center        As-Is        7/1/2005         NAP     NAP      7/19/2005
  1    410903034  CVS-Glendale, AZ                 As-Is       7/27/2005         NAP     NAP      7/19/2005
  1      754693   565 Sinclair Road                As-Is       9/22/2005  10/10/2005     NAP     10/11/2005
  2      44057    Seagrass Cove                    As-Is       4/28/2005  10/19/2005             10/11/2005
  2     6106224   Biltmore Apartments              As-Is        9/1/2005    9/7/2005     NAP       9/7/2005
  1    620903042  Tower Plaza                      As-Is       8/16/2005         NAP     NAP      8/12/2005
  1    410903029  Tudor Storage                    As-Is       7/18/2005         NAP     NAP      7/22/2005
  1    410902988  Security Public Storage -        As-Is        7/6/2005         NAP     NAP      6/28/2005
                  Vacaville
  2     6105973   Centralia Apartments             As-Is       5/13/2005   5/20/2005     NAP      5/19/2005
  1      754495   125 Greenwich Avenue             As-Is        9/9/2005   8/31/2005     NAP      8/26/2005
  1    410901711  Security Public Storage -        As-Is        7/7/2005         NAP     NAP      6/22/2005
                  Pinole
  1    410903003  57th Street Village              As-Is       7/18/2005         NAP     NAP      7/14/2005
  1    410902909  Hemet Retail                 As-Stabilized   7/11/2005         NAP     NAP      7/21/2005
  1    410903154  Douglas Office Park              As-Is       8/31/2005         NAP     NAP      8/12/2005
  2    410903172  The Village at Sheridan          As-Is       8/16/2005         NAP     NAP      8/23/2005
                  Meadows
  1     6105900   River Point Shopping Center      As-Is       4/19/2005   7/20/2005     NAP      7/20/2005
  2     6106265   South Pacific Apartments         As-Is       10/4/2005   9/22/2005     NAP      9/22/2005
  1    410901513  E Bell Road                      As-Is       9/20/2005         NAP     NAP      9/23/2005
  1      44543    CVS-Mobile                       As-Is        8/8/2005   8/10/2005              8/11/2005
  1    410902918  815 Nicollet Mall                As-Is       7/20/2005         NAP     NAP      6/22/2005




          LOAN                                 SEISMIC  ENVIRONMENTAL  EARTHQUAKE  HURRICANE    FLOOD
GROUP    NUMBER   PROPERTY NAME                  PML%     INSURANCE     INSURANCE  INSURANCE  INSURANCE
-------------------------------------------------------------------------------------------------------

  1    410902730  29 Research Way Associates     NAP     Yes - Group        No        Yes         No
  1    410901595  JG Midvale Retail Center      11.0%    Yes - Group        No        Yes         No
  1    410903085  Blanco Gardens Office         17.0%    Yes - Group        No        Yes         No
                  Building
  1    410903319  831 Latour Court              16.0%         No            No        Yes         No
  2     6106225   Canyon Crest Apartments       24.0%         No            No         No         No
  1    410903056  2034 Fillmore Street          17.0%         No            No        Yes         No
  2    410903193  Oxford Pointe Apartments       NAP     Yes - Group        No        Yes         No
  1    410902992  Channingway Retail Center      NAP     Yes - Group        No        Yes         No
  1    410903034  CVS-Glendale, AZ               NAP     Yes - Group        No        Yes         No
  1      754693   565 Sinclair Road             19.0%         No           Yes         No        Yes
  2      44057    Seagrass Cove                  0.0%         No           Yes        Yes        Yes
  2     6106224   Biltmore Apartments           19.0%         No            No         No         No
  1    620903042  Tower Plaza                   11.0%    Yes - Group        No        Yes         No
  1    410903029  Tudor Storage                 17.0%    Yes - Group        No        Yes         No
  1    410902988  Security Public Storage -     15.0%    Yes - Group        No        Yes         No
                  Vacaville
  2     6105973   Centralia Apartments          17.0%         No            No        Yes         No
  1      754495   125 Greenwich Avenue           NAP          No            No         No         No
  1    410901711  Security Public Storage -     18.0%    Yes - Group        No        Yes         No
                  Pinole
  1    410903003  57th Street Village            NAP     Yes - Group        No        Yes         No
  1    410902909  Hemet Retail                  16.0%    Yes - Group        No        Yes         No
  1    410903154  Douglas Office Park           11.0%    Yes - Group        No        Yes         No
  2    410903172  The Village at Sheridan        NAP     Yes - Group        No        Yes         No
                  Meadows
  1     6105900   River Point Shopping Center                 No            No        Yes        Yes
  2     6106265   South Pacific Apartments      18.0%         No            No         No         No
  1    410901513  E Bell Road                    NAP     Yes - Group        No        Yes         No
  1      44543    CVS-Mobile                     0.0%         No           Yes        Yes        Yes
  1    410902918  815 Nicollet Mall              NAP     Yes - Group        No        Yes         No






                                                                                              PARI PASSU
                                                          LTV     LTV                         DEBT AMOUNT
       LOAN                                             CUTOFF  BALLOON    LIEN    OWNERSHIP     (IF
GROUP  NUMBER     PROPERTY NAME                          VALUE   VALUE   POSITION   INTEREST  APPLICABLE)
-----------------------------------------------------------------------------------------------------------

  1    410902730  29 Research Way Associates             58.1%   37.4%     First      Fee         NAP
  1    410901595  JG Midvale Retail Center               48.1%    1.0%     First      Fee         NAP
  1    410903085  Blanco Gardens Office Building         65.9%   54.8%     First      Fee         NAP
  1    410903319  831 Latour Court                       73.5%   65.5%     First      Fee         NAP
  2     6106225   Canyon Crest Apartments                58.3%   51.0%     First      Fee         NAP
  1    410903056  2034 Fillmore Street                   69.0%   57.5%     First      Fee         NAP
  2    410903193  Oxford Pointe Apartments               65.9%   55.0%     First      Fee         NAP
  1    410902992  Channingway Retail Center              79.8%   67.5%     First      Fee         NAP
  1    410903034  CVS-Glendale, AZ                       55.2%   47.8%     First      Fee         NAP
  1      754693   565 Sinclair Road                      31.3%   23.6%     First      Fee         NAP
  2      44057    Seagrass Cove                          80.4%   67.5%     First      Fee         NAP
  2     6106224   Biltmore Apartments                    59.4%   52.0%     First      Fee         NAP
  1    620903042  Tower Plaza                            51.1%   43.1%     First      Fee         NAP
  1    410903029  Tudor Storage                          71.9%   60.0%     First      Fee         NAP
  1    410902988  Security Public Storage - Vacaville    62.0%   51.4%     First      Fee         NAP
  2     6105973   Centralia Apartments                   35.3%   29.5%     First      Fee         NAP
  1      754495   125 Greenwich Avenue                   42.2%   35.3%     First      Fee         NAP
  1    410901711  Security Public Storage - Pinole       58.4%   49.8%     First      Fee         NAP
  1    410903003  57th Street Village                    72.2%   46.4%     First      Fee         NAP
  1    410902909  Hemet Retail                           73.6%   61.5%     First      Fee         NAP
  1    410903154  Douglas Office Park                    62.9%   53.4%     First      Fee         NAP
  2    410903172  The Village at Sheridan Meadows        79.8%   66.8%     First      Fee         NAP
  1     6105900   River Point Shopping Center            68.6%   58.3%     First      Fee         NAP
  2     6106265   South Pacific Apartments               71.1%   62.2%     First      Fee         NAP
  1    410901513  E Bell Road                            62.7%   53.7%     First      Fee         NAP
  1      44543    CVS-Mobile                             74.8%   62.8%     First      Fee         NAP
  1    410902918  815 Nicollet Mall                      78.0%   65.4%     First      Fee         NAP


                                                          SECURED        SECURED         SECURED
                                                       (BY PROPERTY)  (BY PROPERTY)     SECONDARY
                                                         SECONDARY    SECONDARY LIEN  (BY PROPERTY)
       LOAN                                              FINANCING       EXISTING       FINANCING
GROUP  NUMBER     PROPERTY NAME                           ALLOWED         BALANCE       DESCRIPTION
---------------------------------------------------------------------------------------------------

  1    410902730  29 Research Way Associates                 No             NAP            NAP
  1    410901595  JG Midvale Retail Center                   No             NAP            NAP
  1    410903085  Blanco Gardens Office Building             No             NAP            NAP
  1    410903319  831 Latour Court                           No             NAP            NAP
  2     6106225   Canyon Crest Apartments                    No             NAP            NAP
  1    410903056  2034 Fillmore Street                       No             NAP            NAP
  2    410903193  Oxford Pointe Apartments                   No             NAP            NAP
  1    410902992  Channingway Retail Center                  No             NAP            NAP
  1    410903034  CVS-Glendale, AZ                           No             NAP            NAP
  1      754693   565 Sinclair Road                          No             NAP            NAP
  2      44057    Seagrass Cove                              No             NAP            NAP
  2     6106224   Biltmore Apartments                        No             NAP            NAP
  1    620903042  Tower Plaza                                No             NAP            NAP
  1    410903029  Tudor Storage                              No             NAP            NAP
  1    410902988  Security Public Storage - Vacaville        No             NAP            NAP
  2     6105973   Centralia Apartments                       No             NAP            NAP
  1      754495   125 Greenwich Avenue                       No             NAP            NAP
  1    410901711  Security Public Storage - Pinole           No             NAP            NAP
  1    410903003  57th Street Village                        No             NAP            NAP
  1    410902909  Hemet Retail                               No             NAP            NAP
  1    410903154  Douglas Office Park                        No             NAP            NAP
  2    410903172  The Village at Sheridan Meadows            No             NAP            NAP
  1     6105900   River Point Shopping Center                No             NAP            NAP
  2     6106265   South Pacific Apartments                   No             NAP            NAP
  1    410901513  E Bell Road                                No             NAP            NAP
  1      44543    CVS-Mobile                                 No             NAP            NAP
  1    410902918  815 Nicollet Mall                          No             NAP            NAP






                                                                          UNSECURED
                                                     SECURED   UNSECURED     (BY
                                                       (BY        (BY     PROPERTY)    UNSECURED      UNSECURED
                                                    PROPERTY)  PROPERTY)  SECONDARY  (BY PROPERTY)  (BY PROPERTY)           GROUND
                                                    SECONDARY  SECONDARY  FINANCING     SECONDARY     SECONDARY              LEASE
        LOAN                                        FINANCING  FINANCING   EXISTING    FINANCING      FINANCING    GROUND  MATURITY
GROUP  NUMBER     PROPERTY NAME                       LIMIT     ALLOWED    BALANCE    DESCRIPTION       LIMIT       LEASE    DATE
-----------------------------------------------------------------------------------------------------------------------------------

  1    410902730  29 Research Way Associates           NAP         No        NAP          NAP            NAP         No       NAP
  1    410901595  JG Midvale Retail Center             NAP         No        NAP          NAP            NAP         No       NAP
  1    410903085  Blanco Gardens Office Building       NAP         No        NAP          NAP            NAP         No       NAP
  1    410903319  831 Latour Court                     NAP         No        NAP          NAP            NAP         No       NAP
  2     6106225   Canyon Crest Apartments              NAP         No        NAP          NAP            NAP         No       NAP
  1    410903056  2034 Fillmore Street                 NAP         No        NAP          NAP            NAP         No       NAP
  2    410903193  Oxford Pointe Apartments             NAP         No        NAP          NAP            NAP         No       NAP
  1    410902992  Channingway Retail Center            NAP         No        NAP          NAP            NAP         No       NAP
  1    410903034  CVS-Glendale, AZ                     NAP         No        NAP          NAP            NAP         No       NAP
  1      754693   565 Sinclair Road                    NAP         No        NAP          NAP            NAP         No       NAP
  2      44057    Seagrass Cove                        NAP         No        NAP          NAP            NAP         No       NAP
  2     6106224   Biltmore Apartments                  NAP         No        NAP          NAP            NAP         No       NAP
  1    620903042  Tower Plaza                          NAP         No        NAP          NAP            NAP         No       NAP
  1    410903029  Tudor Storage                        NAP         No        NAP          NAP            NAP         No       NAP
  1    410902988  Security Public Storage -            NAP         No        NAP          NAP            NAP         No       NAP
                  Vacaville
  2     6105973   Centralia Apartments                 NAP         No        NAP          NAP            NAP         No       NAP
  1      754495   125 Greenwich Avenue                 NAP         No        NAP          NAP            NAP         No       NAP
  1    410901711  Security Public Storage - Pinole     NAP         No        NAP          NAP            NAP         No       NAP
  1    410903003  57th Street Village                  NAP         No        NAP          NAP            NAP         No       NAP
  1    410902909  Hemet Retail                         NAP         No        NAP          NAP            NAP         No       NAP
  1    410903154  Douglas Office Park                  NAP         No        NAP          NAP            NAP         No       NAP
  2    410903172  The Village at Sheridan Meadows      NAP         No        NAP          NAP            NAP         No       NAP
  1     6105900   River Point Shopping Center          NAP         No        NAP          NAP            NAP         No       NAP
  2     6106265   South Pacific Apartments             NAP         No        NAP          NAP            NAP         No       NAP
  1    410901513  E Bell Road                          NAP         No        NAP          NAP            NAP         No       NAP
  1      44543    CVS-Mobile                           NAP         No        NAP          NAP            NAP         No       NAP
  1    410902918  815 Nicollet Mall                    NAP         No        NAP          NAP            NAP         No       NAP






                                                                   GROUND
                                                                    LEASE
                                                        GROUND    MATURITY
                                                         LEASE    DATE WITH
       LOAN                                            EXTENTION  EXTENSION                    CROSSED
GROUP  NUMBER     PROPERTY NAME                         OPTIONS    OPTIONS       RECOURSE      LOAN ID
--------------------------------------------------------------------------------------------------------

  1    410902730  29 Research Way Associates               NAP        NAP           No           NAP
  1    410901595  JG Midvale Retail Center                 NAP        NAP           No           NAP
  1    410903085  Blanco Gardens Office Building           NAP        NAP          Yes           NAP
  1    410903319  831 Latour Court                         NAP        NAP           No           NAP
  2     6106225   Canyon Crest Apartments                  NAP        NAP           No           NAP
  1    410903056  2034 Fillmore Street                     NAP        NAP          Yes           NAP
  2    410903193  Oxford Pointe Apartments                 NAP        NAP           No           NAP
  1    410902992  Channingway Retail Center                NAP        NAP           No           NAP
  1    410903034  CVS-Glendale, AZ                         NAP        NAP           No           NAP
  1      754693   565 Sinclair Road                        NAP        NAP           No           NAP
  2      44057    Seagrass Cove                            NAP        NAP           No           NAP

  2     6106224   Biltmore Apartments                      NAP        NAP           No           NAP
  1    620903042  Tower Plaza                              NAP        NAP           No           NAP
  1    410903029  Tudor Storage                            NAP        NAP           No           NAP
  1    410902988  Security Public Storage - Vacaville      NAP        NAP           No           NAP
  2     6105973   Centralia Apartments                     NAP        NAP           No           NAP
  1      754495   125 Greenwich Avenue                     NAP        NAP           No           NAP
  1    410901711  Security Public Storage - Pinole         NAP        NAP           No           NAP
  1    410903003  57th Street Village                      NAP        NAP           No           NAP
  1    410902909  Hemet Retail                             NAP        NAP           No           NAP
  1    410903154  Douglas Office Park                      NAP        NAP           No           NAP
  2    410903172  The Village at Sheridan Meadows          NAP        NAP           No           NAP
  1     6105900   River Point Shopping Center              NAP        NAP           No           NAP
  2     6106265   South Pacific Apartments                 NAP        NAP    Partial Recourse    NAP
  1    410901513  E Bell Road                              NAP        NAP           No           NAP
  1      44543    CVS-Mobile                               NAP        NAP           No           NAP
  1    410902918  815 Nicollet Mall                        NAP        NAP           No           NAP


       LOAN                                                                           RELATED
GROUP  NUMBER     PROPERTY NAME                                                     BORROWER ID
---------------------------------------------------------------------------------------------------------------------

  1    410902730  29 Research Way Associates                                        NAP
  1    410901595  JG Midvale Retail Center                                          NAP
  1    410903085  Blanco Gardens Office Building                                    NAP
  1    410903319  831 Latour Court                                                  NAP
  2     6106225   Canyon Crest Apartments                      6106225, 6106224, 6106228, 6106265, 6106223
  1    410903056  2034 Fillmore Street                                              NAP
  2    410903193  Oxford Pointe Apartments                                          NAP
  1    410902992  Channingway Retail Center                                         NAP
  1    410903034  CVS-Glendale, AZ                                                  NAP
  1      754693   565 Sinclair Road                                                 NAP
  2      44057    Seagrass Cove                        44040, 44043, 44048, 44050, 44053, 44055, 44056, 44057, 44058,
                                                                            44060, 44061, 44062
  2     6106224   Biltmore Apartments                           6106225, 6106224, 6106228, 6106265, 6106223
  1    620903042  Tower Plaza                                                       NAP
  1    410903029  Tudor Storage                                                     NAP
  1    410902988  Security Public Storage - Vacaville                      410901711, 410902988
  2     6105973   Centralia Apartments                                              NAP
  1      754495   125 Greenwich Avenue                                              NAP
  1    410901711  Security Public Storage - Pinole                         410901711, 410902988
  1    410903003  57th Street Village                                               NAP
  1    410902909  Hemet Retail                                        410902909, 410902910, 410902923
  1    410903154  Douglas Office Park                                               NAP
  2    410903172  The Village at Sheridan Meadows                                   NAP
  1     6105900   River Point Shopping Center                                       NAP
  2     6106265   South Pacific Apartments                      6106225, 6106224, 6106228, 6106265, 6106223
  1    410901513  E Bell Road                                                       NAP
  1      44543    CVS-Mobile                                                        NAP
  1    410902918  815 Nicollet Mall                                                 NAP








GROUP  LOAN NUMBER  PROPERTY NAME                                          BORROWER ENTITY
----------------------------------------------------------------------------------------------------------

  1     410902730   29 Research Way Associates           29 Research Way Associates Limited Partnership
  1     410901595   JG Midvale Retail Center             J.G. Midvale L.L.C.
  1     410903085   Blanco Gardens Office Building       Stephanie Drive Partners, Thomas M. Merrill and
                                                         Susan W. Merrill, individually and as Trustees of
                                                         the 1998 Merrill Revocable Trust U/T/D October
                                                         26, 1998, and Joanne E. Merrill, an unmarried
                                                         person
  1     410903319   831 Latour Court                     Latour Court 1, LLC, Latour Court 2, LLC
  2      6106225    Canyon Crest Apartments              Canyon Crest Partners, LLC
  1     410903056   2034 Fillmore Street                 Vera Cort, as Trustee of the Vera Cort Survivor's
                                                         Trust under Amendment by Restatement dated
                                                         November 4, 2003 to the Cort Family Living Trust
                                                         dated December 9, 1994
  2     410903193   Oxford Pointe Apartments             Oxford Pointe Partners, Ltd.
  1     410902992   Channingway Retail Center            Mashtex Ohio LLC
  1     410903034   CVS-Glendale, AZ                     PASEO & VENTURA SW, Limited Partnership
  1       754693    565 Sinclair Road                    Yosemite/Sinclair Investments
  2       44057     Seagrass Cove                        Seagrass Cove Apartments, L.L.C.
  2      6106224    Biltmore Apartments                  Biltmore Apts., LLC
  1     620903042   Tower Plaza                          INVESTMENT BANKERS, LTD.
  1     410903029   Tudor Storage                        WESTVIEW, LLC
  1     410902988   Security Public Storage - Vacaville  Security Public Storage - Vacaville LLC
  2      6105973    Centralia Apartments                 Centralia Apartments
  1       754495    125 Greenwich Avenue                 Jenn Realty, LLC
  1     410901711   Security Public Storage - Pinole     2975 Pinole Valley Road, a California limited
                                                         partnership
  1     410903003   57th Street Village                  Blue Water Investments, LLC
  1     410902909   Hemet Retail                         FRC, L.P.
  1     410903154   Douglas Office Park                  Douglas Office Park, LLC
  2     410903172   The Village at Sheridan Meadows      Sheridan Meadows LLC
  1      6105900    River Point Shopping Center          Los Lunas Shopping Center-East, LLC
  2      6106265    South Pacific Apartments             Chateau Somera, LLC
  1     410901513   E Bell Road                          Bell 51, LLC
  1       44543     CVS-Mobile                           RS Mobile, LLC
  1     410902918   815 Nicollet Mall                    815 Nicollet Mall, LLC


                                                                                           SINGLE   SINGLE  INDEPENDENT
                                                                                            ASSET  PURPOSE    DIRECTOR
GROUP  LOAN NUMBER  PROPERTY NAME                                PROPERTY MANAGER          ENTITY   ENTITY    (YES/NO)
-----------------------------------------------------------------------------------------------------------------------

  1     410902730   29 Research Way Associates           TBD                                 No       No         No
  1     410901595   JG Midvale Retail Center             TBD                                 No       No         No
  1     410903085   Blanco Gardens Office Building       TBD                                 No       No         No




  1     410903319   831 Latour Court                     TBD                                 Yes     Yes         No
  2      6106225    Canyon Crest Apartments              Palos Verdes Management Co., LLC    Yes     Yes         No
  1     410903056   2034 Fillmore Street                 TBD                                 No       No         No



  2     410903193   Oxford Pointe Apartments             TBD                                 No       No         No
  1     410902992   Channingway Retail Center            TBD                                 Yes     Yes         No
  1     410903034   CVS-Glendale, AZ                     TBD                                 No       No         No
  1       754693    565 Sinclair Road                    Provista                            Yes     Yes         No
  2       44057     Seagrass Cove                                                            Yes     Yes        Yes
  2      6106224    Biltmore Apartments                  Palos Verdes Management Co.         Yes     Yes         No
  1     620903042   Tower Plaza                          TBD                                 No       No         No
  1     410903029   Tudor Storage                        TBD                                 No       No         No
  1     410902988   Security Public Storage - Vacaville  TBD                                 No       No         No
  2      6105973    Centralia Apartments                 Proland Management Company, LLC     No       No         No
  1       754495    125 Greenwich Avenue                 Meredith Management                 Yes     Yes         No
  1     410901711   Security Public Storage - Pinole     TBD                                 Yes     Yes         No

  1     410903003   57th Street Village                  TBD                                 No       No         No
  1     410902909   Hemet Retail                         TBD                                 No       No         No
  1     410903154   Douglas Office Park                  TBD                                 No       No         No
  2     410903172   The Village at Sheridan Meadows      TBD                                 Yes     Yes         No
  1      6105900    River Point Shopping Center          Owner-Managed                       Yes     Yes         No
  2      6106265    South Pacific Apartments             Palos Verdes Management Co., LLC    Yes     Yes         No
  1     410901513   E Bell Road                          TBD                                 Yes     Yes         No
  1       44543     CVS-Mobile                                                               Yes     Yes         No
  1     410902918   815 Nicollet Mall                    TBD                                 Yes     Yes         No


                                                              NON        TENANT-IN-COMMON
                                                         CONSOLIDATION    (TIC) BORROWER          LOAN PURPOSE
GROUP  LOAN NUMBER  PROPERTY NAME                           LETTER      STRUCTURE (YES/NO)  (REFINANCE/ACQUISITION)
-------------------------------------------------------------------------------------------------------------------

  1     410902730   29 Research Way Associates                 No               No                 Refinance
  1     410901595   JG Midvale Retail Center                   No               No                 Refinance
  1     410903085   Blanco Gardens Office Building             No               Yes                Refinance




  1     410903319   831 Latour Court                           No               Yes               Acquisition
  2      6106225    Canyon Crest Apartments                    No               No                 Refinance
  1     410903056   2034 Fillmore Street                       No               No                 Refinance



  2     410903193   Oxford Pointe Apartments                   No               No                 Refinance
  1     410902992   Channingway Retail Center                  No               No                Acquisition
  1     410903034   CVS-Glendale, AZ                           No               No                 Refinance
  1       754693    565 Sinclair Road                          No               No                 Refinance
  2       44057     Seagrass Cove                              No               No                 Refinance
  2      6106224    Biltmore Apartments                        No               No                 Refinance
  1     620903042   Tower Plaza                                No               No                 Refinance
  1     410903029   Tudor Storage                              No               No                 Refinance
  1     410902988   Security Public Storage - Vacaville        No               No                 Refinance
  2      6105973    Centralia Apartments                       No               No                 Refinance
  1       754495    125 Greenwich Avenue                       No               No                 Refinance
  1     410901711   Security Public Storage - Pinole           No               No                 Refinance

  1     410903003   57th Street Village                        No               No                 Refinance
  1     410902909   Hemet Retail                               No               No                 Refinance
  1     410903154   Douglas Office Park                        No               No                 Refinance
  2     410903172   The Village at Sheridan Meadows            No               No                 Refinance
  1      6105900    River Point Shopping Center                No               No                 Refinance
  2      6106265    South Pacific Apartments                   No               No                 Refinance
  1     410901513   E Bell Road                                No               No                Acquisition
  1       44543     CVS-Mobile                                Yes               No                Acquisition
  1     410902918   815 Nicollet Mall                          No               No                 Refinance






                                                         UNDERWRITTEN  UNDERWRITTEN  UNDERWRITTEN                UNDERWRITTEN
                                                           OCCUPANCY     EFFECTIVE       TOTAL     UNDERWRITTEN       NET
GROUP  LOAN NUMBER  PROPERTY NAME                           PERCENT    GROSS INCOME    EXPENSES         NOI        CASH FLOW
-----------------------------------------------------------------------------------------------------------------------------

  1     410902730   29 Research Way Associates               90.0%        841,016       368,867       472,150       419,549
  1     410901595   JG Midvale Retail Center                 88.4%        838,341       224,345       613,996       516,503
  1     410903085   Blanco Gardens Office Building           93.0%        625,710       224,972       400,738       357,597
  1     410903319   831 Latour Court                         93.0%        452,827       112,413       340,414       305,494
  2      6106225    Canyon Crest Apartments                  95.0%        583,789       270,345       313,444       294,038
  1     410903056   2034 Fillmore Street                     93.0%        415,387       108,077       307,310       287,963
  2     410903193   Oxford Pointe Apartments                 85.2%        958,331       581,359       376,972       338,972
  1     410902992   Channingway Retail Center                86.1%        857,650       476,124       381,526       306,148
  1     410903034   CVS-Glendale, AZ                         95.0%        385,365        11,561       373,804       361,431
  1       754693    565 Sinclair Road                        89.5%        889,072       229,704       659,368       620,661
  2       44057     Seagrass Cove                            92.0%        441,661       160,493       281,168       269,668
  2      6106224    Biltmore Apartments                      95.0%        467,360       191,682       275,678       262,706
  1     620903042   Tower Plaza                              92.9%        588,647       182,172       406,475       364,246
  1     410903029   Tudor Storage                            90.0%        611,185       276,849       334,336       328,648
  1     410902988   Security Public Storage - Vacaville      82.6%        605,606       241,118       364,488       354,588
  2      6105973    Centralia Apartments                     95.0%        803,928       444,277       359,651       334,645
  1       754495    125 Greenwich Avenue                     92.5%        589,165       208,274       380,891       342,488
  1     410901711   Security Public Storage - Pinole         75.0%        652,641       247,583       405,059       395,722
  1     410903003   57th Street Village                      90.0%        386,879        85,475       301,404       279,120
  1     410902909   Hemet Retail                             93.8%        323,690        12,948       310,742       294,181
  1     410903154   Douglas Office Park                      93.0%        358,206        77,691       280,515       254,646
  2     410903172   The Village at Sheridan Meadows          90.0%        489,468       237,901       251,567       230,567
  1      6105900    River Point Shopping Center              90.0%        466,953       133,247       333,706       296,592
  2      6106265    South Pacific Apartments                 93.1%        507,732       255,468       252,264       233,292
  1     410901513   E Bell Road                              90.0%        423,501       116,451       307,050       284,238
  1       44543     CVS-Mobile                              100.0%        251,781             0       251,781       251,781
  1     410902918   815 Nicollet Mall                        93.0%        392,030       139,506       252,524       235,940


                                                                                       UNDERWRITTEN     UNDERWRITTEN   UNDERWRITTEN
                                                         UNDERWRITTEN  UNDERWRITTEN  DSCR NOI (AFTER  DSCR NCF (AFTER   REPLACEMENT
GROUP  LOAN NUMBER  PROPERTY NAME                          DSCR NOI      DSCR NCF       IO PERIOD)       IO PERIOD)      RESERVES
-----------------------------------------------------------------------------------------------------------------------------------

  1     410902730   29 Research Way Associates               1.54          1.37             NAP              NAP          10,621
  1     410901595   JG Midvale Retail Center                 1.58          1.33             NAP              NAP          19,985
  1     410903085   Blanco Gardens Office Building           1.65          1.47             NAP              NAP           5,581
  1     410903319   831 Latour Court                         1.78          1.60            1.43             1.28           7,524
  2      6106225    Canyon Crest Apartments                  1.64          1.54            1.33             1.25          19,406
  1     410903056   2034 Fillmore Street                     1.34          1.25             NAP              NAP           4,329
  2     410903193   Oxford Pointe Apartments                 1.70          1.53             NAP              NAP          38,000
  1     410902992   Channingway Retail Center                1.66          1.33             NAP              NAP          33,918
  1     410903034   CVS-Glendale, AZ                         2.34          2.26            1.83             1.77           2,074
  1       754693    565 Sinclair Road                        2.92          2.75             NAP              NAP          12,096
  2       44057     Seagrass Cove                            1.57          1.50            1.29             1.24          11,500
  2      6106224    Biltmore Apartments                      1.61          1.53            1.30             1.24          12,972
  1     620903042   Tower Plaza                              1.89          1.69             NAP              NAP          11,172
  1     410903029   Tudor Storage                            1.61          1.59             NAP              NAP           5,688
  1     410902988   Security Public Storage - Vacaville      1.83          1.78             NAP              NAP           9,900
  2      6105973    Centralia Apartments                     1.76          1.64             NAP              NAP          25,006
  1       754495    125 Greenwich Avenue                     1.87          1.68             NAP              NAP           5,392
  1     410901711   Security Public Storage - Pinole         1.87          1.82             NAP              NAP           9,337
  1     410903003   57th Street Village                      1.29          1.19             NAP              NAP           4,581
  1     410902909   Hemet Retail                             1.60          1.52             NAP              NAP           2,285
  1     410903154   Douglas Office Park                      1.39          1.26             NAP              NAP           3,181
  2     410903172   The Village at Sheridan Meadows          1.33          1.22             NAP              NAP          21,000
  1      6105900    River Point Shopping Center              1.70          1.51             NAP              NAP          11,567
  2      6106265    South Pacific Apartments                 1.72          1.59            1.39             1.29          18,972
  1     410901513   E Bell Road                              1.62          1.50             NAP              NAP           6,806
  1       44543     CVS-Mobile                               1.37          1.37             NAP              NAP               0
  1     410902918   815 Nicollet Mall                        1.38          1.29             NAP              NAP           4,120






                                                                                       MOST
                                                                                      RECENT       MOST
                                                            MOST          MOST      FINANCIALS    RECENT       MOST
                                                           RECENT        RECENT      EFFECTIVE  FINANCIALS    RECENT
                                                         FINANCIALS    FINANCIALS      GROSS       TOTAL    FINANCIALS
GROUP  LOAN NUMBER  PROPERTY NAME                         END DATE       PERIOD       INCOME     EXPENSES       NOI
----------------------------------------------------------------------------------------------------------------------

  1     410902730   29 Research Way Associates            3/31/2005      T-12          843,544    379,375      464,169
  1     410901595   JG Midvale Retail Center              7/31/2005      T-12          852,354    192,743      659,611
  1     410903085   Blanco Gardens Office Building        6/30/2005      T-12          580,135    187,844      392,291
  1     410903319   831 Latour Court                      8/26/2005  Ann. 8 Months     493,662    107,379      386,283
  2      6106225    Canyon Crest Apartments               9/30/2005        9           562,592    256,177      306,415
  1     410903056   2034 Fillmore Street                 12/31/2004     Actual         368,369     12,106      356,263
  2     410903193   Oxford Pointe Apartments              7/31/2005      T-12          958,331    560,663      397,668
  1     410902992   Channingway Retail Center            12/31/2004     Actual         750,443    464,856      285,587
  1     410903034   CVS-Glendale, AZ                            NAP       NAP                0          0            0
  1       754693    565 Sinclair Road                    12/31/2004       12         1,016,400          0    1,016,400
  2       44057     Seagrass Cove                         8/31/2005      T-12          425,609    165,072      260,537
  2      6106224    Biltmore Apartments                   8/31/2005        8           451,861    179,512      272,349
  1     620903042   Tower Plaza                           6/30/2005      T-12          629,584    177,464      452,120
  1     410903029   Tudor Storage                         4/30/2005      T-12          612,611    284,169      328,442
  1     410902988   Security Public Storage - Vacaville   5/31/2005      T-12          605,606    256,624      348,982
  2      6105973    Centralia Apartments                  4/30/2005       12           805,620    385,671      419,949
  1       754495    125 Greenwich Avenue                 12/31/2004       12           600,702    200,045      400,657
  1     410901711   Security Public Storage - Pinole      5/31/2005      T-12          652,641    237,066      415,575
  1     410903003   57th Street Village                         NAP       NAP                0          0            0
  1     410902909   Hemet Retail                                NAP       NAP                0          0            0
  1     410903154   Douglas Office Park                         NAP       NAP                0          0            0
  2     410903172   The Village at Sheridan Meadows       8/31/2005      T-12          490,102    232,233      257,869
  1      6105900    River Point Shopping Center          12/31/2004       12           353,148    131,349      221,799
  2      6106265    South Pacific Apartments              8/31/2005       12           507,766    237,158      270,608
  1     410901513   E Bell Road                           9/30/2005      T-12          396,090    117,154      278,936
  1       44543     CVS-Mobile                                   --        0                 0          0            0
  1     410902918   815 Nicollet Mall                     7/31/2005      T-12          420,330    132,903      287,427


                                                                                   SECOND       SECOND
                                                            MOST       SECOND       MOST         MOST
                                                           RECENT       MOST       RECENT       RECENT
                                                         FINANCIALS    RECENT    FINANCIALS   FINANCIALS
                                                          NET CASH   FINANCIALS   STATEMENT    EFFECTIVE
GROUP  LOAN NUMBER  PROPERTY NAME                           FLOW      END DATE     PERIOD    GROSS INCOME
---------------------------------------------------------------------------------------------------------

  1     410902730   29 Research Way Associates              464,169  12/31/2004    Actual       838,915
  1     410901595   JG Midvale Retail Center                497,908  12/31/2004    Actual       888,688
  1     410903085   Blanco Gardens Office Building          392,291  12/31/2004    Actual       539,162
  1     410903319   831 Latour Court                        386,283  12/31/2004    Actual       426,410
  2      6106225    Canyon Crest Apartments                 306,415  12/31/2004      12         545,106
  1     410903056   2034 Fillmore Street                    356,263  12/31/2003    Actual       384,745
  2     410903193   Oxford Pointe Apartments                323,870  12/31/2004    Actual       869,816
  1     410902992   Channingway Retail Center               285,587  12/31/2003    Actual       643,043
  1     410903034   CVS-Glendale, AZ                              0         NAP      NAP              0
  1       754693    565 Sinclair Road                     1,016,400  12/31/2003      12         986,676
  2       44057     Seagrass Cove                           249,791  12/31/2004      12         321,760
  2      6106224    Biltmore Apartments                     272,349  12/31/2004      12         443,165
  1     620903042   Tower Plaza                             452,120  12/31/2004    Actual       604,405
  1     410903029   Tudor Storage                           327,928  12/31/2004    Actual       611,389
  1     410902988   Security Public Storage - Vacaville     251,455  12/31/2004    Actual       605,317
  2      6105973    Centralia Apartments                    191,017  12/31/2004      12         804,690
  1       754495    125 Greenwich Avenue                    387,042  12/31/2003      12         496,253
  1     410901711   Security Public Storage - Pinole        415,575  12/31/2004    Actual       632,167
  1     410903003   57th Street Village                           0         NAP      NAP              0
  1     410902909   Hemet Retail                                  0         NAP      NAP              0
  1     410903154   Douglas Office Park                           0         NAP      NAP              0
  2     410903172   The Village at Sheridan Meadows         257,869  12/31/2004    Actual       499,878
  1      6105900    River Point Shopping Center             221,799  12/31/2003      12         425,159
  2      6106265    South Pacific Apartments                270,608  12/31/2004      12         482,548
  1     410901513   E Bell Road                             228,965  12/31/2004    Actual       416,616
  1       44543     CVS-Mobile                                    0          --       0               0
  1     410902918   815 Nicollet Mall                       287,427  12/31/2004    Actual       421,836






                                                           SECOND                  SECOND
                                                            MOST       SECOND       MOST                 THIRD MOST  THIRD MOST
                                                           RECENT       MOST       RECENT    THIRD MOST    RECENT    FINANCIALS
                                                         FINANCIALS    RECENT    FINANCIALS    RECENT    FINANCIALS   EFFECTIVE
                                                            TOTAL    FINANCIALS   NET CASH   FINANCIALS   STATEMENT     GROSS
GROUP  LOAN NUMBER  PROPERTY NAME                         EXPENSES       NOI        FLOW      END DATE     PERIOD      INCOME
-------------------------------------------------------------------------------------------------------------------------------

  1     410902730   29 Research Way Associates             372,895     466,020     466,020          NAP      NAP             0
  1     410901595   JG Midvale Retail Center               256,243     632,445     411,914   12/31/2003    Actual      927,909
  1     410903085   Blanco Gardens Office Building         221,971     317,191     317,191   12/31/2003    Actual      436,579
  1     410903319   831 Latour Court                       106,861     319,548     319,548   12/31/2003    Actual      425,825
  2      6106225    Canyon Crest Apartments                201,735     343,371     261,091   12/31/2003      12        501,858
  1     410903056   2034 Fillmore Street                    11,530     373,215     373,215   12/31/2002    Actual      349,871
  2     410903193   Oxford Pointe Apartments               524,413     345,403     147,480   12/31/2003    Actual      832,952
  1     410902992   Channingway Retail Center              463,594     179,449     179,449          NAP      NAP             0
  1     410903034   CVS-Glendale, AZ                             0           0           0          NAP      NAP             0
  1       754693    565 Sinclair Road                            0     986,676     986,676   12/31/2002      12        900,240
  2       44057     Seagrass Cove                          159,552     162,208     150,629   12/31/2003      12        396,541
  2      6106224    Biltmore Apartments                    116,225     326,940     342,041   12/31/2003      12        413,618
  1     620903042   Tower Plaza                            165,182     439,223     439,223   12/31/2003    Actual      513,465
  1     410903029   Tudor Storage                          259,917     351,472     345,195   12/31/2003    Actual      600,375
  1     410902988   Security Public Storage - Vacaville    249,283     356,035     321,585   12/31/2003    Actual      620,200
  2      6105973    Centralia Apartments                   410,609     394,081      88,081   12/31/2003      12        697,139
  1       754495    125 Greenwich Avenue                   164,292     331,961     317,547   12/31/2002      12        314,003
  1     410901711   Security Public Storage - Pinole       246,036     386,131     386,131   12/31/2003    Actual      634,831
  1     410903003   57th Street Village                          0           0           0          NAP      NAP             0
  1     410902909   Hemet Retail                                 0           0           0          NAP      NAP             0
  1     410903154   Douglas Office Park                          0           0           0          NAP      NAP             0
  2     410903172   The Village at Sheridan Meadows        192,127     307,751     307,751   12/31/2003    Actual      489,147
  1      6105900    River Point Shopping Center            126,987     298,172     298,172   12/31/2002      12        114,332
  2      6106265    South Pacific Apartments               196,003     286,545     280,188   12/31/2003      12        455,360
  1     410901513   E Bell Road                            108,110     308,507     302,279   12/31/2003    Actual      321,617
  1       44543     CVS-Mobile                                   0           0           0           --       0              0
  1     410902918   815 Nicollet Mall                      134,773     287,063     287,063   12/31/2003    Actual      414,698



                                                         THIRD MOST              THIRD MOST
                                                           RECENT    THIRD MOST    RECENT
                                                         FINANCIALS    RECENT    FINANCIALS
                                                            TOTAL    FINANCIALS   NET CASH
GROUP  LOAN NUMBER  PROPERTY NAME                         EXPENSES       NOI        FLOW
-------------------------------------------------------------------------------------------

  1     410902730   29 Research Way Associates                   0           0           0
  1     410901595   JG Midvale Retail Center               199,576     728,333     728,333
  1     410903085   Blanco Gardens Office Building         197,810     238,769     238,769
  1     410903319   831 Latour Court                       103,275     322,550     322,550
  2      6106225    Canyon Crest Apartments                198,633     303,225     288,089
  1     410903056   2034 Fillmore Street                    59,271     290,600     290,600
  2     410903193   Oxford Pointe Apartments               553,219     279,734     236,131
  1     410902992   Channingway Retail Center                    0           0           0
  1     410903034   CVS-Glendale, AZ                             0           0           0
  1       754693    565 Sinclair Road                            0     900,240     900,240
  2       44057     Seagrass Cove                          178,824     217,717     217,717
  2      6106224    Biltmore Apartments                    124,575     289,043     289,043
  1     620903042   Tower Plaza                            161,351     352,114     352,114
  1     410903029   Tudor Storage                          244,375     356,000     356,000
  1     410902988   Security Public Storage - Vacaville    222,285     397,915     397,915
  2      6105973    Centralia Apartments                   462,880     234,259       9,174
  1       754495    125 Greenwich Avenue                   187,679     126,324     106,561
  1     410901711   Security Public Storage - Pinole       223,615     411,216     411,216
  1     410903003   57th Street Village                          0           0           0
  1     410902909   Hemet Retail                                 0           0           0
  1     410903154   Douglas Office Park                          0           0           0
  2     410903172   The Village at Sheridan Meadows        205,917     283,231     283,231
  1      6105900    River Point Shopping Center             96,150      18,182       5,613
  2      6106265    South Pacific Apartments               198,764     256,596     249,805
  1     410901513   E Bell Road                            123,689     197,928     197,928
  1       44543     CVS-Mobile                                   0           0           0
  1     410902918   815 Nicollet Mall                      138,620     276,078     276,078








                                                                                                   SPACE
GROUP  LOAN NUMBER  PROPERTY NAME                                TENANT NAME 1             SF 1    PCT 1
--------------------------------------------------------------------------------------------------------

  1     410902730   29 Research Way Associates           NYS - DEC                        20,290   61.1%
  1     410901595   JG Midvale Retail Center             Victoria Market                  25,000   23.8%
  1     410903085   Blanco Gardens Office Building       Hayashi & Wayland Accounting     18,883   67.7%
  1     410903319   831 Latour Court                     FKI Logistex, Inc.               18,445   49.0%
  2      6106225    Canyon Crest Apartments
  1     410903056   2034 Fillmore Street                 Physiotherapy Associates, Inc.    3,800   34.2%
  2     410903193   Oxford Pointe Apartments             NAP                                 NAP     NAP
  1     410902992   Channingway Retail Center            Carestar, Inc.                    7,619    8.1%
  1     410903034   CVS-Glendale, AZ                     CVS                              13,824  100.0%
  1       754693    565 Sinclair Road                    Comac, Inc.                     120,965  100.0%
  2       44057     Seagrass Cove                        NAP                                 NAP     NAP
  2      6106224    Biltmore Apartments
  1     620903042   Tower Plaza                          Party City                       16,116   40.4%
  1     410903029   Tudor Storage                        NAP                                 NAP     NAP
  1     410902988   Security Public Storage - Vacaville  NAP                                 NAP     NAP
  2      6105973    Centralia Apartments
  1       754495    125 Greenwich Avenue                 Kates Paperie                     4,529   26.6%
  1     410901711   Security Public Storage - Pinole     NAP                                 NAP     NAP
  1     410903003   57th Street Village                  Movie Gallery                     4,000   13.1%
  1     410902909   Hemet Retail                         Hollywood Video                   6,504   42.7%
  1     410903154   Douglas Office Park                  Folsom Lake Mortgage              4,372   27.5%
  2     410903172   The Village at Sheridan Meadows      NAP                                 NAP    NAP
  1      6105900    River Point Shopping Center          Save a Lot                       18,000   31.1%

  2      6106265    South Pacific Apartments
  1     410901513   E Bell Road                          Arizona Music                     6,784   27.9%
  1       44543     CVS-Mobile                           CVS                              13,813  100.0%
  1     410902918   815 Nicollet Mall                    TH Hunter                         7,541   53.1%


                                                                                                                        TENANT
                                                                                                                         LEASE
                                                           TENANT LEASE                                        SPACE   MATURITY
GROUP  LOAN NUMBER  PROPERTY NAME                        MATURITY DATE 1         TENANT NAME 2          SF 2   PCT 2    DATE 2
--------------------------------------------------------------------------------------------------------------------------------

  1     410902730   29 Research Way Associates                 2/28/2015  SUNY - UH                    12,900  38.9%   9/30/2010
  1     410901595   JG Midvale Retail Center                  12/31/2010  TVI, Inc. #168               22,722  21.6%   9/30/2007
  1     410903085   Blanco Gardens Office Building            12/31/2011  Bank of America               3,724  13.3%   2/28/2009
  1     410903319   831 Latour Court                           7/31/2008  The Regulus Group            16,306  43.3%   7/31/2010
  2      6106225    Canyon Crest Apartments
  1     410903056   2034 Fillmore Street                       7/31/2008  International Orange          3,800  34.2%   5/31/2011
  2     410903193   Oxford Pointe Apartments                         NAP  NAP                             NAP    NAP         NAP
  1     410902992   Channingway Retail Center                  9/30/2009  Wedgies                       6,717   7.2%   2/28/2009
  1     410903034   CVS-Glendale, AZ                            7/2/2025  NAP                             NAP    NAP         NAP
  1       754693    565 Sinclair Road                          4/30/2015  NAP                             NAP    NAP         NAP
  2       44057     Seagrass Cove                                    NAP  NAP                             NAP    NAP         NAP
  2      6106224    Biltmore Apartments
  1     620903042   Tower Plaza                                1/31/2013  Chuck E. Cheese Pizza        13,300  33.3%   2/28/2013
  1     410903029   Tudor Storage                                    NAP  NAP                             NAP    NAP         NAP
  1     410902988   Security Public Storage - Vacaville              NAP  NAP                             NAP    NAP         NAP
  2      6105973    Centralia Apartments
  1       754495    125 Greenwich Avenue                       9/30/2017  Asset Intl                    4,100  24.1%  11/30/2007
  1     410901711   Security Public Storage - Pinole                 NAP  NAP                             NAP    NAP         NAP
  1     410903003   57th Street Village                         1/1/2012  Billy Frogs                   4,000  13.1%   11/1/2014
  1     410902909   Hemet Retail                                2/1/2020  Walker Mattress               2,800  18.4%    4/1/2010
  1     410903154   Douglas Office Park                         6/9/2010  Granite Bay Management, LLC   2,090  13.1%   4/30/2010
  2     410903172   The Village at Sheridan Meadows                  NAP  NAP                             NAP    NAP         NAP
  1      6105900    River Point Shopping Center               10/31/2012  Adelante Development Center  15,050  26.0%   4/30/2010
                                                                          Bargain Square
  2      6106265    South Pacific Apartments
  1     410901513   E Bell Road                                8/31/2008  B & B Eateries                5,290  21.8%  12/31/2013
  1       44543     CVS-Mobile                                11/25/2023  NAP                             NAP    NAP         NAP
  1     410902918   815 Nicollet Mall                          6/15/2014  Walgreens                     6,665  46.9%   2/29/2008






                                                                                                     TENANT
                                                                                                      LEASE    SINGLE     OWNER
                                                                                            SPACE   MATURITY   TENANT  OCCUPIED >
GROUP  LOAN NUMBER  PROPERTY NAME                              TENANT NAME 3         SF 3   PCT 3    DATE 3     (Y/N)   20% (Y/N)
---------------------------------------------------------------------------------------------------------------------------------

  1     410902730   29 Research Way Associates           NAP                           NAP    NAP         NAP    No        No
  1     410901595   JG Midvale Retail Center             $2 Fabric Store            15,818  15.0%   9/30/2010    No    Yes - 21.0%
  1     410903085   Blanco Gardens Office Building       Thelander Management Co.    1,916   6.9%  11/30/2005    No        No
  1     410903319   831 Latour Court                     Constellation Brands        2,869   7.6%   2/28/2008    No        No
  2      6106225    Canyon Crest Apartments                                                                      No        No
  1     410903056   2034 Fillmore Street                 Smith & Hawken              3,500  31.5%   1/31/2007    No        No
  2     410903193   Oxford Pointe Apartments             NAP                           NAP    NAP         NAP    No        No
  1     410902992   Channingway Retail Center            Appointed Time Ministries   6,250   6.7%   8/14/2006    No        No
  1     410903034   CVS-Glendale, AZ                     NAP                           NAP    NAP         NAP   Yes        No

  1       754693    565 Sinclair Road                    NAP                           NAP    NAP         NAP   Yes        No
  2       44057     Seagrass Cove                        NAP                           NAP    NAP         NAP    No        No
  2      6106224    Biltmore Apartments                                                                          No        No
  1     620903042   Tower Plaza                          Tropicana Sacramento       10,484  26.3%  10/31/2013    No        No
  1     410903029   Tudor Storage                        NAP                           NAP    NAP         NAP    No        No
  1     410902988   Security Public Storage - Vacaville  NAP                           NAP    NAP         NAP    No        No
  2      6105973    Centralia Apartments                                                                         No        No
  1       754495    125 Greenwich Avenue                 Toni Goodrich               2,260  13.3%   6/30/2007    No        No
  1     410901711   Security Public Storage - Pinole     NAP                           NAP    NAP         NAP    No        No
  1     410903003   57th Street Village                  First American Bank         3,225  10.6%    1/1/2015    No        No
  1     410902909   Hemet Retail                         Cal-Dental Group, LLC       1,600  10.5%   7/25/2012    No        No
  1     410903154   Douglas Office Park                  Granite Bay Capital         2,072  13.0%   4/30/2010    No        No
  2     410903172   The Village at Sheridan Meadows      NAP                           NAP    NAP         NAP    No        No
  1      6105900    River Point Shopping Center          Dollar Tree                10,800  18.7%    6/5/2013    No        No
  2      6106265    South Pacific Apartments                                                                     No        No
  1     410901513   E Bell Road                          Trick Shots Billiards       3,504  14.4%  11/30/2010    No        No
  1       44543     CVS-Mobile                           NAP                           NAP    NAP         NAP   Yes        No
  1     410902918   815 Nicollet Mall                    NAP                           NAP    NAP         NAP    No        No



                                                                    ASSUMPTION
                                                                     PROVISION
GROUP  LOAN NUMBER  PROPERTY NAME                        FOOTNOTES     (Y/N)                      ASSUMPTION/FEE
----------------------------------------------------------------------------------------------------------------------------------

  1     410902730   29 Research Way Associates                          Yes             2 - 1.0%, but not less than $15,000
  1     410901595   JG Midvale Retail Center                            Yes             1 - 1.0%, but not less than $15,000
  1     410903085   Blanco Gardens Office Building                      Yes             2 - 1.0%, but not less than $15,000
  1     410903319   831 Latour Court                                    Yes             2 - 1.0%, but not less than $15,000
  2      6106225    Canyon Crest Apartments                             Yes                        2 times at 1%
  1     410903056   2034 Fillmore Street                                Yes             2 - 1.0%, but not less than $15,000
  2     410903193   Oxford Pointe Apartments                            Yes             2 - 1.0%, but not less than $15,000
  1     410902992   Channingway Retail Center                           Yes             2 - 1.0%, but not less than $15,000
  1     410903034   CVS-Glendale, AZ                                    Yes     Unlimited - $10,000 fee on 1st transfer; 1.0%, but
                                                                                  not less than $15,000 on transactions to follow
  1       754693    565 Sinclair Road                                   Yes         Unlimited Times at Greater of 1% or $15,000
  2       44057     Seagrass Cove                                       Yes                             1%
  2      6106224    Biltmore Apartments                                 Yes                        2 times at 1%
  1     620903042   Tower Plaza                                         Yes             2 - 1.0%, but not less than $15,000
  1     410903029   Tudor Storage                                       Yes             1 - 1.0%, but not less than $15,000
  1     410902988   Security Public Storage - Vacaville                 Yes             2 - 1.0%, but not less than $15,000
  2      6105973    Centralia Apartments                                Yes                        1 time at 1%
  1       754495    125 Greenwich Avenue                                Yes         Unlimited Times at Greater of 1% or $15,000
  1     410901711   Security Public Storage - Pinole                    Yes             2 - 1.0%, but not less than $15,000
  1     410903003   57th Street Village                                 Yes             2 - 1.0%, but not less than $15,000
  1     410902909   Hemet Retail                                        Yes             2 - 1.0%, but not less than $15,000
  1     410903154   Douglas Office Park                                 Yes             2 - 1.0%, but not less than $15,000
  2     410903172   The Village at Sheridan Meadows                     Yes             2 - 1.0%, but not less than $15,000
  1      6105900    River Point Shopping Center                         Yes                        1 time at 1%
  2      6106265    South Pacific Apartments                            Yes                        2 times at 1%
  1     410901513   E Bell Road                                         Yes             2 - 1.0%, but not less than $15,000
  1       44543     CVS-Mobile                                          Yes                             1%
  1     410902918   815 Nicollet Mall                                   Yes             2 - 1.0%, but not less than $15,000







                                                                                                       ADMINISTRATIVE
          LOAN                                            LOAN   PROPERTY             LOAN                  COST
GROUP    NUMBER    PROPERTY NAME                         SELLER   COUNT             SERVICER             RATE (BPS)
---------------------------------------------------------------------------------------------------------------------

  2       44061    Westwood Gardens                       BSCMI     1              Wells Fargo              3.1450
  1      754706    King's Crossing                         PCF      1      Principal Global Investors       3.1450
  1     410902978  Pearland Office Park                    WFB      1                  WFB                  3.1450
  1    00-1100951  Milford Parkway Retail                 NLIC      1                                      10.6450
  2       44060    Warwick Terrace                        BSCMI     1              Wells Fargo              3.1450
  1     410902923  Smart & Final Hemet                     WFB      1                  WFB                  8.1450
  1       44011    Udolf Portfolio                        BSCMI     2                 ARCap                 3.1450
          44011    45 S. Main Street                      BSCMI     1
          44011    553 Farmington Avenue                  BSCMI     1
  1     410903006  Sierra West Business Park               WFB      1                  WFB                  3.1450
  1      6106155   Pinetree Plaza                         PMCF      1                  PAR                  7.1450
  2      6106140   Westminster Apartments                 PMCF      1                  PAR                  2.1450
  1     620903158  Rivers Bend Plaza                       WFB      1                  WFB                  8.1450
  2     620902977  Ballou Apartments                       WFB      1                  WFB                  3.1450
  1      6106040   Rushville Plaza                        PMCF      1                  PAR                  2.1450
  1     410903103  Planet Self Storage - Brookfield        WFB      1                  WFB                  3.1450
  2      6106228   Wilshire Occidental Apartments         PMCF      1                  PAR                  2.1450
  1     410903190  San Marco Office Building               WFB      1                  WFB                  3.1450
  1     410903121  Planet Self Storage - Lindenwold        WFB      1                  WFB                  3.1450
  1     410903138  1802 Santo Domingo Avenue Industrial    WFB      1                  WFB                  3.1450
  1     410903051  Marci's Furniture Building              WFB      1                  WFB                  5.1450
  2      754679    Cumberland Retreat Apartments           PCF      1      Principal Global Investors       3.1450
  1      754628    Pelham Plaza                            PCF      1      Principal Global Investors       3.1450
  1      754651    Avon Corner Shops, Phase I              PCF      1      Principal Global Investors       3.1450


          LOAN                                                                                                 PROPERTY
GROUP    NUMBER    PROPERTY NAME                                               SPONSOR                           TYPE
-------------------------------------------------------------------------------------------------------------------------

  2       44061    Westwood Gardens                      Seryl Kushner and George Gellert                    Multifamily
  1      754706    King's Crossing                       Lakstigala, Patty                                   Retail
  1     410902978  Pearland Office Park                  Jennifer Pollak Evans, Michael Pollak               Office
  1    00-1100951  Milford Parkway Retail                Michael T. Brandy                                   Retail
  2       44060    Warwick Terrace                       Seryl Kushner and George Gellert                    Multifamily
  1     410902923  Smart & Final Hemet                   Charles Kavanaugh, Mark Zimmerman                   Retail
  1       44011    Udolf Portfolio                       Leonard Udolf                                       Various
          44011    45 S. Main Street                                                                         Office
          44011    553 Farmington Avenue                                                                     Mixed Use
  1     410903006  Sierra West Business Park             Khalid T. Siddiqui                                  Industrial
  1      6106155   Pinetree Plaza                        Mark R. Munsell, Dr. Lu-Jean Feng, Linda L. Haas    Office
  2      6106140   Westminster Apartments                David Roberts                                       Multifamily
  1     620903158  Rivers Bend Plaza                     Jim Archer, Gregg Sutherland                        Retail
  2     620902977  Ballou Apartments                     Rachael A. Spencer, Kevin M Rooney                  Multifamily
  1      6106040   Rushville Plaza                       Lawrence Goodman, Lawrence Goodman Revocable Trust  Retail
  1     410903103  Planet Self Storage - Brookfield      David Inman, Bryce Grefe                            Self Storage
  2      6106228   Wilshire Occidental Apartments        Gerald J. Marcil                                    Multifamily
  1     410903190  San Marco Office Building             Rene J. Marcotte                                    Office
  1     410903121  Planet Self Storage - Lindenwold      David Inman, Bryce Grefe                            Self Storage
  1     410903138  1802 Santo Domingo Avenue Industrial  SISSY RU, SIDNEY RU                                 Industrial
  1     410903051  Marci's Furniture Building            Rosalba Burtin, Jorge Burtin                        Industrial
  2      754679    Cumberland Retreat Apartments         Mildred Hudgins Realty LLC; Leigh-Land Stables LLC  Multifamily
  1      754628    Pelham Plaza                          Young, Michael                                      Retail
  1      754651    Avon Corner Shops, Phase I            Funke, David                                        Retail






                                                            PROPERTY
          LOAN                                                 SUB                              PROPERTY
GROUP    NUMBER    PROPERTY NAME                              TYPE                              ADDRESS
----------------------------------------------------------------------------------------------------------------------------------

  2       44061    Westwood Gardens                      Garden           21 Di Pilla Drive
  1      754706    King's Crossing                       Unanchored       2851 North Cobb Parkway
  1     410902978  Pearland Office Park                  Suburban         8619 Broadway
  1    00-1100951  Milford Parkway Retail                Unanchored       175 Rivers Edge Drive
  2       44060    Warwick Terrace                       Garden           413 N. Warwick Road
  1     410902923  Smart & Final Hemet                   Anchored         2525 W. Florida Ave. (SWC Florida Avenue & Kirby Street)
  1       44011    Udolf Portfolio                       Various          Various
          44011    45 S. Main Street                     Suburban         45 S. Main Street
          44011    553 Farmington Avenue                 Retail/Office    553 Farmington Avenue
  1     410903006  Sierra West Business Park             Flex             11700 Enterprise
  1      6106155   Pinetree Plaza                        Medical          31200 Pinetree Road
  2      6106140   Westminster Apartments                Garden           600 Redmond Road NW
  1     620903158  Rivers Bend Plaza                     Unanchored       14001-14007 St Francis Boulevard NW
  2     620902977  Ballou Apartments                     Low Rise         4140-4160 W. Ft. George Wright Drive
  1      6106040   Rushville Plaza                       Anchored         202 South Main Street
  1     410903103  Planet Self Storage - Brookfield      Self Storage     25 and 87 Del Mar Drive
  2      6106228   Wilshire Occidental Apartments        Garden           415 South Occidental Avenue
  1     410903190  San Marco Office Building             Suburban         1399 Montego
  1     410903121  Planet Self Storage - Lindenwold      Self Storage     901 Egg Harbor Rd
  1     410903138  1802 Santo Domingo Avenue Industrial  Warehouse        1802 Santo Domingo Avenue
  1     410903051  Marci's Furniture Building            Warehouse        1962 Barranca Parkway
  2      754679    Cumberland Retreat Apartments         Garden           411 Annex Avenue
  1      754628    Pelham Plaza                          Anchored         6543-57 Greene Street
  1      754651    Avon Corner Shops, Phase I            Shadow Anchored  1086-1100 N .State Road 267


          LOAN                                                                                ZIP
GROUP    NUMBER    PROPERTY NAME                             CITY          COUNTY     STATE   CODE
----------------------------------------------------------------------------------------------------

  2       44061    Westwood Gardens                      Thorofare      Gloucester      NJ    08086
  1      754706    King's Crossing                       Kennesaw       Cobb            GA    30152
  1     410902978  Pearland Office Park                  Pearland       Brazoria        TX    77584
  1    00-1100951  Milford Parkway Retail                Milford        Clermont        OH    45150
  2       44060    Warwick Terrace                       Somerdale      Camden          NJ    08083
  1     410902923  Smart & Final Hemet                   Hemet          Riverside       CA    92545
  1       44011    Udolf Portfolio                       Various        Hartford        CT   Various
          44011    45 S. Main Street                     West Hartford  Hartford        CT    06107
          44011    553 Farmington Avenue                 Hartford       Hartford        CT    06105
  1     410903006  Sierra West Business Park             Auburn         Placer          CA    95603
  1      6106155   Pinetree Plaza                        Pepper Pike    Cuyahoga        OH    44124
  2      6106140   Westminster Apartments                Rome           Floyd           GA    30165
  1     620903158  Rivers Bend Plaza                     Ramsey         Hennepin        MN    55303
  2     620902977  Ballou Apartments                     Spokane        Spokane         WA    99224
  1      6106040   Rushville Plaza                       Rushville      Rush            IN    46173
  1     410903103  Planet Self Storage - Brookfield      Brookfield     Fairfield       CT    06804
  2      6106228   Wilshire Occidental Apartments        Los Angeles    Los Angeles     CA    90057
  1     410903190  San Marco Office Building             Walnut Creek   Contra Costa    CA    94598
  1     410903121  Planet Self Storage - Lindenwold      Lindenwold     Camden          NJ    08021
  1     410903138  1802 Santo Domingo Avenue Industrial  Duarte         Los Angeles     CA    91010
  1     410903051  Marci's Furniture Building            Irvine         Orange          CA    92606
  2      754679    Cumberland Retreat Apartments         Nashville      Davidson        TN    37209
  1      754628    Pelham Plaza                          Philadelphia   Delaware        PA    19119
  1      754651    Avon Corner Shops, Phase I            Avon           Hendricks       IN    46213






                                                                                                           NCA
                                                                                                            OR
          LOAN                                                                                             SCA     ORIGINAL
GROUP    NUMBER    PROPERTY NAME                                              MSA                         CA (1)   BALANCE
---------------------------------------------------------------------------------------------------------------------------

  2       44061    Westwood Gardens                      Philadelphia                                       NAP   2,650,000
  1      754706    King's Crossing                       Atlanta GA MSA                                     NAP   2,610,900
  1     410902978  Pearland Office Park                  Houston-Galveston-Brazoria                         NAP   2,550,000
  1    00-1100951  Milford Parkway Retail                Cincinnati                                         NAP   2,500,000
  2       44060    Warwick Terrace                       Philadelphia                                       NAP   2,490,000
  1     410902923  Smart & Final Hemet                   Los Angeles-Riverside-Orange County                SCA   2,450,000
  1       44011    Udolf Portfolio                       Hartford                                           NAP   2,450,000
          44011    45 S. Main Street                     Hartford                                           NAP   1,900,000
          44011    553 Farmington Avenue                 Hartford                                           NAP     550,000
  1     410903006  Sierra West Business Park             Sacramento-Yolo                                    NCA   2,450,000
  1      6106155   Pinetree Plaza                        Cleveland                                          NAP   2,350,000
  2      6106140   Westminster Apartments                Rome                                               NAP   2,220,000
  1     620903158  Rivers Bend Plaza                     Minneapolis-St. Paul                               NAP   2,200,000
  2     620902977  Ballou Apartments                     Spokane                                            NAP   2,200,000
  1      6106040   Rushville Plaza                       Rushville                                          NAP   2,175,000
  1     410903103  Planet Self Storage - Brookfield      New Haven-Bridgeport-Stamford-Waterbury-Danbury    NAP   2,150,000
  2      6106228   Wilshire Occidental Apartments        Los Angeles-Long Beach-Glendale                    SCA   2,100,000
  1     410903190  San Marco Office Building             San Francisco-Oakland-San Jose                     NCA   2,100,000
  1     410903121  Planet Self Storage - Lindenwold      Philadelphia-Wilmington-Atlantic City              NAP   2,050,000
  1     410903138  1802 Santo Domingo Avenue Industrial  Los Angeles-Riverside-Orange County                SCA   2,050,000
  1     410903051  Marci's Furniture Building            Los Angeles-Riverside-Orange County                SCA   2,050,000
  2      754679    Cumberland Retreat Apartments         Nashville TN MSA                                   NAP   2,000,000
  1      754628    Pelham Plaza                          Philadelphia PA-NJ PMSA                            NAP   2,000,000
  1      754651    Avon Corner Shops, Phase I            Indianapolis IN MSA                                NAP   2,000,000


                                                                                % BY
                                                          CUT-OFF              CUT-OFF
          LOAN                                              DATE                DATE     CUT-OFF    MATURITY
GROUP    NUMBER    PROPERTY NAME                          BALANCE     SORT     BALANCE     DATE      BALANCE
------------------------------------------------------------------------------------------------------------

  2       44061    Westwood Gardens                      2,650,000  2,650,000    0.1%   12/1/2005  2,223,635
  1      754706    King's Crossing                       2,608,085  2,608,085    0.1%   12/1/2005  2,190,429
  1     410902978  Pearland Office Park                  2,542,094  2,542,094    0.1%   12/1/2005  2,288,273
  1    00-1100951  Milford Parkway Retail                2,500,000  2,500,000    0.1%   12/1/2005  2,089,520
  2       44060    Warwick Terrace                       2,490,000  2,490,000    0.1%   12/1/2005  2,089,377
  1     410902923  Smart & Final Hemet                   2,450,000  2,450,001    0.1%   12/1/2005  2,044,564
  1       44011    Udolf Portfolio                       2,450,000  2,450,000    0.1%   12/1/2005  2,134,622
          44011    45 S. Main Street                     1,900,000  2,450,000    0.1%              1,655,421
          44011    553 Farmington Avenue                   550,000  2,450,000    0.0%                479,201
  1     410903006  Sierra West Business Park             2,442,497  2,442,497    0.1%   12/1/2005  2,058,608
  1      6106155   Pinetree Plaza                        2,340,056  2,340,056    0.1%   12/1/2005     69,666
  2      6106140   Westminster Apartments                2,217,439  2,217,439    0.1%   12/1/2005  1,841,823
  1     620903158  Rivers Bend Plaza                     2,195,491  2,195,491    0.1%   12/1/2005  1,840,519
  2     620902977  Ballou Apartments                     2,190,010  2,190,010    0.1%   12/1/2005  1,679,847
  1      6106040   Rushville Plaza                       2,175,000  2,175,000    0.1%   12/1/2005  1,817,321
  1     410903103  Planet Self Storage - Brookfield      2,150,000  2,150,000    0.1%   12/1/2005  1,876,481
  2      6106228   Wilshire Occidental Apartments        2,100,000  2,100,000    0.1%   12/1/2005  1,837,048
  1     410903190  San Marco Office Building             2,092,736  2,092,736    0.1%   12/1/2005     45,354
  1     410903121  Planet Self Storage - Lindenwold      2,050,000  2,050,000    0.1%   12/1/2005  1,793,416
  1     410903138  1802 Santo Domingo Avenue Industrial  2,046,029  2,046,029    0.1%   12/1/2005  1,728,625
  1     410903051  Marci's Furniture Building            2,045,521  2,045,521    0.1%   12/1/2005  1,699,018
  2      754679    Cumberland Retreat Apartments         1,997,794  1,997,794    0.1%   12/1/2005  1,671,762
  1      754628    Pelham Plaza                          1,996,101  1,996,101    0.1%   12/1/2005  1,684,945
  1      754651    Avon Corner Shops, Phase I            1,995,980  1,995,980    0.1%   12/1/2005  1,677,821







                                                                                                        FIRST    MATURITY    ARD
                                                                                         ORIGINATION   PAYMENT   OR HYPER   LOAN
GROUP  LOAN NUMBER  PROPERTY NAME                               AMORTIZATION TYPE            DATE       DATE      AM DATE   (Y/N)
-----------------------------------------------------------------------------------------------------------------------------------

  2       44061     Westwood Gardens                      Partial IO - Hyper Amortizing   5/31/2005   7/1/2005    6/1/2020   Yes
  1      754706     King's Crossing                       Amortizing Balloon              10/11/2005  12/1/2005  11/1/2015   No
  1     410902978   Pearland Office Park                  Amortizing Balloon              8/18/2005   10/1/2005   9/1/2012   No
  1    00-1100951   Milford Parkway Retail                Amortizing Balloon              11/4/2005   1/1/2006   12/1/2015   No
  2       44060     Warwick Terrace                       Partial IO - Hyper Amortizing   5/31/2005   7/1/2005    6/1/2020   Yes
  1     410902923   Smart & Final Hemet                   Amortizing Balloon              11/9/2005   1/1/2006   12/1/2015   No
  1       44011     Udolf Portfolio                       Partial IO                      10/18/2005  12/1/2005  11/1/2015   No
          44011     45 S. Main Street
          44011     553 Farmington Avenue
  1     410903006   Sierra West Business Park             Amortizing Balloon               8/8/2005   10/1/2005   9/1/2015   No
  1      6106155    Pinetree Plaza                        Fully Amortizing                9/30/2005   11/5/2005  10/5/2025   No
  2      6106140    Westminster Apartments                Amortizing Balloon              11/3/2005   12/5/2005  11/5/2015   No
  1     620903158   Rivers Bend Plaza                     Amortizing Balloon              9/29/2005   11/1/2005  10/1/2015   No
  2     620902977   Ballou Apartments                     Amortizing Balloon              8/26/2005   10/1/2005   9/1/2015   No
  1      6106040    Rushville Plaza                       Amortizing Balloon              11/14/2005  1/5/2006   12/5/2015   No
  1     410903103   Planet Self Storage - Brookfield      Partial IO                      10/4/2005   12/1/2005  11/1/2015   No
  2      6106228    Wilshire Occidental Apartments        Partial IO                      11/1/2005   12/5/2005  11/5/2015   No
  1     410903190   San Marco Office Building             Fully Amortizing                10/12/2005  12/1/2005  11/1/2020   No
  1     410903121   Planet Self Storage - Lindenwold      Partial IO                      11/14/2005  1/1/2006   12/1/2015   No
  1     410903138   1802 Santo Domingo Avenue Industrial  Amortizing Balloon               9/2/2005   11/1/2005  10/1/2015   No
  1     410903051   Marci's Furniture Building            Amortizing Balloon              8/26/2005   11/1/2005  10/1/2015   No
  2      754679     Cumberland Retreat Apartments         Amortizing Balloon              10/21/2005  12/1/2005  11/1/2015   No
  1      754628     Pelham Plaza                          Amortizing Balloon              9/12/2005   11/1/2005  10/1/2015   No
  1      754651     Avon Corner Shops, Phase I            Amortizing Balloon              9/26/2005   11/1/2005  10/1/2015   No


                                                          MATURITY
                                                            DATE     ARD  ORIGINAL    ORIGINAL
                                                           OF ARD   RATE    LOAN    AMORTIZATION    IO
GROUP  LOAN NUMBER  PROPERTY NAME                           LOAN    STEP    TERM        TERM      PERIOD
--------------------------------------------------------------------------------------------------------

  2       44061     Westwood Gardens                      6/1/2035  175     180         360         60
  1      754706     King's Crossing                            NAP  NAP     120         360          0
  1     410902978   Pearland Office Park                       NAP  NAP      84         360          0
  1    00-1100951   Milford Parkway Retail                     NAP  NAP     120         360          0
  2       44060     Warwick Terrace                       6/1/2035  175     180         360         60
  1     410902923   Smart & Final Hemet                        NAP  NAP     120         360          0
  1       44011     Udolf Portfolio                            NAP  NAP     120         360         24
          44011     45 S. Main Street
          44011     553 Farmington Avenue
  1     410903006   Sierra West Business Park                  NAP  NAP     120         360          0
  1      6106155    Pinetree Plaza                             NAP  NAP     240         240          0
  2      6106140    Westminster Apartments                     NAP  NAP     120         360          0
  1     620903158   Rivers Bend Plaza                          NAP  NAP     120         360          0
  2     620902977   Ballou Apartments                          NAP  NAP     120         300          0
  1      6106040    Rushville Plaza                            NAP  NAP     120         360          0
  1     410903103   Planet Self Storage - Brookfield           NAP  NAP     120         324         36
  2      6106228    Wilshire Occidental Apartments             NAP  NAP     120         360         24
  1     410903190   San Marco Office Building                  NAP  NAP     180         180          0
  1     410903121   Planet Self Storage - Lindenwold           NAP  NAP     120         324         36
  1     410903138   1802 Santo Domingo Avenue Industrial       NAP  NAP     120         360          0
  1     410903051   Marci's Furniture Building                 NAP  NAP     120         360          0
  2      754679     Cumberland Retreat Apartments              NAP  NAP     120         360          0
  1      754628     Pelham Plaza                               NAP  NAP     120         360          0
  1      754651     Avon Corner Shops, Phase I                 NAP  NAP     120         360          0






                                                          SEASONING/
                                                            CUTOFF    REMAINING    REMAINING                         CURRENT
                                                             LOAN      TERM TO   AMORTIZATION  RATE   AMORTIZATION  INTEREST
GROUP  LOAN NUMBER  PROPERTY NAME                             AGE     MATURITY       TERM      TYPE       BASIS       RATE
----------------------------------------------------------------------------------------------------------------------------

  2       44061     Westwood Gardens                           6         174          360      Fixed   Actual/360   5.57500%
  1      754706     King's Crossing                            1         119          359      Fixed   Actual/360   5.58000%
  1     410902978   Pearland Office Park                       3          81          357      Fixed   Actual/360   5.57000%
  1    00-1100951   Milford Parkway Retail                     0         120          360      Fixed   Actual/360   5.45000%
  2       44060     Warwick Terrace                            6         174          360      Fixed   Actual/360   5.57500%
  1     410902923   Smart & Final Hemet                        0         120          360      Fixed   Actual/360   5.40000%
  1       44011     Udolf Portfolio                            1         119          360      Fixed   Actual/360   5.20400%
          44011     45 S. Main Street
          44011     553 Farmington Avenue
  1     410903006   Sierra West Business Park                  3         117          357      Fixed   Actual/360   5.63000%
  1      6106155    Pinetree Plaza                             2         238          238      Fixed   Actual/360   5.89000%
  2      6106140    Westminster Apartments                     1         119          359      Fixed   Actual/360   5.22000%
  1     620903158   Rivers Bend Plaza                          2         118          358      Fixed   Actual/360   5.48000%
  2     620902977   Ballou Apartments                          3         117          297      Fixed   Actual/360   5.50000%
  1      6106040    Rushville Plaza                            0         120          360      Fixed   Actual/360   5.44000%
  1     410903103   Planet Self Storage - Brookfield           1         119          324      Fixed   Actual/360   5.63000%
  2      6106228    Wilshire Occidental Apartments             1         119          360      Fixed   Actual/360   5.37000%
  1     410903190   San Marco Office Building                  1         179          179      Fixed   Actual/360   5.93000%
  1     410903121   Planet Self Storage - Lindenwold           0         120          324      Fixed   Actual/360   5.73000%
  1     410903138   1802 Santo Domingo Avenue Industrial       2         118          358      Fixed   Actual/360   5.74000%
  1     410903051   Marci's Furniture Building                 2         118          358      Fixed   Actual/360   5.18000%
  2      754679     Cumberland Retreat Apartments              1         119          359      Fixed   Actual/360   5.46000%
  1      754628     Pelham Plaza                               2         118          358      Fixed   Actual/360   5.71000%
  1      754651     Avon Corner Shops, Phase I                 2         118          358      Fixed   Actual/360   5.57000%


                                                            P&I
                                                          MONTHLY       IO                                                   LOCK
                                                            DEBT     MONTHLY        PREPAYMENT/LOCKOUT             LOCKOUT    OUT
GROUP  LOAN NUMBER  PROPERTY NAME                         SERVICE      DEBT            DESCRIPTION                END DATE   TERM
---------------------------------------------------------------------------------------------------------------------------------

  2       44061     Westwood Gardens                     15,171.34  12,482.45  LO(30)/GRTR1% or YM(149)/Open(1)  12/31/2007    30
  1      754706     King's Crossing                      14,955.72        NAP   LO(25)/Defeasance(94)/Open(1)    10/31/2015   119
  1     410902978   Pearland Office Park                 14,590.81        NAP      LO(35)/Flex(45)/Open(4)        8/31/2008    35
  1    00-1100951   Milford Parkway Retail               14,116.40        NAP   LO(24)/Defeasance(92)/Open(4)     8/31/2015   116
  2       44060     Warwick Terrace                      14,255.34  11,728.79  LO(30)/GRTR1% or YM(149)/Open(1)  12/31/2007    30
  1     410902923   Smart & Final Hemet                  13,757.50        NAP      LO(35)/Flex(81)/Open(4)       11/30/2008    35
  1       44011     Udolf Portfolio                      13,459.27  10,772.40   LO(25)/Defeasance(94)/Open(1)    10/31/2015   119
          44011     45 S. Main Street
          44011     553 Farmington Avenue
  1     410903006   Sierra West Business Park            14,111.32        NAP   LO(35)/Defeasance(83)/Open(2)     7/31/2015   118
  1      6106155    Pinetree Plaza                       16,687.34        NAP   LO(27)/Defeasance(206)/Open(7)     4/4/2025   233
  2      6106140    Westminster Apartments               12,217.70        NAP   LO(26)/Defeasance(90)/Open(4)      8/4/2015   116
  1     620903158   Rivers Bend Plaza                    12,463.77        NAP   LO(35)/Defeasance(81)/Open(4)     6/30/2015   116
  2     620902977   Ballou Apartments                    13,509.93        NAP      LO(35)/Flex(83)/Open(2)        8/31/2008    35
  1      6106040    Rushville Plaza                      12,267.66        NAP   LO(25)/Defeasance(91)/Open(4)      9/4/2015   116
  1     410903103   Planet Self Storage - Brookfield     12,923.36  10,227.18      LO(25)/Flex(90)/Open(5)       12/31/2007    25
  2      6106228    Wilshire Occidental Apartments       11,752.85   9,528.02   LO(26)/Defeasance(90)/Open(4)      8/4/2015   116
  1     410903190   San Marco Office Building            17,641.67        NAP   LO(35)/Defeasance(144)/Open(1)   10/31/2020   179
  1     410903121   Planet Self Storage - Lindenwold     12,448.33   9,924.70      LO(24)/Flex(91)/Open(5)       12/31/2007    24
  1     410903138   1802 Santo Domingo Avenue Industrial 11,950.22        NAP   LO(35)/Defeasance(81)/Open(4)     6/30/2015   116
  1     410903051   Marci's Furniture Building           11,231.46        NAP      LO(35)/Flex(81)/Open(4)        9/30/2008    35
  2      754679     Cumberland Retreat Apartments        11,305.64        NAP   LO(25)/Defeasance(91)/Open(4)     7/31/2015   116
  1      754628     Pelham Plaza                         11,620.69        NAP  LO(26)/GRTR1% or YM(92)/Open(2)   12/31/2007    26
  1      754651     Avon Corner Shops, Phase I           11,443.77        NAP  LO(26)/GRTR1% or YM(92)/Open(2)   12/31/2007    26






                                                            YIELD       YIELD    YIELD                RESTRICTIONS
                                                            MAINT       MAINT    MAINT  RESTRICTIONS       ON
                                                            BEGIN         END    PROJ        ON        DEFEASANCE
GROUP  LOAN NUMBER  PROPERTY NAME                            DATE        DATE    TERM    DEFEASANCE      PERIOD
------------------------------------------------------------------------------------------------------------------

  2       44061     Westwood Gardens                       1/1/2008   5/31/2020   149        No            NAP
  1      754706     King's Crossing                             NAP         NAP   NAP       Yes            24
  1     410902978   Pearland Office Park                   9/1/2008   5/31/2012    45       Yes            32
  1    00-1100951   Milford Parkway Retail                      NAP         NAP   NAP       Yes            24
  2       44060     Warwick Terrace                        1/1/2008   5/31/2020   149        No            NAP
  1     410902923   Smart & Final Hemet                   12/1/2008   8/31/2015    81       Yes            35
  1       44011     Udolf Portfolio                             NAP         NAP   NAP       Yes            24
          44011     45 S. Main Street
          44011     553 Farmington Avenue
  1     410903006   Sierra West Business Park                   NAP         NAP   NAP       Yes            32
  1      6106155    Pinetree Plaza                              NAP         NAP   NAP       Yes            27
  2      6106140    Westminster Apartments                      NAP         NAP   NAP       Yes            26
  1     620903158   Rivers Bend Plaza                           NAP         NAP   NAP       Yes            33
  2     620902977   Ballou Apartments                      9/1/2008   7/31/2015    83       Yes            32
  1      6106040    Rushville Plaza                             NAP         NAP   NAP       Yes            25
  1     410903103   Planet Self Storage - Brookfield       1/1/2008   6/30/2015    90       Yes            24
  2      6106228    Wilshire Occidental Apartments              NAP         NAP   NAP       Yes            26
  1     410903190   San Marco Office Building                   NAP         NAP   NAP       Yes            34
  1     410903121   Planet Self Storage - Lindenwold       1/1/2008   7/31/2015    91       Yes            24
  1     410903138   1802 Santo Domingo Avenue Industrial        NAP         NAP   NAP       Yes            33
  1     410903051   Marci's Furniture Building            10/1/2008   6/30/2015    81       Yes            33
  2      754679     Cumberland Retreat Apartments               NAP         NAP   NAP       Yes            24
  1      754628     Pelham Plaza                           1/1/2008   8/31/2015    92        No            NAP
  1      754651     Avon Corner Shops, Phase I             1/1/2008   8/31/2015    92        No            NAP



                                                            PARTIAL
                                                          PREPAYMENTS
GROUP  LOAN NUMBER  PROPERTY NAME                           ALLOWED      PAYMENT APPLICATION
----------------------------------------------------------------------------------------------

  2       44061     Westwood Gardens                           No
  1      754706     King's Crossing                            No
  1     410902978   Pearland Office Park                       No      NAP
  1    00-1100951   Milford Parkway Retail                     No
  2       44060     Warwick Terrace                            No
  1     410902923   Smart & Final Hemet                        No      NAP
  1       44011     Udolf Portfolio                           Yes
          44011     45 S. Main Street
          44011     553 Farmington Avenue
  1     410903006   Sierra West Business Park                  No      NAP
  1      6106155    Pinetree Plaza                             No      Lenders Sole Discretion
  2      6106140    Westminster Apartments                     No      Lenders Sole Discretion
  1     620903158   Rivers Bend Plaza                          No      NAP
  2     620902977   Ballou Apartments                          No      NAP
  1      6106040    Rushville Plaza                            No      Lenders Sole Discretion
  1     410903103   Planet Self Storage - Brookfield           No      NAP
  2      6106228    Wilshire Occidental Apartments             No      Lenders Sole Discretion
  1     410903190   San Marco Office Building                  No      NAP
  1     410903121   Planet Self Storage - Lindenwold           No      NAP
  1     410903138   1802 Santo Domingo Avenue Industrial       No      NAP
  1     410903051   Marci's Furniture Building                 No      NAP
  2      754679     Cumberland Retreat Apartments              No
  1      754628     Pelham Plaza                               No
  1      754651     Avon Corner Shops, Phase I                 No






                                                           PARTIAL PREPAYMENT                               PARTIAL COLLATERAL
GROUP  LOAN NUMBER  PROPERTY NAME                              DESCRIPTION       DAY PREPAYMENT ALLOWED        RELEASE (Y/N)
------------------------------------------------------------------------------------------------------------------------------

  2        44061    Westwood Gardens                                         0  Any with accrued interest           No
  1       754706    King's Crossing                                             Due Date                            No
  1      410902978  Pearland Office Park                  NAP                   Any with accrued interest           No
  1     00-1100951  Milford Parkway Retail                NAP                   Due date                            No
  2        44060    Warwick Terrace                                          0  Any with accrued interest           No
  1      410902923  Smart & Final Hemet                   NAP                   Any with accrued interest           No
  1        44011    Udolf Portfolio                       Prepay in connection  Any with accrued interest          Yes
                                                          with partial release
           44011    45 S. Main Street
           44011    553 Farmington Avenue
  1      410903006  Sierra West Business Park             NAP                   Any with accrued interest           No
  1       6106155   Pinetree Plaza                        NAP                   Any With Accrued Interest           No
  2       6106140   Westminster Apartments                NAP                   Any With Accrued Interest           No
  1      620903158  Rivers Bend Plaza                     NAP                   Any with accrued interest           No
  2      620902977  Ballou Apartments                     NAP                   Any with accrued interest           No
  1       6106040   Rushville Plaza                       NAP                   Any With Accrued Interest           No
  1      410903103  Planet Self Storage - Brookfield      NAP                   Any with accrued interest           No
  2       6106228   Wilshire Occidental Apartments        NAP                   Any With Accrued Interest           No
  1      410903190  San Marco Office Building             NAP                   Any with accrued interest           No
  1      410903121  Planet Self Storage - Lindenwold      NAP                   Any with accrued interest           No
  1      410903138  1802 Santo Domingo Avenue Industrial  NAP                   Any with accrued interest           No
  1      410903051  Marci's Furniture Building            NAP                   Any with accrued interest           No
  2       754679    Cumberland Retreat Apartments                               First 5 days of the month;          No
                                                                                any other day with payment
                                                                                of interest to next P&I
                                                                                due date
  1       754628    Pelham Plaza                                                First 5 days of the month;          No
                                                                                any other day with payment
                                                                                of interest to next P&I
                                                                                due date
  1       754651    Avon Corner Shops, Phase I                                  First 5 days of the month;          No
                                                                                any other day with payment
                                                                                of interest to next P&I
                                                                                due date






                                                                                                   OUTPARCEL
                                                                                                       OR      OUTPARCEL
                                                                                                     OTHER      OR OTHER
                                                                                                    RELEASE     RELEASE
GROUP  LOAN NUMBER  PROPERTY NAME                          PARTIAL COLLATERAL RELEASE DESCRIPTION    (Y/N)    DESCRIPTION
-------------------------------------------------------------------------------------------------------------------------

  2        44061    Westwood Gardens                                         NAP                       No         NAP
  1       754706    King's Crossing                                          NAP                       No         NAP
  1      410902978  Pearland Office Park                                     NAP                       No         NAP
  1     00-1100951  Milford Parkway Retail                                   NAP                       No         NAP
  2        44060    Warwick Terrace                                          NAP                       No         NAP
  1      410902923  Smart & Final Hemet                                      NAP                       No         NAP
  1        44011    Udolf Portfolio                       Partial Defeasance of 125% of allocated      No         NAP
                                                          release price, LTV * 75%, DSCR >1.25x
           44011    45 S. Main Street
           44011    553 Farmington Avenue
  1      410903006  Sierra West Business Park                                NAP                       No         NAP
  1       6106155   Pinetree Plaza                                           NAP                       No         NAP
  2       6106140   Westminster Apartments                                   NAP                       No         NAP
  1      620903158  Rivers Bend Plaza                                        NAP                       No         NAP
  2      620902977  Ballou Apartments                                        NAP                       No         NAP
  1       6106040   Rushville Plaza                                          NAP                       No         NAP
  1      410903103  Planet Self Storage - Brookfield                         NAP                       No         NAP
  2       6106228   Wilshire Occidental Apartments                           NAP                       No         NAP
  1      410903190  San Marco Office Building                                NAP                       No         NAP
  1      410903121  Planet Self Storage - Lindenwold                         NAP                       No         NAP
  1      410903138  1802 Santo Domingo Avenue Industrial                     NAP                       No         NAP
  1      410903051  Marci's Furniture Building                               NAP                       No         NAP
  2       754679    Cumberland Retreat Apartments                            NAP                       No         NAP
  1       754628    Pelham Plaza                                             NAP                       No         NAP
  1       754651    Avon Corner Shops, Phase I                               NAP                       No         NAP






                                                                                             PAYMENT   PAYMENT
                                                                                              GRACE     GRACE
                                                          SUBSTITUTION  SUBSTITUTION         PERIOD    PERIOD
                                                             ALLOWED      PROVISION    DUE  EVENT OF  EVENT OF
GROUP  LOAN NUMBER  PROPERTY NAME                             (Y/N)      DESCRIPTION  DATE   DEFAULT  LATE FEE  LOCKBOX
-----------------------------------------------------------------------------------------------------------------------

  2        44061    Westwood Gardens                           No            NAP       1st      5         5       Yes
  1       754706    King's Crossing                            No            NAP       1st      5         0        No
  1      410902978  Pearland Office Park                       No            NAP       1st      5         5        No
  1     00-1100951  Milford Parkway Retail                     No            NAP       1st      0         0        No
  2        44060    Warwick Terrace                            No            NAP       1st      5         5       Yes
  1      410902923  Smart & Final Hemet                        No            NAP       1st      5         5        No
  1        44011    Udolf Portfolio                            No            NAP       1st      5         5        No
           44011    45 S. Main Street
           44011    553 Farmington Avenue
  1      410903006  Sierra West Business Park                  No            NAP       1st      5         5        No
  1       6106155   Pinetree Plaza                             No            NAP       5th      0         0        No
  2       6106140   Westminster Apartments                     No            NAP       5th      0         0        No
  1      620903158  Rivers Bend Plaza                          No            NAP       1st      5         5        No
  2      620902977  Ballou Apartments                          No            NAP       1st      5         5        No
  1       6106040   Rushville Plaza                            No            NAP       5th      0         0        No
  1      410903103  Planet Self Storage - Brookfield           No            NAP       1st      5         5        No
  2       6106228   Wilshire Occidental Apartments             No            NAP       5th      0         0        No
  1      410903190  San Marco Office Building                  No            NAP       1st      5         5        No
  1      410903121  Planet Self Storage - Lindenwold           No            NAP       1st      5         5        No
  1      410903138  1802 Santo Domingo Avenue Industrial       No            NAP       1st      5         5        No
  1      410903051  Marci's Furniture Building                 No            NAP       1st      5         5        No
  2       754679    Cumberland Retreat Apartments              No            NAP       1st      5         0        No
  1       754628    Pelham Plaza                               No            NAP       1st      5         0        No
  1       754651    Avon Corner Shops, Phase I                 No            NAP       1st      5         0        No







                                                                                              REPLACEMENT
                                                                      TERMS/DESCRIPTION        RESERVES
                                                          LOCKBOX        OF SPRINGING       INITIAL DEPOSIT
GROUP  LOAN NUMBER  PROPERTY NAME                          TYPE    LOCKBOX (IF APPLICABLE)      AMOUNT
-----------------------------------------------------------------------------------------------------------

  2       44061     Westwood Gardens                        Hard                                    970
  1      754706     King's Crossing                          NAP                                      0
  1     410902978   Pearland Office Park                    None            NAP                       0
  1    00-1100951   Milford Parkway Retail                  None            NAP                       0
  2       44060     Warwick Terrace                         Hard                                  1,668
  1     410902923   Smart & Final Hemet                     None            NAP                       0
  1       44011     Udolf Portfolio                         None                                      0
          44011     45 S. Main Street
          44011     553 Farmington Avenue
  1     410903006   Sierra West Business Park               None            NAP                       0
  1      6106155    Pinetree Plaza                           NAP
  2      6106140    Westminster Apartments                   NAP
  1     620903158   Rivers Bend Plaza                       None            NAP                       0
  2     620902977   Ballou Apartments                       None            NAP                 113,683
  1      6106040    Rushville Plaza                          NAP
  1     410903103   Planet Self Storage - Brookfield        None            NAP                       0
  2      6106228    Wilshire Occidental Apartments           NAP
  1     410903190   San Marco Office Building               None            NAP                       0
  1     410903121   Planet Self Storage - Lindenwold        None            NAP                       0
  1     410903138   1802 Santo Domingo Avenue Industrial    None            NAP                       0
  1     410903051   Marci's Furniture Building              None            NAP                       0
  2      754679     Cumberland Retreat Apartments            NAP                                      0
  1      754628     Pelham Plaza                             NAP                                      0
  1      754651     Avon Corner Shops, Phase I               NAP                                      0


                                                          REPLACEMENT
                                                           RESERVES                               REPLACEMENT
                                                            MONTHLY      TERMS/DESCRIPTION OF     RESERVE CAP
                                                            DEPOSIT     SPRINGING REPLACEMENT    DESCRIPTION (IF
GROUP  LOAN NUMBER  PROPERTY NAME                            AMOUNT    RESERVES (IF APPLICABLE)    APPLICABLE)
----------------------------------------------------------------------------------------------------------------

  2       44061     Westwood Gardens                           970
  1      754706     King's Crossing                              0               NAP                    NAP
  1     410902978   Pearland Office Park                       250               NAP                      0
  1    00-1100951   Milford Parkway Retail                     375               NAP                      0
  2       44060     Warwick Terrace                          1,668
  1     410902923   Smart & Final Hemet                          0               NAP                      0
  1       44011     Udolf Portfolio                              0
          44011     45 S. Main Street
          44011     553 Farmington Avenue
  1     410903006   Sierra West Business Park                  929               NAP                      0
  1      6106155    Pinetree Plaza                             274
  2      6106140    Westminster Apartments                   2,600                                   62,400
  1     620903158   Rivers Bend Plaza                          310               NAP                 10,000
  2     620902977   Ballou Apartments                        2,390               NAP                      0
  1      6106040    Rushville Plaza                          3,081
  1     410903103   Planet Self Storage - Brookfield           809               NAP                 29,115
  2      6106228    Wilshire Occidental Apartments           1,571
  1     410903190   San Marco Office Building                    0               NAP                      0
  1     410903121   Planet Self Storage - Lindenwold           750               NAP                      0
  1     410903138   1802 Santo Domingo Avenue Industrial         0               NAP                      0
  1     410903051   Marci's Furniture Building                   0               NAP                      0
  2      754679     Cumberland Retreat Apartments                0               NAP                    NAP
  1      754628     Pelham Plaza                                 0               NAP                    NAP
  1      754651     Avon Corner Shops, Phase I                   0               NAP                    NAP






                                                          IMMEDIATE
                                                            REPAIR                                 TERMS/DESCRIPTION
                                                           RESERVE   INITIAL  MONTHLY                 OF SPRINGING
                                                           DEPOSIT     TAX      TAX                    TAX ESCROW
GROUP  LOAN NUMBER  PROPERTY NAME                           AMOUNT    ESCROW   ESCROW               (IF APPLICABLE)
--------------------------------------------------------------------------------------------------------------------------------

  2       44061     Westwood Gardens                         17,071    7,835    2,612
  1      754706     King's Crossing                               0    7,744    3,872                     NAP
  1     410902978   Pearland Office Park                          0   37,740    3,774                     NAP
  1    00-1100951   Milford Parkway Retail                        0    9,386    1,341                     NAP
  2       44060     Warwick Terrace                               0   15,233    5,078
  1     410902923   Smart & Final Hemet                           0        0        0  Tax impound is waived at closing and so
                                                                                       long as no default exists and
                                                                                       satisfactory proof of payment of taxes
                                                                                       is submitted in a timely manner.
  1       44011     Udolf Portfolio                               0   25,474    6,369
          44011     45 S. Main Street
          44011     553 Farmington Avenue
  1     410903006   Sierra West Business Park                     0   22,056    3,676                     NAP
  1      6106155    Pinetree Plaza                           23,938   17,748    4,437
  2      6106140    Westminster Apartments                  358,500    4,833    2,416
  1     620903158   Rivers Bend Plaza                        33,750    5,311    5,311                     NAP
  2     620902977   Ballou Apartments                             0    3,112    3,112                     NAP
  1      6106040    Rushville Plaza                               0    9,182    4,591
  1     410903103   Planet Self Storage - Brookfield              0   17,800    4,450                     NAP
  2      6106228    Wilshire Occidental Apartments                     8,407    2,102
  1     410903190   San Marco Office Building                     0   47,864    5,983                     NAP
  1     410903121   Planet Self Storage - Lindenwold              0    9,702    4,851                     NAP
  1     410903138   1802 Santo Domingo Avenue Industrial          0   25,634    3,662                     NAP
  1     410903051   Marci's Furniture Building                    0    9,968    1,424                     NAP
  2      754679     Cumberland Retreat Apartments                 0   38,647    4,294                     NAP
  1      754628     Pelham Plaza                                  0   18,235    2,279                     NAP
  1      754651     Avon Corner Shops, Phase I                    0        0    1,322                     NAP


                                                                                                 TERMS/DESCRIPTION
                                                           INITIAL    MONTHLY                       OF SPRINGING
                                                          INSURANCE  INSURANCE                   INSURANCE ESCROW
GROUP  LOAN NUMBER  PROPERTY NAME                           ESCROW     ESCROW                     (IF APPLICABLE)
--------------------------------------------------------------------------------------------------------------------------------

  2       44061     Westwood Gardens                             0         0    Failure to provide evidence of payment
  1      754706     King's Crossing                              0         0                         NAP
  1     410902978   Pearland Office Park                     4,915       983                         NAP
  1    00-1100951   Milford Parkway Retail                   4,875       542                         NAP
  2       44060     Warwick Terrace                              0         0    Failure to provide evidence of payment
  1     410902923   Smart & Final Hemet                          0         0    Insurance impound is waived at closing and
                                                                                so long as Borrower provides evidence of
                                                                                insurance, satisfactory proof of payment
                                                                                of insurance premiums and no default has
                                                                                occurred.
  1       44011     Udolf Portfolio                              0         0    Failure to provide evidence of payment
          44011     45 S. Main Street
          44011     553 Farmington Avenue
  1     410903006   Sierra West Business Park                  770       385                         NAP
  1      6106155    Pinetree Plaza                             604       302
  2      6106140    Westminster Apartments                   6,222     3,111
  1     620903158   Rivers Bend Plaza                        1,270       635                         NAP
  2     620902977   Ballou Apartments                        1,291     1,291                         NAP
  1      6106040    Rushville Plaza                          5,139       734
  1     410903103   Planet Self Storage - Brookfield        11,640       970                         NAP
  2      6106228    Wilshire Occidental Apartments               0       955
  1     410903190   San Marco Office Building                3,157       451                         NAP
  1     410903121   Planet Self Storage - Lindenwold         5,787       449                         NAP
  1     410903138   1802 Santo Domingo Avenue Industrial     1,457     1,457                         NAP
  1     410903051   Marci's Furniture Building                 978       489                         NAP
  2      754679     Cumberland Retreat Apartments                0         0                         NAP
  1      754628     Pelham Plaza                                 0         0                         NAP
  1      754651     Avon Corner Shops, Phase I                   0         0                         NAP






                                                                                       TERMS/DESCRIPTION
                                                          INITIAL  MONTHLY                OF SPRINGING
                                                            TI/LC    TI/LC                TI/LC RESERVE
GROUP  LOAN NUMBER  PROPERTY NAME                          AMOUNT  RESERVE               (IF APPLICABLE)
---------------------------------------------------------------------------------------------------------------------

  2       44061     Westwood Gardens                            0       0
  1      754706     King's Crossing                             0   1,283                     NAP
  1     410902978   Pearland Office Park                        0   1,803                     NAP
  1    00-1100951   Milford Parkway Retail                      0   1,600                     NAP
  2       44060     Warwick Terrace                             0       0   Springing re-tenanting impound in the
  1     410902923   Smart & Final Hemet                                     amount of $215,000 in the event that
                                                                            Smart & Final terminates its lease, goes
                                                                            dark, defaults, vacates or upon loan
                                                                            assumption or loan default. In the event
                                                                            of assumption, Lender, at sole
                                                                            discretion, may waive such impound based
                                                                            on the assumption Borrower's sponsorship
                                                                            and financial strength.
  1       44011     Udolf Portfolio                             0       0
          44011     45 S. Main Street
          44011     553 Farmington Avenue
  1     410903006   Sierra West Business Park             200,000   3,085   Should an Impund Tenant Event occur
                                                                            before the account balance reaches
                                                                            $333,000, then Borrower shall provide a
                                                                            lump sum cash deposit into this WFB
                                                                            controlled impound account in the amount
                                                                            of the difference between what is in the
                                                                            account and one years rent for the
                                                                            spaces vacated. This impound will Spring
                                                                            upon the earliest occurence of any of
                                                                            the folowing conditions ("Impound Tenant
                                                                            Event"): (1) 15 days after Borrower has
                                                                            knowledge of a monetary or non-monetary
                                                                            default by Placer County; (2) 15 days
                                                                            after Borrower grants Placer County a
                                                                            rental rate reduction or material lease
                                                                            modification without lendor's approval;
                                                                            (3) 15 days after Borrower has knowledge
                                                                            that Placer County is excercising a
                                                                            right to cancel or terminate its lease;
                                                                            (4) three months from the lease
                                                                            expiration date or (5) the loan is
                                                                            assumed by a third party borrower.
  1      6106155    Pinetree Plaza                                    575
  2      6106140    Westminster Apartments
  1     620903158   Rivers Bend Plaza                           0   1,174                       NAP
  2     620902977   Ballou Apartments                           0       0                       NAP
  1      6106040    Rushville Plaza                        75,000   2,670
  1     410903103   Planet Self Storage - Brookfield            0       0                       NAP
  2      6106228    Wilshire Occidental Apartments
  1     410903190   San Marco Office Building                   0       0   The borrower is required to escrow
                                                                            $4,634 per month for re-tenanting in the
                                                                            event the loan is assumed/sold to a
                                                                            third party with less experience or net
                                                                                             worth.
  1     410903121   Planet Self Storage - Lindenwold            0       0                       NAP
  1     410903138   1802 Santo Domingo Avenue Industrial        0       0                       NAP
  1     410903051   Marci's Furniture Building                  0       0   A $185,000 springing TI/LC impound will
                                                                            be required in the event Tenant defaults
                                                                            on its lease or does not exercise its
                                                                            renewal option by 12/31/08. $106,500
                                                                            will be allowed for TI/LC while the
                                                                            remainder may be used for payment of
                                                                            debt service.
  2      754679     Cumberland Retreat Apartments               0       0                         NAP
  1      754628     Pelham Plaza                                0   1,705                         NAP
  1      754651     Avon Corner Shops, Phase I                600     600                         NAP


                                                                           INITIAL  MONTHLY
                                                           TI/LC RESERVE     DEBT     DEBT
                                                          CAP DESCRIPTION  SERVICE  SERVICE
GROUP  LOAN NUMBER  PROPERTY NAME                         (IF APPLICABLE)   ESCROW   ESCROW
-------------------------------------------------------------------------------------------

  2       44061     Westwood Gardens                                          0        0
  1      754706     King's Crossing                            50,000
  1     410902978   Pearland Office Park                            0         0        0
  1    00-1100951   Milford Parkway Retail                     75,000         0        0
  2       44060     Warwick Terrace                                           0        0
  1     410902923   Smart & Final Hemet                             0         0        0









  1       44011     Udolf Portfolio                                           0        0
          44011     45 S. Main Street
          44011     553 Farmington Avenue
  1     410903006   Sierra West Business Park                 333,000         0        0






















  1      6106155    Pinetree Plaza                             69,000
  2      6106140    Westminster Apartments
  1     620903158   Rivers Bend Plaza                          37,500         0       0
  2     620902977   Ballou Apartments                               0         0       0
  1      6106040    Rushville Plaza                           150,000
  1     410903103   Planet Self Storage - Brookfield                0         0       0
  2      6106228    Wilshire Occidental Apartments
  1     410903190   San Marco Office Building                       0         0       0





  1     410903121   Planet Self Storage - Lindenwold                0         0       0
  1     410903138   1802 Santo Domingo Avenue Industrial            0         0       0
  1     410903051   Marci's Furniture Building                      0         0       0







  2      754679     Cumberland Retreat Apartments                 NAP
  1      754628     Pelham Plaza                                  NAP
  1      754651     Avon Corner Shops, Phase I                 43,200






                                                                                           OTHER
                                                                                           ESCROW
                                                                                          INITIAL
GROUP  LOAN NUMBER  PROPERTY NAME                            OTHER ESCROW DESCRIPTION      AMOUNT
-------------------------------------------------------------------------------------------------

  2       44061     Westwood Gardens                      0                                     0
  1      754706     King's Crossing                       Rental Reserves                  60,900
  1     410902978   Pearland Office Park                  NAP                                   0
  1    00-1100951   Milford Parkway Retail                NAP                                   0
  2       44060     Warwick Terrace                       0                                     0
  1     410902923   Smart & Final Hemet                   NAP                                   0
  1       44011     Udolf Portfolio                       0                                     0
          44011     45 S. Main Street
          44011     553 Farmington Avenue
  1     410903006   Sierra West Business Park             NAP                                   0


























  1      6106155    Pinetree Plaza
  2      6106140    Westminster Apartments
  1     620903158   Rivers Bend Plaza                     Rent-Up Impound                  48,000
  2     620902977   Ballou Apartments                     Rent Reserve                     65,000
  1      6106040    Rushville Plaza                       Permitted Mortgage Reserve LOC
                                                          ($304,333), First Mortgage
                                                          Reserve ($8,300.01)             312,633
  1     410903103   Planet Self Storage - Brookfield      NAP                                   0
  2      6106228    Wilshire Occidental Apartments
  1     410903190   San Marco Office Building             NAP                                   0
  1     410903121   Planet Self Storage - Lindenwold      NAP                                   0
  1     410903138   1802 Santo Domingo Avenue Industrial  NAP                                   0
  1     410903051   Marci's Furniture Building            NAP                                   0
  2      754679     Cumberland Retreat Apartments                                               0
  1      754628     Pelham Plaza                                                                0
  1      754651     Avon Corner Shops, Phase I                                                  0




                                                           OTHER
                                                           ESCROW
                                                          MONTHLY   TERMS/DESCRIPTION OF SPRINGING OTHER
GROUP  LOAN NUMBER  PROPERTY NAME                          AMOUNT          ESCROW (IF APPLICABLE)
---------------------------------------------------------------------------------------------------------

  2       44061     Westwood Gardens
  1      754706     King's Crossing                             0                    NAP
  1     410902978   Pearland Office Park                        0                    NAP
  1    00-1100951   Milford Parkway Retail                      0                    NAP
  2       44060     Warwick Terrace
  1     410902923   Smart & Final Hemet                         0                    NAP
  1       44011     Udolf Portfolio
          44011     45 S. Main Street
          44011     553 Farmington Avenue
  1     410903006   Sierra West Business Park                   0                    NAP
                                                                   Lu-Jean Feng Clinic Reserve - In the
                                                                   event that such tenant is not so in
                                                                   occupancy by March 1, 2006, Mortgagor
                                                                   shall immediately establish with
                                                                   Mortgagee a reserve in the amount of
                                                                   125% of the estimated cost to complete
                                                                   the tenant improvements in such space,
                                                                   as estimated by a third-party
                                                                   consultant selected by Mortgagee (the
                                                                   "Lu-Jean Feng Clinic Reserve") by
                                                                   depositing such amount with Mortgagee.
                                                                   Mortgagor shall cause such tenant
                                                                   improvements (the "Tenant
                                                                   Improvements") to be completed to the
                                                                   satisfaction of Mortgagee and as
                                                                   necessary to meet the obligations
                                                                   under the Feng Clinic Lease on or
                                                                   before the expiration of time periods
                                                                   provided in such lease, as such time
                                                                   period may be extended by Mortgagee in
                                                                   its sole discretion. Mortgagee shall
                                                                   have the right to inspect the work
                                                                   from time to time at Mortgagor's cost
                                                                   and expense to insure that the work is
                                                                   being completed in a good and
                                                                   workmanlike manner.
  1      6106155    Pinetree Plaza
  2      6106140    Westminster Apartments
  1     620903158   Rivers Bend Plaza                           0                    NAP
  2     620902977   Ballou Apartments                           0                    NAP
  1      6106040    Rushville Plaza

                                                            2,767
  1     410903103   Planet Self Storage - Brookfield            0                    NAP
  2      6106228    Wilshire Occidental Apartments
  1     410903190   San Marco Office Building                   0                    NAP
  1     410903121   Planet Self Storage - Lindenwold            0                    NAP
  1     410903138   1802 Santo Domingo Avenue Industrial        0                    NAP
  1     410903051   Marci's Furniture Building                  0                    NAP
  2      754679     Cumberland Retreat Apartments               0                    NAP
  1      754628     Pelham Plaza                                0                    NAP
  1      754651     Avon Corner Shops, Phase I                  0                    NAP






                                                            OTHER ESCROW                           OCCUPANCY %   OCCUPANCY
                                                          CAP DESCRIPTION      YEAR        YEAR       (MOST     DATE (MOST
GROUP  LOAN NUMBER  PROPERTY NAME                         (IF APPLICABLE)     BUILT     RENOVATED    RECENT)      RECENT)
--------------------------------------------------------------------------------------------------------------------------

  2       44061     Westwood Gardens                                           1977                      95.0%   9/22/2005
  1      754706     King's Crossing                             NAP            2003                     100.0%  10/11/2005
  1     410902978   Pearland Office Park                        NAP            2003                     100.0%    7/1/2005
  1    00-1100951   Milford Parkway Retail                      NAP            2002                      89.2%    8/1/2005
  2       44060     Warwick Terrace                                            1962                     100.0%   9/29/2005
  1     410902923   Smart & Final Hemet                         NAP            2005                     100.0%    2/1/2005
  1       44011     Udolf Portfolio                                          Various                     98.9%     Various
          44011     45 S. Main Street                                          1967        2004          98.6%   8/22/2005
          44011     553 Farmington Avenue                                  1900 / 1930                  100.0%    9/1/2005
  1     410903006   Sierra West Business Park                   NAP            1987                      88.9%   9/13/2005
  1      6106155    Pinetree Plaza                                             1986        2005         100.0%   9/28/2005
  2      6106140    Westminster Apartments                                     1975                      85.6%   10/1/2005
  1     620903158   Rivers Bend Plaza                           NAP            1988                     100.0%    9/1/2005
  2     620902977   Ballou Apartments                           NAP            1992                      93.1%   8/31/2005
  1      6106040    Rushville Plaza                                            1978        2000          93.9%   7/15/2005
  1     410903103   Planet Self Storage - Brookfield            NAP        1984 / 1986                   75.1%   6/27/2005
  2      6106228    Wilshire Occidental Apartments                             1967                     100.0%   7/25/2005
  1     410903190   San Marco Office Building                   NAP            1974                      94.1%   9/30/2005
  1     410903121   Planet Self Storage - Lindenwold            NAP            1979                      79.1%   6/27/2005
  1     410903138   1802 Santo Domingo Avenue Industrial        NAP            1983                     100.0%    9/8/2005
  1     410903051   Marci's Furniture Building                  NAP            1978                     100.0%         TBD
  2      754679     Cumberland Retreat Apartments               NAP            1970                     100.0%  10/21/2005
  1      754628     Pelham Plaza                                NAP            1990                     100.0%    9/7/2005
  1      754651     Avon Corner Shops, Phase I                  NAP            2003                     100.0%   9/26/2005


                                                                                             NET
                                                                  MEASUREMENT   BALANCE   RENTABLE  APPRAISAL
GROUP  LOAN NUMBER  PROPERTY NAME                          UNITS      UNIT      PER UNIT    AREA      VALUE
-------------------------------------------------------------------------------------------------------------

  2       44061     Westwood Gardens                          40     Units     66,250.00         0  3,300,000
  1      754706     King's Crossing                       15,100     Sq Ft        172.72    15,100  3,650,000
  1     410902978   Pearland Office Park                  19,589     Sq Ft        129.77    19,589  3,650,000
  1    00-1100951   Milford Parkway Retail                23,000     Sq Ft        108.70    23,000  3,200,000
  2       44060     Warwick Terrace                           70     Units     35,571.43         0  3,100,000
  1     410902923   Smart & Final Hemet                   20,000     Sq Ft        122.50    20,000  3,290,000
  1       44011     Udolf Portfolio                       31,398     Sq Ft         78.03    31,398  3,400,000
          44011     45 S. Main Street                     23,739     Sq Ft         80.04    23,739  2,550,000
          44011     553 Farmington Avenue                  7,659     Sq Ft         71.81     7,659    850,000
  1     410903006   Sierra West Business Park             35,953     Sq Ft         67.94    35,953  4,350,000
  1      6106155    Pinetree Plaza                        16,402     Sq Ft        142.67    16,402  3,600,000
  2      6106140    Westminster Apartments                   104     Units     21,321.53   119,680  2,650,000
  1     620903158   Rivers Bend Plaza                     24,780     Sq Ft         88.60    24,780  3,050,000
  2     620902977   Ballou Apartments                         72     Units     30,416.81         0  3,275,000
  1      6106040    Rushville Plaza                       77,156     Sq Ft         28.19    77,156  3,000,000
  1     410903103   Planet Self Storage - Brookfield      64,700     Sq Ft         33.23    64,700  3,100,000
  2      6106228    Wilshire Occidental Apartments            54     Units     38,888.89    38,110  4,000,000
  1     410903190   San Marco Office Building             37,682     Sq Ft         55.54    37,682  5,800,000
  1     410903121   Planet Self Storage - Lindenwold      52,643     Sq Ft         38.94    52,643  2,790,000
  1     410903138   1802 Santo Domingo Avenue Industrial  45,528     Sq Ft         44.94    45,528  3,850,000
  1     410903051   Marci's Furniture Building            25,494     Sq Ft         80.24    25,494  3,320,000
  2      754679     Cumberland Retreat Apartments             80     Units     24,972.43       NAP  3,300,000
  1      754628     Pelham Plaza                          20,460     Sq Ft         97.56    20,460  2,750,000
  1      754651     Avon Corner Shops, Phase I            14,400     Sq Ft        138.61    14,400  2,600,000






                                                                             DATE OF
          LOAN                                             APPRAISAL        APPRAISAL       PHASE I   PHASE II  ENGINEERING
GROUP    NUMBER    PROPERTY NAME                             TYPE       (VALUATION DATE)      DATE       DATE   REPORT DATE
---------------------------------------------------------------------------------------------------------------------------

  2       44061    Westwood Gardens                          As-Is          4/27/2005     10/19/2005             10/11/2005
  1      754706    King's Crossing                           As-Is          9/18/2005      9/26/2005     NAP      9/26/2005
  1     410902978  Pearland Office Park                  As-Stabilized      10/1/2005            NAP     NAP      7/21/2005
  1    00-1100951  Milford Parkway Retail                    As-Is          9/29/2005       2/2/2005             10/12/2005
  2       44060    Warwick Terrace                           As-Is          4/27/2005      7/20/2005              7/20/2005
  1     410902923  Smart & Final Hemet                   As-Stabilized       8/1/2005            NAP     NAP      7/21/2005
  1       44011    Udolf Portfolio                           As-Is          8/22/2005     10/24/2005             10/24/2005
          44011    45 S. Main Street                         As-Is          8/22/2005     10/24/2005             10/24/2005
          44011    553 Farmington Avenue                     As-Is          8/22/2005     10/24/2005             10/24/2005
  1     410903006  Sierra West Business Park                 As-Is          7/13/2005            NAP     NAP      7/21/2005
  1      6106155   Pinetree Plaza                            As-Is          9/18/2005      9/22/2005     NAP      9/20/2005
  2      6106140   Westminster Apartments                    As-Is          9/20/2005      7/18/2005     NAP      7/15/2005
  1     620903158  Rivers Bend Plaza                     As-Stabilized      11/1/2005            NAP     NAP      8/23/2005
  2     620902977  Ballou Apartments                         As-Is           7/1/2005            NAP     NAP       7/6/2005
  1      6106040   Rushville Plaza                           As-Is          6/14/2005      6/20/2005     NAP      6/20/2005
  1     410903103  Planet Self Storage - Brookfield          As-Is          7/25/2005            NAP     NAP      7/26/2005
  2      6106228   Wilshire Occidental Apartments            As-Is           9/2/2005      9/12/2005     NAP       8/6/2005
  1     410903190  San Marco Office Building                 As-Is          8/22/2005            NAP     NAP      8/29/2005
  1     410903121  Planet Self Storage - Lindenwold          As-Is          7/12/2005      9/30/2005     NAP      7/29/2005
  1     410903138  1802 Santo Domingo Avenue Industrial      As-Is          7/27/2005            NAP     NAP       8/5/2005
  1     410903051  Marci's Furniture Building                As-Is           8/9/2005            NAP     NAP      7/29/2005
  2      754679    Cumberland Retreat Apartments             As-Is          9/17/2005     10/12/2005     NAP     10/12/2005
  1      754628    Pelham Plaza                              As-Is          8/11/2005      9/12/2005     NAP      9/22/2005
  1      754651    Avon Corner Shops, Phase I                As-Is          8/25/2005      8/31/2005     NAP      9/11/2005



          LOAN                                           SEISMIC  ENVIRONMENTAL  EARTHQUAKE  HURRICANE    FLOOD
GROUP    NUMBER    PROPERTY NAME                           PML%     INSURANCE     INSURANCE  INSURANCE  INSURANCE
-----------------------------------------------------------------------------------------------------------------

  2       44061    Westwood Gardens                        0.0%        No            Yes        Yes        Yes
  1      754706    King's Crossing                         NAP         No            No         No         No
  1     410902978  Pearland Office Park                    NAP     Yes - Group       No         Yes        No
  1    00-1100951  Milford Parkway Retail                  0.0%        No            No         No         No
  2       44060    Warwick Terrace                         0.0%        No            Yes        Yes        Yes
  1     410902923  Smart & Final Hemet                    16.0%    Yes - Group       No         Yes        No
  1       44011    Udolf Portfolio                         0.0%        No            No         Yes        No
          44011    45 S. Main Street                       0.0%        No            No         Yes        No
          44011    553 Farmington Avenue                   0.0%        No            No         Yes        No
  1     410903006  Sierra West Business Park              14.0%    Yes - Group       No         Yes        No
  1      6106155   Pinetree Plaza                                      No            No         Yes        No
  2      6106140   Westminster Apartments                              No            Yes        No         Yes
  1     620903158  Rivers Bend Plaza                       NAP     Yes - Group       No         Yes        No
  2     620902977  Ballou Apartments                       NAP     Yes - Group       No         Yes        No
  1      6106040   Rushville Plaza                                     No            Yes        Yes        Yes
  1     410903103  Planet Self Storage - Brookfield        NAP     Yes - Group       No         Yes        No
  2      6106228   Wilshire Occidental Apartments         18.0%        No            No         No         No
  1     410903190  San Marco Office Building              17.0%    Yes - Group       No         Yes        No
  1     410903121  Planet Self Storage - Lindenwold        NAP         No            No         Yes        No
  1     410903138  1802 Santo Domingo Avenue Industrial   18.0%    Yes - Group       No         Yes        No
  1     410903051  Marci's Furniture Building             18.0%    Yes - Group       No         Yes        No
  2      754679    Cumberland Retreat Apartments           NAP         No            No         No         No
  1      754628    Pelham Plaza                            NAP         No            No         No         No
  1      754651    Avon Corner Shops, Phase I              NAP         No            No         No         No







                                                                                                   PARI
                                                                                                  PASSU
                                                           LTV     LTV                             DEBT
          LOAN                                           CUTOFF  BALLOON    LIEN    OWNERSHIP   AMOUNT (IF
GROUP    NUMBER    PROPERTY NAME                          VALUE   VALUE   POSITION   INTEREST  APPLICABLE)
----------------------------------------------------------------------------------------------------------

  2       44061    Westwood Gardens                       80.3%   67.4%     First      Fee         NAP
  1      754706    King's Crossing                        71.5%   60.0%     First      Fee         NAP
  1     410902978  Pearland Office Park                   69.6%   62.7%     First      Fee         NAP
  1    00-1100951  Milford Parkway Retail                 78.1%   65.3%     First      Fee          0
  2       44060    Warwick Terrace                        80.3%   67.4%     First      Fee         NAP
  1     410902923  Smart & Final Hemet                    74.5%   62.1%     First      Fee         NAP
  1       44011    Udolf Portfolio                        72.1%   62.8%     First      Fee         NAP
          44011    45 S. Main Street                                                   Fee         NAP
          44011    553 Farmington Avenue                                               Fee         NAP
  1     410903006  Sierra West Business Park              56.1%   47.3%     First      Fee         NAP
  1      6106155   Pinetree Plaza                         65.0%    1.9%     First      Fee         NAP
  2      6106140   Westminster Apartments                 83.7%   69.5%     First      Fee         NAP
  1     620903158  Rivers Bend Plaza                      72.0%   60.3%     First      Fee         NAP
  2     620902977  Ballou Apartments                      66.9%   51.3%     First      Fee         NAP
  1      6106040   Rushville Plaza                        72.5%   60.6%    Second      Fee         NAP
  1     410903103  Planet Self Storage - Brookfield       69.4%   60.5%     First      Fee         NAP
  2      6106228   Wilshire Occidental Apartments         52.5%   45.9%     First      Fee         NAP
  1     410903190  San Marco Office Building              36.1%    0.8%     First      Fee         NAP
  1     410903121  Planet Self Storage - Lindenwold       73.5%   64.3%     First      Fee         NAP
  1     410903138  1802 Santo Domingo Avenue Industrial   53.1%   44.9%     First      Fee         NAP
  1     410903051  Marci's Furniture Building             61.6%   51.2%     First      Fee         NAP
  2      754679    Cumberland Retreat Apartments          60.5%   50.7%     First      Fee         NAP
  1      754628    Pelham Plaza                           72.6%   61.3%     First      Fee         NAP
  1      754651    Avon Corner Shops, Phase I             76.8%   64.5%     First      Fee         NAP


                                                                           SECURED
                                                            SECURED     (BY PROPERTY)     SECURED
                                                         (BY PROPERTY)    SECONDARY      SECONDARY
                                                           SECONDARY         LIEN      (BY PROPERTY)
          LOAN                                             FINANCING       EXISTING      FINANCING
GROUP    NUMBER    PROPERTY NAME                            ALLOWED         BALANCE     DESCRIPTION
----------------------------------------------------------------------------------------------------

  2       44061    Westwood Gardens                            No            NAP            NAP
  1      754706    King's Crossing                             No            NAP            NAP
  1     410902978  Pearland Office Park                        No            NAP            NAP
  1    00-1100951  Milford Parkway Retail                      No            NAP            NAP
  2       44060    Warwick Terrace                             No            NAP            NAP
  1     410902923  Smart & Final Hemet                         No            NAP            NAP
  1       44011    Udolf Portfolio                             No            NAP            NAP
          44011    45 S. Main Street
          44011    553 Farmington Avenue
  1     410903006  Sierra West Business Park                   No            NAP            NAP
  1      6106155   Pinetree Plaza                              No            NAP            NAP
  2      6106140   Westminster Apartments                      No            NAP            NAP
  1     620903158  Rivers Bend Plaza                           No            NAP            NAP
  2     620902977  Ballou Apartments                           No            NAP            NAP
  1      6106040   Rushville Plaza                             No            NAP            NAP
  1     410903103  Planet Self Storage - Brookfield            No            NAP            NAP
  2      6106228   Wilshire Occidental Apartments              No            NAP            NAP
  1     410903190  San Marco Office Building                   No            NAP            NAP
  1     410903121  Planet Self Storage - Lindenwold            No            NAP            NAP
  1     410903138  1802 Santo Domingo Avenue Industrial        No            NAP            NAP
  1     410903051  Marci's Furniture Building                  No            NAP            NAP
  2      754679    Cumberland Retreat Apartments               No            NAP            NAP
  1      754628    Pelham Plaza                                No            NAP            NAP
  1      754651    Avon Corner Shops, Phase I                  No            NAP            NAP






                                                                                       UNSECURED
                                                         SECURED (BY    UNSECURED    (BY PROPERTY)    UNSECURED
                                                          PROPERTY)   (BY PROPERTY)    SECONDARY    (BY PROPERTY)
                                                          SECONDARY     SECONDARY      FINANCING      SECONDARY
          LOAN                                            FINANCING     FINANCING       EXISTING      FINANCING
GROUP    NUMBER    PROPERTY NAME                            LIMIT        ALLOWED        BALANCE      DESCRIPTION
-----------------------------------------------------------------------------------------------------------------

  2       44061    Westwood Gardens                          NAP            No            NAP        NAP
  1      754706    King's Crossing                           NAP            No            NAP        NAP
  1     410902978  Pearland Office Park                      NAP            No            NAP        NAP
  1    00-1100951  Milford Parkway Retail                    NAP            No            NAP        NAP
  2       44060    Warwick Terrace                           NAP            No            NAP        NAP
  1     410902923  Smart & Final Hemet                       NAP            No            NAP        NAP
  1       44011    Udolf Portfolio                           NAP            No            NAP        NAP
          44011    45 S. Main Street
          44011    553 Farmington Avenue
  1     410903006  Sierra West Business Park                 NAP            No            NAP        NAP
  1      6106155   Pinetree Plaza                            NAP           Yes             0         Partnership
                                                                                                     Debt
  2      6106140   Westminster Apartments                    NAP            No            NAP        NAP
  1     620903158  Rivers Bend Plaza                         NAP            No            NAP        NAP
  2     620902977  Ballou Apartments                         NAP            No            NAP        NAP
  1      6106040   Rushville Plaza                           NAP            No            NAP        NAP
  1     410903103  Planet Self Storage - Brookfield          NAP            No            NAP        NAP
  2      6106228   Wilshire Occidental Apartments            NAP            No            NAP        NAP
  1     410903190  San Marco Office Building                 NAP            No            NAP        NAP
  1     410903121  Planet Self Storage - Lindenwold          NAP            No            NAP         NAP
  1     410903138  1802 Santo Domingo Avenue Industrial      NAP            No            NAP        NAP
  1     410903051  Marci's Furniture Building                NAP            No            NAP        NAP
  2      754679    Cumberland Retreat Apartments             NAP            No            NAP        NAP
  1      754628    Pelham Plaza                              NAP            No            NAP        NAP
  1      754651    Avon Corner Shops, Phase I                NAP            No            NAP        NAP



                                                               UNSECURED
                                                             (BY PROPERTY)               GROUND
                                                               SECONDARY                 LEASE
          LOAN                                                 FINANCING        GROUND  MATURITY
GROUP    NUMBER    PROPERTY NAME                                 LIMIT           LEASE    DATE
------------------------------------------------------------------------------------------------

  2       44061    Westwood Gardens                               NAP             No       NAP
  1      754706    King's Crossing                                NAP             No       NAP
  1     410902978  Pearland Office Park                           NAP             No       NAP
  1    00-1100951  Milford Parkway Retail                         NAP             No
  2       44060    Warwick Terrace                                NAP             No       NAP
  1     410902923  Smart & Final Hemet                            NAP             No       NAP
  1       44011    Udolf Portfolio                                NAP             No       NAP
          44011    45 S. Main Street                                              No       NAP
          44011    553 Farmington Avenue                                          No       NAP
  1     410903006  Sierra West Business Park                      NAP             No       NAP
  1      6106155   Pinetree Plaza                        3% of the outstanding    No       NAP
                                                           principal balance
  2      6106140   Westminster Apartments                         NAP             No       NAP
  1     620903158  Rivers Bend Plaza                              NAP             No       NAP
  2     620902977  Ballou Apartments                              NAP             No       NAP
  1      6106040   Rushville Plaza                                NAP             No       NAP
  1     410903103  Planet Self Storage - Brookfield               NAP             No       NAP
  2      6106228   Wilshire Occidental Apartments                 NAP             No       NAP
  1     410903190  San Marco Office Building                      NAP             No       NAP
  1     410903121  Planet Self Storage - Lindenwold               NAP             No       NAP
  1     410903138  1802 Santo Domingo Avenue Industrial           NAP             No       NAP
  1     410903051  Marci's Furniture Building                     NAP             No       NAP
  2      754679    Cumberland Retreat Apartments                  NAP             No       NAP
  1      754628    Pelham Plaza                                   NAP             No       NAP
  1      754651    Avon Corner Shops, Phase I                     NAP             No       NAP






                                                                      GROUND
                                                                      LEASE
                                                                    MATURITY
                                                           GROUND      DATE
                                                           LEASE       WITH              CROSSED
          LOAN                                           EXTENTION  EXTENSION              LOAN
GROUP    NUMBER    PROPERTY NAME                          OPTIONS    OPTIONS   RECOURSE     ID           RELATED BORROWER ID
------------------------------------------------------------------------------------------------------------------------------------

  2       44061    Westwood Gardens                         NAP        NAP        No       NAP    44040, 44043, 44048, 44050, 44053,
                                                                                                  44055, 44056, 44057, 44058, 44060,
                                                                                                  44061, 44062
  1      754706    King's Crossing                          NAP        NAP        No       NAP                    NAP
  1     410902978  Pearland Office Park                     NAP        NAP        No       NAP                    NAP
  1    00-1100951  Milford Parkway Retail                                         No       NAP                    NAP
  2       44060    Warwick Terrace                          NAP        NAP        No       NAP    44040, 44043, 44048, 44050, 44053,
                                                                                                  44055, 44056, 44057, 44058, 44060,
                                                                                                  44061, 44062
  1     410902923  Smart & Final Hemet                      NAP        NAP        No       NAP    410902909, 410902910, 410902923
  1       44011    Udolf Portfolio                          NAP        NAP        No       NAP                    NAP
          44011    45 S. Main Street                        NAP        NAP                                        NAP
          44011    553 Farmington Avenue                    NAP        NAP                                        NAP
  1     410903006  Sierra West Business Park                NAP        NAP        No       NAP                    NAP
  1      6106155   Pinetree Plaza                           NAP        NAP      Partial    NAP                    NAP
                                                                               Recourse
  2      6106140   Westminster Apartments                   NAP        NAP        No       NAP                    NAP
  1     620903158  Rivers Bend Plaza                        NAP        NAP        No       NAP                    NAP
  2     620902977  Ballou Apartments                        NAP        NAP        No       NAP                    NAP
  1      6106040   Rushville Plaza                          NAP        NAP        No       NAP                    NAP
  1     410903103  Planet Self Storage - Brookfield         NAP        NAP        No       NAP    410903123, 410903122, 410903121,
                                                                                                  410903103
  2      6106228   Wilshire Occidental Apartments           NAP        NAP        No       NAP    6106225, 6106224, 6106228,
                                                                                                  6106265, 6106223
  1     410903190  San Marco Office Building                NAP        NAP        No       NAP                    NAP
  1     410903121  Planet Self Storage - Lindenwold         NAP        NAP        No       NAP    410903123, 410903122, 410903121,
                                                                                                  410903103
  1     410903138  1802 Santo Domingo Avenue Industrial     NAP        NAP        Yes      NAP                    NAP
  1     410903051  Marci's Furniture Building               NAP        NAP        No       NAP                    NAP
  2      754679    Cumberland Retreat Apartments            NAP        NAP        No       NAP                    NAP
  1      754628    Pelham Plaza                             NAP        NAP        No       NAP                    NAP
  1      754651    Avon Corner Shops, Phase I               NAP        NAP        No       NAP                    NAP










                                                                                            SINGLE   SINGLE  INDEPENDENT
          LOAN                                                                  PROPERTY     ASSET  PURPOSE    DIRECTOR
GROUP    NUMBER    PROPERTY NAME                           BORROWER ENTITY       MANAGER    ENTITY   ENTITY    (YES/NO)
------------------------------------------------------------------------------------------------------------------------

  2       44061    Westwood Gardens                      Westwood Gardens                     Yes     Yes         Yes
                                                         Thorofare
                                                         Associates, L.L.C.
  1      754706    King's Crossing                       Kings Crossing       Delta           Yes     Yes         No
                                                         Investments, LLC     Construction
  1     410902978  Pearland Office Park                  PHE - Pearland       TBD             No      No          No
                                                         Interests, Ltd.
  1    00-1100951  Milford Parkway Retail                Milford Parkway      Trevor          Yes     Yes         No
                                                         Land Company, LLC    Millville,
                                                                              Inc.
  2       44060    Warwick Terrace                       Warwick Terrace                      Yes     Yes         Yes
                                                         Somerdale
                                                         Associates, L.L.C.
  1     410902923  Smart & Final Hemet                   FRC II, L.P.         TBD             No      No          No
  1       44011    Udolf Portfolio                       E. and L. Udolf LLC                  Yes     Yes         No
          44011    45 S. Main Street
          44011    553 Farmington Avenue
  1     410903006  Sierra West Business Park             1616 I Street        TBD             No      No          No
                                                         Properties, a
                                                         California limited
                                                         partnership
  1      6106155   Pinetree Plaza                        Mandara Properties,  Munsell         Yes     Yes         No
                                                         LLC                  Realty
                                                                              Advisors,
                                                                              Inc.
  2      6106140   Westminster Apartments                37 WM Apartments,    InterCoastal    Yes     Yes         No
                                                         LLC                  Property
                                                                              Services,
                                                                              LLC
  1     620903158  Rivers Bend Plaza                     Rivers Bend Plaza,   TBD             Yes     Yes         No
                                                         LLC, and Riversbend
                                                         Plaza 17 LLC,
                                                         tenants in common
  2     620902977  Ballou Apartments                     RACHAEL ANN SPENCER  TBD             No      No          No
                                                         AND KEVIN MICHAEL
                                                         ROONEY, TRUSTEES OF
                                                         THE RACHAEL ANN
                                                         SPENCER AND KEVIN
                                                         MICHAEL ROONEY
                                                         LIVING TRUST UNDER
                                                         TRUST AGREEMENT
                                                         DATED AUGUST 2,
                                                         1996, AS AMENDED
                                                         AND RESTATED
  1      6106040   Rushville Plaza                       Rushville Plaza      A.A.M.S.        Yes     Yes         No
                                                         Limited Partnership  Corp. (d/b/a
                                                                              American
                                                                              Asset
                                                                              Management
                                                                              Services
                                                                              Corp.)
  1     410903103  Planet Self Storage - Brookfield      Brookfield Storage   TBD             No      No          No
                                                         Limited Partnership
  2      6106228   Wilshire Occidental Apartments        Wilshire Occidental  Palos Verdes    Yes     Yes         No
                                                         Apartments, Ltd.     Management
                                                                              Co., LLC
  1     410903190  San Marco Office Building             Rene J. Marcotte,    TBD             Yes     Yes         No
                                                         LLC
  1     410903121  Planet Self Storage - Lindenwold      Lindenwold Storage,  TBD             No      No          No
                                                         L.P.
  1     410903138  1802 Santo Domingo Avenue Industrial  SISSY RU and SIDNEY  TBD             No      No          No
                                                         RU
  1     410903051  Marci's Furniture Building            JORGE G. BURTIN AND  TBD             No      No          No
                                                         ROSALBA S. BURTIN,
                                                         AS TRUSTEES OF THE
                                                         JORGE AND ROSALBA
                                                         BURTIN FAMILY TRUST
                                                         DATED OCTOBER 26,
                                                         1999
  2      754679    Cumberland Retreat Apartments         Mildred Hudgins      Continental     No       No         No
                                                         Realty, LLC and      Property
                                                         Leigh-Land Stables,  Mgmt
                                                         LLC
  1      754628    Pelham Plaza                          Netherfield          Classic         Yes     Yes         No
                                                         Corporation          Management,
                                                                              Inc.
  1      754651    Avon Corner Shops, Phase I            Avon Corner Shops    Providence      Yes     Yes         No
                                                         DWF LLC, Avon        Partners,
                                                         Corner Shops AAB     Inc.
                                                         LLC, Avon Corner
                                                         Shops DCF LLC, and
                                                         Avon Corner Shops
                                                         MJB LLC


                                                                         TENANT-
                                                                           IN-
                                                                          COMMON
                                                                          (TIC)        LOAN
                                                              NON        BORROWER     PURPOSE
          LOAN                                           CONSOLIDATION  STRUCTURE   (REFINANCE/
GROUP    NUMBER    PROPERTY NAME                             LETTER      (YES/NO)  ACQUISITION)
-----------------------------------------------------------------------------------------------

  2       44061    Westwood Gardens                            No           No       Refinance


  1      754706    King's Crossing                             No           No      Acquisition

  1     410902978  Pearland Office Park                        No           No       Refinance

  1    00-1100951  Milford Parkway Retail                      No           No      Acquisition


  2       44060    Warwick Terrace                             No           No       Refinance


  1     410902923  Smart & Final Hemet                         No           No       Refinance
  1       44011    Udolf Portfolio                             No           No       Refinance
          44011    45 S. Main Street
          44011    553 Farmington Avenue
  1     410903006  Sierra West Business Park                   No           No      Acquisition



  1      6106155   Pinetree Plaza                              No           No      Acquisition



  2      6106140   Westminster Apartments                      No           No      Acquisition



  1     620903158  Rivers Bend Plaza                           No          Yes      Acquisition



  2     620902977  Ballou Apartments                           No           No      Acquisition










  1      6106040   Rushville Plaza                             No           No       Refinance






  1     410903103  Planet Self Storage - Brookfield            No           No       Refinance

  2      6106228   Wilshire Occidental Apartments              No           No       Refinance


  1     410903190  San Marco Office Building                   No           No       Refinance

  1     410903121  Planet Self Storage - Lindenwold            No           No       Refinance

  1     410903138  1802 Santo Domingo Avenue Industrial        No           No      Acquisition

  1     410903051  Marci's Furniture Building                  No           No      Acquisition






  2      754679    Cumberland Retreat Apartments               No          Yes       Refinance



  1      754628    Pelham Plaza                                No           No       Refinance


  1      754651    Avon Corner Shops, Phase I                  No          Yes      Acquisition












                                                                       UNDERWRITTEN
                                                         UNDERWRITTEN    EFFECTIVE   UNDERWRITTEN                UNDERWRITTEN
          LOAN                                             OCCUPANCY       GROSS         TOTAL     UNDERWRITTEN    NET CASH
GROUP    NUMBER    PROPERTY NAME                            PERCENT       INCOME       EXPENSES         NOI          FLOW
-----------------------------------------------------------------------------------------------------------------------------

  2       44061    Westwood Gardens                          95.0%          357,756       146,526       211,230       201,230
  1      754706    King's Crossing                           92.4%          354,991        85,633       269,358       253,366
  1     410902978  Pearland Office Park                      90.0%          406,022       139,679       266,343       242,464
  1    00-1100951  Milford Parkway Retail                    93.0%          459,389       161,247       298,142       273,966
  2       44060    Warwick Terrace                           95.0%          518,259       298,068       220,191       202,691
  1     410902923  Smart & Final Hemet                       95.0%          261,250         7,838       253,413       240,129
  1       44011    Udolf Portfolio                           90.3%          598,345       311,488       286,857       252,779
          44011    45 S. Main Street
          44011    553 Farmington Avenue
  1     410903006  Sierra West Business Park                 88.9%          539,350       245,928       293,422       267,696
  1      6106155   Pinetree Plaza                            85.0%          454,803       137,478       317,325       292,540
  2      6106140   Westminster Apartments                    84.9%          561,528       355,132       206,396       175,196
  1     620903158  Rivers Bend Plaza                         90.0%          384,134       146,706       237,428       214,835
  2     620902977  Ballou Apartments                         90.4%          485,744       235,667       250,078       221,399
  1      6106040   Rushville Plaza                           95.0%          391,063       130,849       260,214       210,879
  1     410903103  Planet Self Storage - Brookfield          71.4%          506,227       264,683       241,544       231,839
  2      6106228   Wilshire Occidental Apartments            95.0%          425,657       224,062       201,595       182,749
  1     410903190  San Marco Office Building                 90.0%          676,934       290,280       386,654       323,509
  1     410903121  Planet Self Storage - Lindenwold          76.7%          501,515       280,008       221,507       213,610
  1     410903138  1802 Santo Domingo Avenue Industrial      95.0%          369,604       119,345       250,259       228,332
  1     410903051  Marci's Furniture Building                95.0%          263,428        48,392       215,037       192,003
  2      754679    Cumberland Retreat Apartments             94.6%          569,592       311,610       257,983       233,743
  1      754628    Pelham Plaza                              94.7%          272,298        74,027       198,271       177,870
  1      754651    Avon Corner Shops, Phase I                95.0%          257,366        54,405       202,961       191,298


                                                                                     UNDERWRITTEN  UNDERWRITTEN
                                                                                       DSCR NOI      DSCR NCF    UNDERWRITTEN
          LOAN                                           UNDERWRITTEN  UNDERWRITTEN    (AFTER IO     (AFTER IO    REPLACEMENT
GROUP    NUMBER    PROPERTY NAME                           DSCR NOI      DSCR NCF       PERIOD)       PERIOD)      RESERVES
-----------------------------------------------------------------------------------------------------------------------------

  2       44061    Westwood Gardens                          1.41          1.34          1.16          1.11            10,000
  1      754706    King's Crossing                           1.50          1.41           NAP           NAP             2,310
  1     410902978  Pearland Office Park                      1.52          1.38           NAP           NAP             2,938
  1    00-1100951  Milford Parkway Retail                    1.76          1.62           NAP           NAP             3,450
  2       44060    Warwick Terrace                           1.56          1.44          1.29          1.18            17,500
  1     410902923  Smart & Final Hemet                       1.53          1.45           NAP           NAP             3,000
  1       44011    Udolf Portfolio                           2.22          1.96          1.78          1.57             6,195
          44011    45 S. Main Street
          44011    553 Farmington Avenue
  1     410903006  Sierra West Business Park                 1.73          1.58           NAP           NAP            10,067
  1      6106155   Pinetree Plaza                            1.58          1.46           NAP           NAP             4,101
  2      6106140   Westminster Apartments                    1.41          1.19           NAP           NAP            31,200
  1     620903158  Rivers Bend Plaza                         1.59          1.44           NAP           NAP             3,717
  2     620902977  Ballou Apartments                         1.54          1.37           NAP           NAP            28,679
  1      6106040   Rushville Plaza                           1.77          1.43           NAP           NAP            20,539
  1     410903103  Planet Self Storage - Brookfield          1.97          1.89          1.56          1.49             9,705
  2      6106228   Wilshire Occidental Apartments            1.76          1.60          1.43          1.30            18,846
  1     410903190  San Marco Office Building                 1.83          1.53           NAP           NAP             7,536
  1     410903121  Planet Self Storage - Lindenwold          1.86          1.79          1.48          1.43             7,896
  1     410903138  1802 Santo Domingo Avenue Industrial      1.75          1.59           NAP           NAP             9,540
  1     410903051  Marci's Furniture Building                1.60          1.42           NAP           NAP             9,178
  2      754679    Cumberland Retreat Apartments             1.90          1.72           NAP           NAP            24,240
  1      754628    Pelham Plaza                              1.42          1.28           NAP           NAP             6,547
  1      754651    Avon Corner Shops, Phase I                1.48          1.39           NAP           NAP             2,160






                                                                                     MOST
                                                             MOST                   RECENT       MOST
                                                            RECENT       MOST     FINANCIALS    RECENT       MOST
                                                          FINANCIALS    RECENT     EFFECTIVE  FINANCIALS    RECENT
                                                              END     FINANCIALS     GROSS       TOTAL    FINANCIALS
GROUP  LOAN NUMBER  PROPERTY NAME                            DATE       PERIOD      INCOME     EXPENSES       NOI
--------------------------------------------------------------------------------------------------------------------

  2       44061     Westwood Gardens                       8/31/2005     T-12        363,793     151,918     211,875
  1       754706    King's Crossing
  1     410902978   Pearland Office Park                   6/30/2005     T-12        344,980     120,962     224,017
  1     00-1100951  Milford Parkway Retail                 8/31/2005       8         330,557     145,695     184,862
  2       44060     Warwick Terrace                        8/31/2005     T-12        532,715     303,383     229,332
  1     410902923   Smart & Final Hemet                          NAP      NAP              0           0           0
  1       44011     Udolf Portfolio                       12/31/2004      12         563,444     287,552     275,892
          44011     45 S. Main Street
          44011     553 Farmington Avenue
  1     410903006   Sierra West Business Park              7/31/2005     T-12        580,499     222,568     357,931
  1      6106155    Pinetree Plaza                         4/30/2005       4         305,415     118,974     186,441
  2      6106140    Westminster Apartments                 5/31/2005       5         550,360     350,298     200,062
  1     620903158   Rivers Bend Plaza                      6/30/2005     T-12        377,911     157,922     219,989
  2     620902977   Ballou Apartments                      6/30/2005     T-12        499,207     254,869     244,338
  1      6106040    Rushville Plaza                        4/30/2005       4         404,814     159,127     245,687
  1     410903103   Planet Self Storage - Brookfield       5/31/2005     T-12        506,227     263,460     242,766
  2      6106228    Wilshire Occidental Apartments        12/31/2004      12         416,882     180,609     236,273
  1     410903190   San Marco Office Building              6/30/2005  Annualized     698,459     253,733     444,726
  1     410903121   Planet Self Storage - Lindenwold       7/31/2005     T-12        501,515     277,052     224,463
  1     410903138   1802 Santo Domingo Avenue Industrial         NAP      NAP              0           0           0
  1     410903051   Marci's Furniture Building            12/31/2004    Actual       265,182      23,128     242,054
  2       754679    Cumberland Retreat Apartments         12/31/2004      12         577,375     307,675     269,700
  1       754628    Pelham Plaza                          12/31/2004      12         244,943      71,002     173,941
  1       754651    Avon Corner Shops, Phase I


                                                                                                SECOND
                                                                                    SECOND       MOST
                                                             MOST       SECOND       MOST       RECENT
                                                            RECENT       MOST       RECENT    FINANCIALS
                                                          FINANCIALS    RECENT    FINANCIALS   EFFECTIVE
                                                           NET CASH   FINANCIALS   STATEMENT     GROSS
GROUP  LOAN NUMBER  PROPERTY NAME                            FLOW      END DATE     PERIOD      INCOME
--------------------------------------------------------------------------------------------------------

  2       44061     Westwood Gardens                         198,963  12/31/2004      12         365,260
  1       754706    King's Crossing
  1     410902978   Pearland Office Park                     224,017  12/31/2004    Actual       227,926
  1     00-1100951  Milford Parkway Retail                   184,862  12/31/2004      12         324,036
  2       44060     Warwick Terrace                          214,413  12/31/2004      12         466,668
  1     410902923   Smart & Final Hemet                            0         NAP      NAP              0
  1       44011     Udolf Portfolio                          275,892  12/31/2003      12         563,025
          44011     45 S. Main Street
          44011     553 Farmington Avenue
  1     410903006   Sierra West Business Park                351,588  12/31/2004    Actual       601,560
  1      6106155    Pinetree Plaza                           186,441  12/31/2004      12         317,024
  2      6106140    Westminster Apartments                   200,062  12/31/2004      12         576,168
  1     620903158   Rivers Bend Plaza                        219,989  12/31/2004    Actual       375,960
  2     620902977   Ballou Apartments                        244,338  12/31/2004    Actual       498,696
  1      6106040    Rushville Plaza                          245,687  12/31/2004      12         393,856
  1     410903103   Planet Self Storage - Brookfield         242,766  12/31/2004    Actual       488,029
  2      6106228    Wilshire Occidental Apartments           223,841  12/31/2003      12         396,046
  1     410903190   San Marco Office Building                432,925  12/31/2004    Actual       712,048
  1     410903121   Planet Self Storage - Lindenwold         224,463  12/31/2004    Actual       475,323
  1     410903138   1802 Santo Domingo Avenue Industrial           0         NAP      NAP              0
  1     410903051   Marci's Furniture Building               242,054  12/31/2003    Actual       257,226
  2       754679    Cumberland Retreat Apartments            229,639  12/31/2003      12         560,509
  1       754628    Pelham Plaza                             173,941  12/31/2003      12         198,756
  1       754651    Avon Corner Shops, Phase I






                                                            SECOND                  SECOND                   THIRD
                                                             MOST       SECOND       MOST        THIRD       MOST
                                                            RECENT       MOST       RECENT       MOST       RECENT
                                                          FINANCIALS    RECENT    FINANCIALS    RECENT    FINANCIALS
                                                             TOTAL    FINANCIALS   NET CASH   FINANCIALS   STATEMENT
GROUP  LOAN NUMBER  PROPERTY NAME                          EXPENSES       NOI        FLOW      END DATE     PERIOD
--------------------------------------------------------------------------------------------------------------------

  2       44061     Westwood Gardens                         129,421     235,839     224,456  12/31/2003      12
  1      754706     King's Crossing
  1     410902978   Pearland Office Park                      96,008     131,918     131,918         NAP      NAP
  1     00-1100951  Milford Parkway Retail                   148,507     175,529     175,529  12/31/2003      12
  2       44060     Warwick Terrace                          301,407     165,261     160,253  12/31/2003      12
  1     410902923   Smart & Final Hemet                            0           0           0         NAP      NAP
  1       44011     Udolf Portfolio                          287,646     275,379     275,379
          44011     45 S. Main Street
          44011     553 Farmington Avenue
  1     410903006   Sierra West Business Park                241,652     359,908     359,906  12/31/2003    Actual
  1      6106155    Pinetree Plaza                           125,075     191,949     191,949  12/31/2003      12
  2      6106140    Westminster Apartments                   332,838     243,330     243,330  12/31/2003      12
  1     620903158   Rivers Bend Plaza                        150,478     225,481     225,481  12/31/2003    Actual
  2     620902977   Ballou Apartments                        257,218     241,478     241,478  12/31/2003    Actual
  1      6106040    Rushville Plaza                          146,994     246,862     246,862  12/31/2003      12
  1     410903103   Planet Self Storage - Brookfield         254,650     233,380     224,380  12/31/2003    Actual
  2      6106228    Wilshire Occidental Apartments           172,023     224,023     220,383  12/31/2002      12
  1     410903190   San Marco Office Building                262,795     449,253     443,862  12/31/2003    Actual
  1     410903121   Planet Self Storage - Lindenwold         264,803     210,520     210,520  12/31/2003    Actual
  1     410903138   1802 Santo Domingo Avenue Industrial           0           0           0         NAP      NAP
  1     410903051   Marci's Furniture Building                22,817     234,409     234,409  12/31/2002    Actual
  2      754679     Cumberland Retreat Apartments            298,408     262,101     183,514  12/31/2002      12
  1      754628     Pelham Plaza                              68,079     130,677     130,677  12/31/2002      12
  1      754651     Avon Corner Shops, Phase I


                                                             THIRD
                                                             MOST       THIRD
                                                            RECENT       MOST       THIRD        MOST
                                                          FINANCIALS    RECENT       MOST       RECENT
                                                           EFFECTIVE  FINANCIALS    RECENT    FINANCIALS
                                                             GROSS       TOTAL    FINANCIALS   NET CASH
GROUP  LOAN NUMBER  PROPERTY NAME                           INCOME     EXPENSES       NOI        FLOW
---------------------------------------------------------------------------------------------------------

  2       44061     Westwood Gardens                         344,092     129,039     215,053     215,053
  1      754706     King's Crossing
  1     410902978   Pearland Office Park                           0           0           0           0
  1     00-1100951  Milford Parkway Retail                   254,371     140,026     114,345     114,345
  2       44060     Warwick Terrace                          460,210     285,285     174,925     167,341
  1     410902923   Smart & Final Hemet                            0           0           0           0
  1       44011     Udolf Portfolio                                0           0           0           0
          44011     45 S. Main Street
          44011     553 Farmington Avenue
  1     410903006   Sierra West Business Park                576,546     266,017     310,528     310,528
  1      6106155    Pinetree Plaza                           294,006     109,761     184,245     184,245
  2      6106140    Westminster Apartments                   616,454     377,586     238,868     238,868
  1     620903158   Rivers Bend Plaza                        374,469     143,194     231,275     229,925
  2     620902977   Ballou Apartments                        480,805     286,496     194,309     194,309
  1      6106040    Rushville Plaza                          412,611     156,948     255,663     255,663
  1     410903103   Planet Self Storage - Brookfield         513,578     231,003     282,575     282,575
  2      6106228    Wilshire Occidental Apartments           373,161     153,774     219,387     216,461
  1     410903190   San Marco Office Building                688,307     244,323     443,984     429,478
  1     410903121   Planet Self Storage - Lindenwold         420,738     256,187     164,551     164,551
  1     410903138   1802 Santo Domingo Avenue Industrial           0           0           0           0
  1     410903051   Marci's Furniture Building               249,510      22,513     226,997     226,997
  2      754679     Cumberland Retreat Apartments            583,905     276,644     307,261     267,357
  1      754628     Pelham Plaza                             188,532      82,037     106,495     106,495
  1      754651     Avon Corner Shops, Phase I






                                                                                                           TENANT
                                                                                                            LEASE
                                                                                                  SPACE   MATURITY
GROUP  LOAN NUMBER  PROPERTY NAME                         TENANT NAME 1                   SF 1    PCT 1    DATE 1
-------------------------------------------------------------------------------------------------------------------

  2       44061     Westwood Gardens                      NAP                               NAP     NAP         NAP
  1      754706     King's Crossing                       Montecalvo's Italian Cuisine    3,000   19.9%  10/31/2009
  1     410902978   Pearland Office Park                  Pearland Primary Care           5,398   27.6%   5/26/2008
  1     00-1100951  Milford Parkway Retail                Buffalo Wild Wings              5,600   24.3%  12/31/2012
  2       44060     Warwick Terrace                       NAP                               NAP     NAP         NAP
  1     410902923   Smart & Final Hemet                   Smart & Final                  20,000  100.0%   7/31/2020
  1       44011     Udolf Portfolio
          44011     45 S. Main Street                     Dornenburgh Designs             3,200   13.5%   1/31/2010
          44011     553 Farmington Avenue                 West End Eye Care               3,000   39.2%  12/31/2009
  1     410903006   Sierra West Business Park             Placer County                  11,882   33.0%   5/31/2007
  1      6106155    Pinetree Plaza                        Lu-Jean Feng, M.D. and Clinic  16,402  100.0%   6/30/2025
  2      6106140    Westminster Apartments
  1     620903158   Rivers Bend Plaza                     Tanner's Tavern, Inc            4,000   16.1%  10/31/2015
  2     620902977   Ballou Apartments                     NAP                               NAP     NAP         NAP
  1      6106040    Rushville Plaza                       The Kroger Co.                 37,437   48.5%   2/28/2009
  1     410903103   Planet Self Storage - Brookfield      NAP                               NAP     NAP         NAP
  2      6106228    Wilshire Occidental Apartments
  1     410903190   San Marco Office Building             Diablo Cardiology MD            3,883   10.3%   9/30/2006
  1     410903121   Planet Self Storage - Lindenwold      NAP                               NAP     NAP         NAP
  1     410903138   1802 Santo Domingo Avenue Industrial  Cosmo Fiber Corporation        45,528  100.0%   8/31/2020
  1     410903051   Marci's Furniture Building            Marci's Furniture Finds        25,494  100.0%   6/30/2009
  2      754679     Cumberland Retreat Apartments         NAP                               NAP     NAP         NAP
  1      754628     Pelham Plaza                          Family Dollar                   8,660   42.3%   6/30/2010
  1      754651     Avon Corner Shops, Phase I            Legends Pub & Grill             4,800   33.3%   7/31/2011


                                                                                                         TENANT
                                                                                                          LEASE
                                                                                                SPACE   MATURITY
GROUP  LOAN NUMBER  PROPERTY NAME                         TENANT NAME 2                  SF 2   PCT 2    DATE 2
-----------------------------------------------------------------------------------------------------------------

  2       44061     Westwood Gardens                      NAP                              NAP    NAP         NAP
  1      754706     King's Crossing                       Rock & Roll Foods, Inc.        3,000  19.9%  10/31/2008
  1     410902978   Pearland Office Park                  UT Physicians                  3,161  16.1%   9/30/2007
  1     00-1100951  Milford Parkway Retail                Mio's Pizza                    3,400  14.8%   9/30/2008
  2       44060     Warwick Terrace                       NAP                              NAP    NAP         NAP
  1     410902923   Smart & Final Hemet                   NAP                              NAP    NAP         NAP
  1       44011     Udolf Portfolio
          44011     45 S. Main Street                     Tom O'Connor/Paul Gaurdino     2,398  10.1%   9/30/2012
          44011     553 Farmington Avenue                 Hadlock Law Offices            2,495  32.6%   6/30/2006
  1     410903006   Sierra West Business Park             Pl Cnty #2                     8,468  23.6%   3/31/2006
  1      6106155    Pinetree Plaza                        NAP                               --   0.0%
  2      6106140    Westminster Apartments
  1     620903158   Rivers Bend Plaza                     Movie Gallery                  3,353  13.5%   5/15/2008
  2     620902977   Ballou Apartments                     NAP                              NAP    NAP         NAP
  1      6106040    Rushville Plaza                       Bailey's True Value Hardware  10,901  14.1%   3/31/2012
  1     410903103   Planet Self Storage - Brookfield      NAP                              NAP    NAP         NAP
  2      6106228    Wilshire Occidental Apartments
  1     410903190   San Marco Office Building             Bankers First Financial        3,613   9.6%   2/28/2006
  1     410903121   Planet Self Storage - Lindenwold      NAP                              NAP    NAP         NAP
  1     410903138   1802 Santo Domingo Avenue Industrial  NAP                              NAP    NAP         NAP
  1     410903051   Marci's Furniture Building            NAP                              NAP    NAP         NAP
  2      754679     Cumberland Retreat Apartments         NAP                              NAP    NAP         NAP
  1      754628     Pelham Plaza                          All about Kidz In              5,100  24.9%   5/31/2009
  1      754651     Avon Corner Shops, Phase I            Los Rancheros                  3,200  22.2%   7/31/2014






                                                                                               TENANT
                                                                                                LEASE    SINGLE    OWNER
                                                                                      SPACE   MATURITY   TENANT  OCCUPIED >
GROUP  LOAN NUMBER  PROPERTY NAME                         TENANT NAME 3         SF 3  PCT 3    DATE 3     (Y/N)   20% (Y/N)
---------------------------------------------------------------------------------------------------------------------------

  2       44061     Westwood Gardens                      NAP                    NAP    NAP         NAP    No        No
  1      754706     King's Crossing                       Bottle Shop          1,800  11.9%   3/31/2008    No        No
  1     410902978   Pearland Office Park                  Therapy Spot         2,665  13.6%  11/30/2008    No        No

  1    00-1100951   Milford Parkway Retail                Party Zone           3,120  13.6%  12/31/2007    No        No
  2       44060     Warwick Terrace                       NAP                    NAP    NAP         NAP    No        No
  1     410902923   Smart & Final Hemet                   NAP                    NAP    NAP         NAP    Yes       No
  1       44011     Udolf Portfolio
          44011     45 S. Main Street                     Summit Technologies  1,961   8.3%  12/31/2005    No        No
          44011     553 Farmington Avenue                 South Whitney Pizza  1,564  20.4%   7/31/2007    No        No
  1     410903006   Sierra West Business Park             DMV                  5,733  15.9%   7/30/2010    No        No
  1      6106155    Pinetree Plaza                        NAP                     --   0.0%                Yes       No
  2      6106140    Westminster Apartments                                                                 No        No
  1     620903158   Rivers Bend Plaza                     St. Germain Style    2,507  10.1%  12/31/2009    No        No
  2     620902977   Ballou Apartments                     NAP                    NAP    NAP         NAP    No        No
  1      6106040    Rushville Plaza                       AutoZone, Inc.       7,800  10.1%   7/31/2006    No        No
  1     410903103   Planet Self Storage - Brookfield      NAP                    NAP    NAP         NAP    No        No
  2      6106228    Wilshire Occidental Apartments                                                         No        No
  1     410903190   San Marco Office Building             John Frangoulis      2,392   6.3%         MTM    No        No
  1     410903121   Planet Self Storage - Lindenwold      NAP                    NAP    NAP         NAP    No        No
  1     410903138   1802 Santo Domingo Avenue Industrial  NAP                    NAP    NAP         NAP    Yes   Yes - 100%
  1     410903051   Marci's Furniture Building            NAP                    NAP    NAP         NAP    Yes       No
  2      754679     Cumberland Retreat Apartments         NAP                    NAP    NAP         NAP    No        No
  1      754628     Pelham Plaza                          Ken-Crest Services   2,500  12.2%  12/31/2007    No        No
  1      754651     Avon Corner Shops, Phase I            Movie Gallery        3,200  22.2%   5/31/2009    No        No



                                                                     ASSUMPTION
                                                                     PROVISION
GROUP  LOAN NUMBER  PROPERTY NAME                         FOOTNOTES    (Y/N)                          ASSUMPTION/FEE
----------------------------------------------------------------------------------------------------------------------------------

  2       44061     Westwood Gardens                                     Yes                             1%
  1      754706     King's Crossing                                      Yes       Unlimited Times at Greater of 1% or $15,000
  1     410902978   Pearland Office Park                                 Yes     2 - 0.50% for first transfer and 1.00% for second
                                                                                   transfer, but not less than $12,000
  1    00-1100951   Milford Parkway Retail                               Yes                        1 time at 1%
  2       44060     Warwick Terrace                                      Yes                             1%
  1     410902923   Smart & Final Hemet                                  Yes            2 - 1.0%, but not less than $15,000
  1       44011     Udolf Portfolio                                      Yes                             1%
          44011     45 S. Main Street
          44011     553 Farmington Avenue
  1     410903006   Sierra West Business Park                            Yes            2 - 1.0%, but not less than $15,000
  1      6106155    Pinetree Plaza                                       Yes                        1 time at 1%
  2      6106140    Westminster Apartments                               Yes                        1 time at 1%
  1     620903158   Rivers Bend Plaza                                    Yes            2 - 1.0%, but not less than $15,000
  2     620902977   Ballou Apartments                                    Yes            2 - 1.0%, but not less than $15,000
  1      6106040    Rushville Plaza                                      Yes                       2 times at 1%
  1     410903103   Planet Self Storage - Brookfield                     Yes            2 - 1.0%, but not less than $15,000
  2      6106228    Wilshire Occidental Apartments                       Yes                       2 times at 1%
  1     410903190   San Marco Office Building                            Yes            2 - 1.0%, but not less than $15,000
  1     410903121   Planet Self Storage - Lindenwold                     Yes            2 - 1.0%, but not less than $15,000
  1     410903138   1802 Santo Domingo Avenue Industrial                 Yes            2 - 1.0%, but not less than $15,000
  1     410903051   Marci's Furniture Building                           Yes            2 - 1.0%, but not less than $15,000
  2      754679     Cumberland Retreat Apartments                        Yes        Unlimited Times at Greater of 1% or $15,000
  1      754628     Pelham Plaza                                         Yes        Unlimited Times at Greater of 1% or $15,000
  1      754651     Avon Corner Shops, Phase I                           Yes        Unlimited Times at Greater of 1% or $15,000






                                                       LOAN   PROPERTY
GROUP  LOAN NUMBER  PROPERTY NAME                     SELLER    COUNT          LOAN SERVICER
--------------------------------------------------------------------------------------------------

  1     620902824   Santee Plaza II                     WFB       1                 WFB
  1      754621     Promontory Corporate Plaza          PCF       1     Principal Global Investors
  1      754663     4510 Trail Boss Drive               PCF       1     Principal Global Investors
  1      754591     140 NW California Boulevard         PCF       1     Principal Global Investors
  1     410903123   Planet Self Storage - Quakertown    WFB       1                 WFB
  1     410902910   Petco Hemet                         WFB       1                 WFB
  1     410903122   Planet Self Storage - Old Colony    WFB       1                 WFB
  1     410903074   Apple Valley Business Center        WFB       1                 WFB
  1    00-1101017   West Place Two Retail Center       NLIC       1
  1      754664     Sammamish Landing                   PCF       1     Principal Global Investors
  1     410903130   1401 and 1405 West 178th Street     WFB       1                 WFB
  1      6105983    Wachovia Outparcel                 PMCF       1                 PAR
  1       43346     Wingate Street & Main Street       BSCMI      2           Bank of America
          43346     62-70 Wingate Street               BSCMI      1


                                                      ADMINISTRATIVE                                                     PROPERTY
GROUP  LOAN NUMBER  PROPERTY NAME                     COST RATE (BPS)                      SPONSOR                         TYPE
----------------------------------------------------------------------------------------------------------------------------------

  1     620902824   Santee Plaza II                       13.1450      Michael A. Grant                                Office
  1      754621     Promontory Corporate Plaza            3.1450       Gerber, Jason; Jack Shemtov; Moses Shemtov      Industrial
  1      754663     4510 Trail Boss Drive                 3.1450       Reifel, Loretto                                 Retail
  1      754591     140 NW California Boulevard           3.1450       Gordon, Eric; James Leach                       Retail
  1     410903123   Planet Self Storage - Quakertown      3.1450       David Inman, Bryce Grefe                        Self Storage
  1     410902910   Petco Hemet                           10.1450      Charles Kavanaugh, Mark Zimmerman               Retail
  1     410903122   Planet Self Storage - Old Colony      8.1450       David Inman, Bryce Grefe                        Self Storage
  1     410903074   Apple Valley Business Center          8.1450       Scott A Lofgren, Michael S Dorn, Mark R Hebert  Industrial
  1    00-1101017   West Place Two Retail Center          10.6450      John P. Livesey                                 Retail
  1      754664     Sammamish Landing                     3.1450       Nakata, Nelson; Dickson Maruyama                Retail
  1     410903130   1401 and 1405 West 178th Street       8.1450       Wallace Wong, Robert K. Barth                   Industrial
  1      6105983    Wachovia Outparcel                    2.1450       Barclay L. Anthony                              Other
  1       43346     Wingate Street & Main Street          3.1450       Doug Locke and Ed Rudolph                       Multifamily
          43346     62-70 Wingate Street                                                                               Multifamily






GROUP  LOAN NUMBER  PROPERTY NAME                      PROPERTY SUB TYPE           PROPERTY ADDRESS               CITY
----------------------------------------------------------------------------------------------------------------------------

  1     620902824   Santee Plaza II                   Suburban            110-120 Town Center Parkway       Santee
  1      754621     Promontory Corporate Plaza        Warehouse           4133 W Patrick Lane               Las Vegas
  1      754663     4510 Trail Boss Drive             Free Standing       4510 Trail Boss Drive             Castle Rock
  1      754591     140 NW California Boulevard       Shadow Anchored     140 NW California Boulevard       Port Saint Lucie
  1     410903123   Planet Self Storage - Quakertown  Self Storage        1320 South West End Boulevard     Quakertown
  1     410902910   Petco Hemet                       Big Box             2545 W. Florida Ave.              Hemet
  1     410903122   Planet Self Storage - Old Colony  Self Storage        135 Old Colony Ave                Boston
  1     410903074   Apple Valley Business Center      Warehouse           5708 Upper 147th Street           Apple Valley
  1    00-1101017   West Place Two Retail Center      Unanchored          7050 Mineral Point Road           Madison
  1      754664     Sammamish Landing                 Unanchored          7275 West Lake Sammamish Parkway  Redmond
  1     410903130   1401 and 1405 West 178th Street   Light               1401 and 1405 West 178th Street   Gardena
  1      6105983    Wachovia Outparcel                Land                13000 IH-35 North                 Austin
  1       43346     Wingate Street & Main Street      Multifamily/Retail  Various                           Haverhill
          43346     62-70 Wingate Street              Multifamily/Retail  62-70 Wingate Street              Haverhill


GROUP  LOAN NUMBER  PROPERTY NAME                        COUNTY    STATE  ZIP CODE
----------------------------------------------------------------------------------

  1     620902824   Santee Plaza II                   San Diego     CA     92071
  1      754621     Promontory Corporate Plaza        Clark         NV     89118
  1      754663     4510 Trail Boss Drive             Douglas       CO     80104
  1      754591     140 NW California Boulevard       Saint Lucie   FL     34986
  1     410903123   Planet Self Storage - Quakertown  Bucks         PA     18951
  1     410902910   Petco Hemet                       Riverside     CA     92545
  1     410903122   Planet Self Storage - Old Colony  Suffolk       MA     02127
  1     410903074   Apple Valley Business Center      Dakota        MN     55124
  1    00-1101017   West Place Two Retail Center      Dane          WI     53717
  1      754664     Sammamish Landing                 King          WA     98052
  1     410903130   1401 and 1405 West 178th Street   Los Angeles   CA     90248
  1      6105983    Wachovia Outparcel                Travis        TX     78753
  1       43346     Wingate Street & Main Street      Essex         MA    Various
          43346     62-70 Wingate Street              Essex         MA     01832







                                                                                                   NCA               CUT-OFF
                                                                                                 OR SCA   ORIGINAL     DATE
GROUP  LOAN NUMBER  PROPERTY NAME                                        MSA                     CA (1)   BALANCE    BALANCE
-----------------------------------------------------------------------------------------------------------------------------

  1     620902824   Santee Plaza II                   San Diego                                    SCA   2,000,000  1,990,962
  1      754621     Promontory Corporate Plaza        Las Vegas NV-AZ MSA                          NAP   1,950,000  1,950,000
  1      754663     4510 Trail Boss Drive             Denver CO PMSA                               NAP   1,950,000  1,947,862
  1      754591     140 NW California Boulevard       Fort Pierce-Port St. Lucie FL MSA            NAP   1,950,000  1,941,326
  1     410903123   Planet Self Storage - Quakertown  Philadelphia-Wilmington-Atlantic City        NAP   1,850,000  1,850,000
  1     410902910   Petco Hemet                       Los Angeles-Riverside-Orange County          SCA   1,650,000  1,650,000
  1     410903122   Planet Self Storage - Old Colony  Boston-Worcester-Lawrence-Lowell-Brockton    NAP   1,600,000  1,600,000
  1     410903074   Apple Valley Business Center      Minneapolis-St. Paul                         NAP   1,600,000  1,595,170
  1    00-1101017   West Place Two Retail Center      Madison                                      NAP   1,550,000  1,550,000
  1      754664     Sammamish Landing                 Seattle-Bellevue-Everett WA PMSA             NAP   1,500,000  1,498,472
  1     410903130   1401 and 1405 West 178th Street   Los Angeles-Riverside-Orange County          SCA   1,500,000  1,497,024
  1      6105983    Wachovia Outparcel                Austin                                       NAP   1,465,000  1,463,426
  1       43346     Wingate Street & Main Street      Boston                                       NAP   1,380,000  1,378,427
          43346     62-70 Wingate Street              Boston                                       NAP     789,000    788,101


                                                                  % BY
                                                                 CUT-OFF
                                                                   DATE    CUT-OFF    MATURITY
GROUP  LOAN NUMBER  PROPERTY NAME                        SORT    BALANCE     DATE     BALANCE
----------------------------------------------------------------------------------------------

  1     620902824   Santee Plaza II                   1,990,962     0.1%  12/1/2005  1,528,722
  1      754621     Promontory Corporate Plaza        1,950,000     0.1%  12/1/2005  1,497,514
  1      754663     4510 Trail Boss Drive             1,947,862     0.1%  12/1/2005  1,631,473
  1      754591     140 NW California Boulevard       1,941,326     0.1%  12/1/2005     51,959
  1     410903123   Planet Self Storage - Quakertown  1,850,000     0.1%  12/1/2005  1,622,921
  1     410902910   Petco Hemet                       1,650,000     0.1%  12/1/2005  1,376,951
  1     410903122   Planet Self Storage - Old Colony  1,600,000     0.1%  12/1/2005  1,402,128
  1     410903074   Apple Valley Business Center      1,595,170     0.1%  12/1/2005  1,217,744
  1    00-1101017   West Place Two Retail Center      1,550,000     0.1%  12/1/2005    995,831
  1      754664     Sammamish Landing                 1,498,472     0.1%  12/1/2005  1,269,784
  1     410903130   1401 and 1405 West 178th Street   1,497,024     0.1%  12/1/2005  1,260,662
  1      6105983    Wachovia Outparcel                1,463,426     0.1%  12/1/2005  1,229,817
  1       43346     Wingate Street & Main Street      1,378,427     0.1%  12/1/2005  1,147,189
          43346     62-70 Wingate Street              1,378,427     0.0%               655,893






                                                                                                                       MATURITY
                                                                                         FIRST    MATURITY OR   ARD      DATE
                                                                          ORIGINATION   PAYMENT      HYPER     LOAN     OF ARD
GROUP  LOAN NUMBER  PROPERTY NAME                     AMORTIZATION TYPE       DATE       DATE       AM DATE    (Y/N)     LOAN
-------------------------------------------------------------------------------------------------------------------------------

  1     620902824   Santee Plaza II                   Amortizing Balloon   8/22/2005   10/1/2005    9/1/2015    No       NAP
  1      754621     Promontory Corporate Plaza        Amortizing Balloon   11/10/2005  1/1/2006    12/1/2015    No       NAP
  1      754663     4510 Trail Boss Drive             Amortizing Balloon   10/7/2005   12/1/2005   11/1/2015    No       NAP
  1      754591     140 NW California Boulevard       Fully Amortizing     9/20/2005   11/1/2005   10/1/2025    No       NAP
  1     410903123   Planet Self Storage - Quakertown  Partial IO           10/21/2005  12/1/2005   11/1/2015    No       NAP
  1     410902910   Petco Hemet                       Amortizing Balloon   11/9/2005   1/1/2006    12/1/2015    No       NAP
  1     410903122   Planet Self Storage - Old Colony  Partial IO           10/21/2005  12/1/2005   11/1/2015    No       NAP
  1     410903074   Apple Valley Business Center      Amortizing Balloon   9/20/2005   11/1/2005   10/1/2015    No       NAP
  1     00-1101017  West Place Two Retail Center      Amortizing Balloon   11/23/2005  1/1/2006    12/1/2015    No       NAP
  1      754664     Sammamish Landing                 Amortizing Balloon   10/19/2005  12/1/2005   11/1/2015    No       NAP
  1     410903130   1401 and 1405 West 178th Street   Amortizing Balloon   9/21/2005   11/1/2005   10/1/2015    No       NAP
  1      6105983    Wachovia Outparcel                Hyper Amortizing     10/11/2005  12/5/2005   11/5/2015    Yes   11/5/2035

  1       43346     Wingate Street & Main Street      Amortizing Balloon   10/18/2005  12/1/2005   11/1/2015    No       NAP
          43346     62-70 Wingate Street


                                                                                                ORIGINAL    ORIGINAL
                                                                        ARD                       LOAN    AMORTIZATION    IO
GROUP  LOAN NUMBER  PROPERTY NAME                                    RATE STEP                    TERM        TERM      PERIOD
------------------------------------------------------------------------------------------------------------------------------

  1     620902824   Santee Plaza II                                      NAP                       120         300         0
  1      754621     Promontory Corporate Plaza                           NAP                       120         300         0
  1      754663     4510 Trail Boss Drive                                NAP                       120         360         0
  1      754591     140 NW California Boulevard                          NAP                       240         240         0
  1     410903123   Planet Self Storage - Quakertown                     NAP                       120         324        36
  1     410902910   Petco Hemet                                          NAP                       120         360         0
  1     410903122   Planet Self Storage - Old Colony                     NAP                       120         324        36
  1     410903074   Apple Valley Business Center                         NAP                       120         300         0
  1     00-1101017  West Place Two Retail Center                         NAP                       120         240         0
  1      754664     Sammamish Landing                                    NAP                       120         360         0
  1     410903130   1401 and 1405 West 178th Street                      NAP                       120         360         0
  1      6105983    Wachovia Outparcel                Greater of Initial Interest Rate + 2% or     120         360         0
                                                                 Treasury Rate + 2%
  1       43346     Wingate Street & Main Street                         NAP                       120         360         0
          43346     62-70 Wingate Street






                                                      SEASONING/
                                                        CUTOFF     REMAINING    REMAINING                         CURRENT
                                                         LOAN       TERM TO   AMORTIZATION  RATE   AMORTIZATION  INTEREST
GROUP  LOAN NUMBER  PROPERTY NAME                         AGE      MATURITY       TERM      TYPE       BASIS       RATE
-------------------------------------------------------------------------------------------------------------------------

  1     620902824   Santee Plaza II                        3         117          297      Fixed   Actual/360    5.53000%
  1      754621     Promontory Corporate Plaza             0         120          300      Fixed   Actual/360    5.66000%
  1      754663     4510 Trail Boss Drive                  1         119          359      Fixed   Actual/360    5.49000%
  1      754591     140 NW California Boulevard            2         238          238      Fixed   Actual/360    5.50000%
  1     410903123   Planet Self Storage - Quakertown       1         119          324      Fixed   Actual/360    5.87000%
  1     410902910   Petco Hemet                            0         120          360      Fixed   Actual/360    5.40000%
  1     410903122   Planet Self Storage - Old Colony       1         119          324      Fixed   Actual/360    5.82000%
  1     410903074   Apple Valley Business Center           2         118          298      Fixed   Actual/360    5.40000%
  1     00-1101017  West Place Two Retail Center           0         120          240      Fixed   Actual/360    5.33000%
  1      754664     Sammamish Landing                      1         119          359      Fixed   Actual/360    5.88000%
  1     410903130   1401 and 1405 West 178th Street        2         118          358      Fixed   Actual/360    5.63000%
  1      6105983    Wachovia Outparcel                     1         119          359      Fixed   Actual/360    5.60000%
  1       43346     Wingate Street & Main Street           1         119          359      Fixed   Actual/360    5.28300%
          43346     62-70 Wingate Street


                                                         P&I        IO
                                                       MONTHLY    MONTHLY            PREPAYMENT/               LOCKOUT   LOCK
                                                         DEBT      DEBT                LOCKOUT                   END      OUT
GROUP  LOAN NUMBER  PROPERTY NAME                      SERVICE   SERVICE             DESCRIPTION                DATE     TERM
-----------------------------------------------------------------------------------------------------------------------------

  1     620902824   Santee Plaza II                   12,317.61       NAP      LO(35)/Flex(78)/Open(7)        8/31/2008    35
  1      754621     Promontory Corporate Plaza        12,161.74       NAP   LO(24)/Defeasance(94)/Open(2)    10/31/2015   118
  1      754663     4510 Trail Boss Drive             11,059.65       NAP     GRTR1% or YM(118)/Open(2)             NAP     0
  1      754591     140 NW California Boulevard       13,413.80       NAP  LO(26)/GRTR1% or YM(212)/Open(2)  12/31/2007    26
  1     410903123   Planet Self Storage - Quakertown  11,394.04  9,175.27      LO(25)/Flex(90)/Open(5)       12/31/2007    25
  1     410902910   Petco Hemet                        9,265.26       NAP      LO(35)/Flex(81)/Open(4)       11/30/2008    35
  1     410903122   Planet Self Storage - Old Colony   9,804.72  7,867.78      LO(25)/Flex(90)/Open(5)       12/31/2007    25
  1     410903074   Apple Valley Business Center       9,730.08       NAP   LO(35)/Defeasance(81)/Open(4)     6/30/2015   116
  1     00-1101017  West Place Two Retail Center      10,513.98       NAP   LO(24)/Defeasance(92)/Open(4)     8/31/2015   116
  1      754664     Sammamish Landing                  8,877.86       NAP     GRTR1% or YM(118)/Open(2)             NAP     0
  1     410903130   1401 and 1405 West 178th Street    8,639.58       NAP   LO(35)/Defeasance(81)/Open(4)     6/30/2015   116
  1      6105983    Wachovia Outparcel                 8,410.26       NAP  LO(47)/GRTR1% or YM(69)/Open(4)   10/11/2009    47
  1       43346     Wingate Street & Main Street       7,648.64       NAP   LO(25)/Defeasance(94)/Open(1)    10/31/2015   119
          43346     62-70 Wingate Street






                                                         YIELD      YIELD    YIELD
                                                         MAINT      MAINT    MAINT  RESTRICTIONS
                                                         BEGIN       END      PROJ       ON
GROUP  LOAN NUMBER  PROPERTY NAME                        DATE        DATE     TERM   DEFEASANCE
------------------------------------------------------------------------------------------------

  1     620902824   Santee Plaza II                     9/1/2008  2/28/2015   78        Yes
  1      754621     Promontory Corporate Plaza               NAP        NAP   NAP       Yes
  1      754663     4510 Trail Boss Drive              12/1/2005  9/30/2015   118        No
  1      754591     140 NW California Boulevard         1/1/2008  8/31/2025   212        No
  1     410903123   Planet Self Storage - Quakertown    1/1/2008  6/30/2015   90        Yes
  1     410902910   Petco Hemet                        12/1/2008  8/31/2015   81        Yes
  1     410903122   Planet Self Storage - Old Colony    1/1/2008  6/30/2015   90        Yes
  1     410903074   Apple Valley Business Center             NAP        NAP   NAP       Yes
  1     00-1101017  West Place Two Retail Center             NAP        NAP   NAP       Yes
  1      754664     Sammamish Landing                  12/1/2005  9/30/2015   118        No
  1     410903130   1401 and 1405 West 178th Street          NAP        NAP   NAP       Yes
  1      6105983    Wachovia Outparcel                10/12/2009   8/4/2015   69         No
  1       43346     Wingate Street & Main Street             NAP        NAP   NAP       Yes
          43346     62-70 Wingate Street


                                                      RESTRICTIONS
                                                           ON         PARTIAL
                                                       DEFEASANCE   PREPAYMENTS
GROUP  LOAN NUMBER  PROPERTY NAME                        PERIOD       ALLOWED    PAYMENT APPLICATION
--------------------------------------------------------------------------------------------------------

  1     620902824   Santee Plaza II                        32            No      NAP
  1      754621     Promontory Corporate Plaza             24            No
  1      754663     4510 Trail Boss Drive                  NAP           No
  1      754591     140 NW California Boulevard            NAP           No
  1     410903123   Planet Self Storage - Quakertown       24            No      NAP
  1     410902910   Petco Hemet                            35            No      NAP
  1     410903122   Planet Self Storage - Old Colony       24            No      NAP
  1     410903074   Apple Valley Business Center           33            No      NAP
  1     00-1101017  West Place Two Retail Center           24            No
  1      754664     Sammamish Landing                      NAP           No
  1     410903130   1401 and 1405 West 178th Street        33            No      NAP
  1      6105983    Wachovia Outparcel                     NAP           No      Lenders Sole Discretion
  1       43346     Wingate Street & Main Street           24            No
          43346     62-70 Wingate Street






                                                                                                                            PARTIAL
                                                        PARTIAL                                                           COLLATERAL
                                                       PREPAYMENT                                                           RELEASE
GROUP  LOAN NUMBER  PROPERTY NAME                     DESCRIPTION  DAY PREPAYMENT ALLOWED                                    (Y/N)
------------------------------------------------------------------------------------------------------------------------------------

  1     620902824   Santee Plaza II                      NAP       Any with accrued interest                                  No
  1      754621     Promontory Corporate Plaza                     First 5 days of the month; any other day with payment      No
                                                                   of interest to next P&I due date
  1      754663     4510 Trail Boss Drive                          First 5 days of the month; any other day with payment      No
                                                                   of interest to next P&I due date
  1      754591     140 NW California Boulevard                    First 5 days of the month; any other day with payment      No
                                                                   of interest to next P&I due date
  1     410903123   Planet Self Storage - Quakertown     NAP       Any with accrued interest                                  No
  1     410902910   Petco Hemet                          NAP       Any with accrued interest                                  No
  1     410903122   Planet Self Storage - Old Colony     NAP       Any with accrued interest                                  No
  1     410903074   Apple Valley Business Center         NAP       Any with accrued interest                                  No
  1    00-1101017   West Place Two Retail Center         NAP       Due date                                                   No
  1      754664     Sammamish Landing                              First 5 days of the month; any other day with payment      No
                                                                   of interest to next P&I due date
  1     410903130   1401 and 1405 West 178th Street      NAP       Any with accrued interest                                  No
  1      6105983    Wachovia Outparcel                   NAP       Any With Accrued Interest                                  No
  1       43346     Wingate Street & Main Street         0         Any with accrued interest                                  No
          43346     62-70 Wingate Street






                                                                   OUTPARCEL
                                                         PARTIAL      OR       OUTPARCEL
                                                       COLLATERAL    OTHER    OR OTHER
                                                        RELEASE     RELEASE     RELEASE
GROUP  LOAN NUMBER  PROPERTY NAME                     DESCRIPTION    (Y/N)    DESCRIPTION
-----------------------------------------------------------------------------------------

  1     620902824   Santee Plaza II                       NAP          No         NAP
  1      754621     Promontory Corporate Plaza            NAP          No         NAP
  1      754663     4510 Trail Boss Drive                 NAP          No         NAP
  1      754591     140 NW California Boulevard           NAP          No         NAP
  1     410903123   Planet Self Storage - Quakertown      NAP          No         NAP
  1     410902910   Petco Hemet                           NAP          No         NAP
  1     410903122   Planet Self Storage - Old Colony      NAP          No         NAP
  1     410903074   Apple Valley Business Center          NAP          No         NAP
  1    00-1101017   West Place Two Retail Center          NAP          No         NAP
  1      754664     Sammamish Landing                     NAP          No         NAP
  1     410903130   1401 and 1405 West 178th Street       NAP          No         NAP
  1      6105983    Wachovia Outparcel                    NAP          No         NAP
  1       43346     Wingate Street & Main Street          NAP          No         NAP
          43346     62-70 Wingate Street






                                                      SUBSTITUTION  SUBSTITUTION             PAYMENT        PAYMENT GRACE
                                                         ALLOWED      PROVISION    DUE     GRACE PERIOD     PERIOD EVENT
GROUP  LOAN NUMBER  PROPERTY NAME                         (Y/N)      DESCRIPTION  DATE   EVENT OF DEFAULT    OF LATE FEE   LOCKBOX
-----------------------------------------------------------------------------------------------------------------------------------

  1     620902824   Santee Plaza II                         No           NAP       1st         5                  5           No
  1      754621     Promontory Corporate Plaza              No           NAP       1st         5                  0           No
  1      754663     4510 Trail Boss Drive                   No           NAP       1st         5                  0           No
  1      754591     140 NW California Boulevard             No           NAP       1st         5                  0           No
  1     410903123   Planet Self Storage - Quakertown        No           NAP       1st         5                  5           No
  1     410902910   Petco Hemet                             No           NAP       1st         5                  5           Yes
  1     410903122   Planet Self Storage - Old Colony        No           NAP       1st         5                  5           No
  1     410903074   Apple Valley Business Center            No           NAP       1st         5                  5           No
  1    00-1101017   West Place Two Retail Center            No           NAP       1st  5-Day period to           0           No
                                                                                        cure Monetary
                                                                                        Default one time
                                                                                        per loan year upon
                                                                                        written notice
  1      754664     Sammamish Landing                       No           NAP       1st         5                  0           No
  1     410903130   1401 and 1405 West 178th Street         No           NAP       1st         5                  5           No
  1      6105983    Wachovia Outparcel                      No           NAP       5th         0                  0           Yes
  1       43346     Wingate Street & Main Street            No           NAP       1st         5                  5           No
          43346     62-70 Wingate Street






                                                                                          REPLACEMENT
                                                                                            RESERVES
                                                                   TERMS/DESCRIPTION        INITIAL
          LOAN                                        LOCKBOX        OF SPRINGING           DEPOSIT
GROUP    NUMBER    PROPERTY NAME                        TYPE    LOCKBOX (IF APPLICABLE)      AMOUNT
-----------------------------------------------------------------------------------------------------

  1     620902824  Santee Plaza II                      None               NAP                      0
  1      754621    Promontory Corporate Plaza            NAP                                        0
  1      754663    4510 Trail Boss Drive                 NAP                                        0
  1      754591    140 NW California Boulevard           NAP                                        0
  1     410903123  Planet Self Storage - Quakertown     None               NAP                      0
  1     410902910  Petco Hemet                       Springing   Upon the occurrence of             0
                                                        Hard      a Default caused by
                                                                  Borrower's failure to
                                                                pay all unpaid principal
                                                                 and accrued but unpaid
                                                                interest on the Maturity
                                                                         Date.
  1     410903122  Planet Self Storage - Old Colony     None               NAP                      0
  1     410903074  Apple Valley Business Center         None               NAP                      0







  1    00-1101017  West Place Two Retail Center         None               NAP                      0
  1      754664    Sammamish Landing                     NAP                                        0
  1     410903130  1401 and 1405 West 178th Street      None               NAP                      0
  1      6105983   Wachovia Outparcel                Springing    Event of Default or 3             0
                                                        Hard       months prior to ARD
  1       43346    Wingate Street & Main Street         None                                      537
          43346    62-70 Wingate Street


                                                     REPLACEMENT
                                                       RESERVES                               REPLACEMENT
                                                       MONTHLY      TERMS/DESCRIPTION OF      RESERVE CAP
          LOAN                                         DEPOSIT      SPRINGING REPLACEMENT   DESCRIPTION (IF
GROUP    NUMBER    PROPERTY NAME                        AMOUNT    RESERVES (IF APPLICABLE)     APPLICABLE)
-----------------------------------------------------------------------------------------------------------

  1     620902824  Santee Plaza II                             0             NAP                          0
  1      754621    Promontory Corporate Plaza                  0             NAP                        NAP
  1      754663    4510 Trail Boss Drive                       0             NAP                        NAP
  1      754591    140 NW California Boulevard                 0             NAP                        NAP
  1     410903123  Planet Self Storage - Quakertown          846             NAP                          0
  1     410902910  Petco Hemet                                 0             NAP                          0






  1     410903122  Planet Self Storage - Old Colony          330             NAP                     11,880
  1     410903074  Apple Valley Business Center                0  Cap Ex is waived as long               0
                                                                     as there exists no
                                                                    Default, the Borrower
                                                                    remains the sole fee
                                                                    simple owner of the
                                                                     property, and the
                                                                     property is being
                                                                    properly maintained.
  1    00-1101017  West Place Two Retail Center                0                                          0
  1      754664    Sammamish Landing                           0             NAP                        NAP
  1     410903130  1401 and 1405 West 178th Street             0             NAP                          0
  1      6105983   Wachovia Outparcel                          0

  1       43346    Wingate Street & Main Street              537
          43346    62-70 Wingate Street






                                                     IMMEDIATE
                                                       REPAIR                       TERMS/DESCRIPTION
                                                      RESERVE   INITIAL  MONTHLY       OF SPRINGING
          LOAN                                        DEPOSIT     TAX      TAX          TAX ESCROW
GROUP    NUMBER    PROPERTY NAME                       AMOUNT    ESCROW   ESCROW     (IF APPLICABLE)
-------------------------------------------------------------------------------------------------------

  1     620902824  Santee Plaza II                           0        0        0  Impound is waived as
                                                                                   long as there is no
                                                                                  payment delinquincy
                                                                                       or default.
  1      754621    Promontory Corporate Plaza                0        0    1,022           NAP
  1      754663    4510 Trail Boss Drive                     0    9,002    1,286           NAP
  1      754591    140 NW California Boulevard               0    7,684      699           NAP
  1     410903123  Planet Self Storage - Quakertown          0   22,188    4,758           NAP
  1     410902910  Petco Hemet                               0        0        0  Tax impound is waived
                                                                                    at closing and so
                                                                                    long as no default
                                                                                        exists and
                                                                                   satisfactory proof
                                                                                   of payment of taxes
                                                                                   is submitted in a
                                                                                     timely manner.
  1     410903122  Planet Self Storage - Old Colony          0    4,388    4,388           NAP
  1     410903074  Apple Valley Business Center              0      342      342           NAP
  1    00-1101017  West Place Two Retail Center              0                             NAP
  1      754664    Sammamish Landing                         0        0    2,193           NAP
  1     410903130  1401 and 1405 West 178th Street           0        0        0           NAP
  1      6105983   Wachovia Outparcel                            22,856    1,905
  1       43346    Wingate Street & Main Street         12,969    1,906    1,906
          43346    62-70 Wingate Street



                                                                               TERMS/DESCRIPTION
                                                      INITIAL    MONTHLY          OF SPRINGING
          LOAN                                       INSURANCE  INSURANCE       INSURANCE ESCROW
GROUP    NUMBER    PROPERTY NAME                       ESCROW     ESCROW        (IF APPLICABLE)
----------------------------------------------------------------------------------------------------

  1     620902824  Santee Plaza II                           0          0  Impound is waived as long
                                                                             as there is no payment
                                                                            delinquincy or default.

  1      754621    Promontory Corporate Plaza                           0             NAP
  1      754663    4510 Trail Boss Drive                     0          0             NAP
  1      754591    140 NW California Boulevard               0          0             NAP
  1     410903123  Planet Self Storage - Quakertown      7,332        611             NAP
  1     410902910  Petco Hemet                               0          0     Insurance impound is
                                                                            waived at closing and so
                                                                           long as Borrower provides
                                                                             evidence of insurance,
                                                                             satisfactory proof of
                                                                              payment of insurance
                                                                            premiums and no default
                                                                                 has occurred.
  1     410903122  Planet Self Storage - Old Colony      4,872        406             NAP
  1     410903074  Apple Valley Business Center          4,400        440             NAP
  1    00-1101017  West Place Two Retail Center                                       NAP
  1      754664    Sammamish Landing                         0          0             NAP
  1     410903130  1401 and 1405 West 178th Street           0          0             NAP
  1      6105983   Wachovia Outparcel                        0          0
  1       43346    Wingate Street & Main Street              0          0      Failure to provide
          43346    62-70 Wingate Street                                       evidence of payment






                                                                                                     TI/LC
                                                                     TERMS/DESCRIPTION              RESERVE      INITIAL  MONTHLY
                                          INITIAL  MONTHLY             OF SPRINGING                   CAP          DEBT    DEBT
          LOAN                             TI/LC    TI/LC              TI/LC RESERVE              DESCRIPTION    SERVICE  SERVICE
GROUP    NUMBER    PROPERTY NAME          AMOUNT   RESERVE            (IF APPLICABLE)           (IF APPLICABLE)   ESCROW  ESCROW
---------------------------------------------------------------------------------------------------------------------------------

  1    620902824   Santee Plaza II              0        0  Springing TI/LC impound of                        0        0        0
                                                            $264,600 (one year rent) for the
                                                            space occupied by the United
                                                            States of America will be required
                                                            180 days prior to lease expiration
                                                            if tenant has not exercised it's
                                                            first 5-year option to renew. Any
                                                            Default, action to terminate
                                                            lease, or exercise of Borrower's
                                                            right to transfer will Spring this
                                                            impound. Of this amount, $145,000
                                                            may be used to for costs
                                                            associated with re-tenanting the
                                                            space with the balance available
                                                            to pay debt service as needed.
  1      754621    Promontory Corporate    55,000        0  NAP                                 NAP
                   Plaza
  1      754663    4510 Trail Boss Drive        0        0  In the event Pier 1 Imports does    NAP
                                                            not exercise its renewal option
                                                            for a period of 5 years on the
                                                            date which is the earlier of six
                                                            month prior to the Maturity of the
                                                            Note or six month prior to the
                                                            Lease expiration the Borrower
                                                            shall escrow in the form of cash
                                                            or a letter of credit the amount
                                                            of $55,000 or deposit monthly
                                                            escrow payments of $9,167 to be
                                                            capped at $55,000.
  1      754591    140 NW California            0        0  NAP                                 NAP
                   Boulevard
  1     410903123  Planet Self Storage          0        0  NAP                                               0        0        0
                   - Quakertown
  1     410902910  Petco Hemet                  0        0  Springing re-tenanting impound in                 0        0        0
                                                            the amount of $145,000 in the
                                                            event that Petco terminates its
                                                            lease, goes dark, defaults,
                                                            vacates or upon loan assumption or
                                                            loan default. In the event of
                                                            assumption, Lender, at sole
                                                            discretion, may waive such impound
                                                            based on the assumption Borrower's
                                                            sponsorship and financial
                                                            strength.
  1     410903122  Planet Self Storage -        0        0                 NAP                                0        0        0
                   Old Colony
  1     410903074  Apple Valley Business        0        0  General TI/LC impound is waived as                0        0        0
                   Center                                   long as there exists no Default,
                                                            the Borrower remains the sole fee
                                                            simple owner of the property, and
                                                            the property is being properly
                                                            maintained.
  1    00-1101017  West Place Two               0        0  There is a TI/LC escrow which                49,500        0        0
                   Retail Center                            commences on 2/1/2006 at $5.00/sf
                                                            up to $49,500 by February 1, 2007.
  1      754664    Sammamish Landing       25,000        0  In the event the City of Redmond    NAP
                                                            gives notice to revoke the license
                                                            of 7-11 to encroach on the
                                                            public-right-of-way commonly know
                                                            as West Lake Sammanmish, the
                                                            Borrower shall escrow in the form
                                                            of cash the amount of $50,000 or
                                                            deposit monthly escrow payments of
                                                            $4,200 to be capped at $50,000.
  1    410903130   1401 and 1405 West     100,000        0                 NAP                  If the balance         0        0
                   178th Street                                                                 falls below
                                                                                                $50,000,
                                                                                                monthly
                                                                                                impounds of
                                                                                                $1,180 will be
                                                                                                collected until
                                                                                                the balance has
                                                                                                again reached
                                                                                                $100,000.
  1     6105983    Wachovia Outparcel           0                                                                  8,410        0
  1      43346     Wingate Street & Main      516      516                                                             0        0
                   Street
         43346     62-70 Wingate Street






                                                                                                       TERMS/
                                                                                                    DESCRIPTION
                                                                                 OTHER    OTHER    OF SPRINGING
                                                                                 ESCROW   ESCROW      OTHER
                                                                                INITIAL  MONTHLY       ESCROW
GROUP  LOAN NUMBER  PROPERTY NAME                     OTHER ESCROW DESCRIPTION   AMOUNT   AMOUNT  (IF APPLICABLE)
-----------------------------------------------------------------------------------------------------------------

  1     620902824   Santee Plaza II                   NAP                             0        0        NAP
  1       754621    Promontory Corporate Plaza                                        0        0        NAP
  1       754663    4510 Trail Boss Drive                                             0        0        NAP
  1       754591    140 NW California Boulevard                                       0        0        NAP
  1      410903123  Planet Self Storage - Quakertown  NAP                             0        0        NAP
  1      410902910  Petco Hemet                       NAP                             0        0        NAP
  1      410903122  Planet Self Storage - Old Colony  NAP                             0        0        NAP
  1      410903074  Apple Valley Business Center      NAP                             0        0        NAP
  1     00-1101017  West Place Two Retail Center      NAP                             0        0        NAP
  1       754664    Sammamish Landing                                                 0        0        NAP
  1     410903130   1401 and 1405 West 178th Street   NAP                             0        0        NAP
  1       6105983   Wachovia Outparcel                NAP                             0        0
  1        43346    Wingate Street & Main Street      0                               0
           43346    62-70 Wingate Street






                                                        OTHER ESCROW                                             OCCUPANCY
                                                      CAP DESCRIPTION      YEAR         YEAR      OCCUPANCY %   DATE (MOST
GROUP  LOAN NUMBER  PROPERTY NAME                     (IF APPLICABLE)     BUILT      RENOVATED   (MOST RECENT)    RECENT)
--------------------------------------------------------------------------------------------------------------------------

  1     620902824   Santee Plaza II                         NAP            2005                      100.0%      8/23/2005
  1       754621    Promontory Corporate Plaza              NAP            2005                      100.0%     11/10/2005
  1       754663    4510 Trail Boss Drive                   NAP            2005                      100.0%      10/7/2005
  1       754591    140 NW California Boulevard             NAP            2005                      100.0%      8/29/2005
  1     410903123   Planet Self Storage - Quakertown        NAP            1987         2000          69.3%      6/30/2005
  1     410902910   Petco Hemet                             NAP            2005                      100.0%       2/1/2005
  1     410903122   Planet Self Storage - Old Colony        NAP        1925 / 1989      2002          76.2%      6/27/2005
  1     410903074   Apple Valley Business Center            NAP            2005                       90.0%      7/22/2005
  1     00-1101017  West Place Two Retail Center            NAP            1996                      100.0%      10/1/2005
  1       754664    Sammamish Landing                       NAP            1985     1999 / 2000       90.2%     10/19/2005
  1     410903130   1401 and 1405 West 178th Street         NAP            1954         2004         100.0%       9/1/2005
  1       6105983   Wachovia Outparcel                                                               100.0%      7/22/2005
  1       43346     Wingate Street & Main Street                         Various      Various        100.0%     10/13/2005
          43346     62-70 Wingate Street                                   1900         1989         100.0%     10/13/2005


                                                                                         NET
                                                              MEASUREMENT   BALANCE   RENTABLE  APPRAISAL
GROUP  LOAN NUMBER  PROPERTY NAME                      UNITS      UNIT      PERUNIT     AREA      VALUE
---------------------------------------------------------------------------------------------------------

  1     620902824   Santee Plaza II                   12,470     Sq Ft        159.66   12,470   3,950,000
  1       754621    Promontory Corporate Plaza        26,206     Sq Ft         74.41   26,206   3,200,000
  1       754663    4510 Trail Boss Drive             10,800     Sq Ft        180.36   10,800   3,740,000
  1       754591    140 NW California Boulevard        8,231     Sq Ft        235.86    8,231   2,900,000
  1     410903123   Planet Self Storage - Quakertown  67,712     Sq Ft         27.32   67,712   2,470,000
  1     410902910   Petco Hemet                       13,500     Sq Ft        122.22   13,500   2,220,000
  1     410903122   Planet Self Storage - Old Colony  26,368     Sq Ft         60.68   26,368   2,380,000
  1     410903074   Apple Valley Business Center      30,000     Sq Ft         53.17   30,000   2,100,000
  1     00-1101017  West Place Two Retail Center       9,894     Sq Ft        156.66    9,894   2,715,000
  1       754664    Sammamish Landing                 14,350     Sq Ft        104.42   14,350   2,940,000
  1     410903130   1401 and 1405 West 178th Street   51,533     Sq Ft         29.05   51,533   2,750,000
  1       6105983   Wachovia Outparcel                55,757     Sq Ft         26.25   55,757   1,900,000
  1       43346     Wingate Street & Main Street          17     Units     81,083.93   32,154   2,100,000
          43346     62-70 Wingate Street                  11     Units     71,645.50   15,452   1,200,000






                                                                          DATE OF
                                                        APPRAISAL        APPRAISAL      PHASE I   PHASE II  ENGINEERING
GROUP  LOAN NUMBER  PROPERTY NAME                          TYPE      (VALUATION DATE)     DATE      DATE    REPORT DATE
-----------------------------------------------------------------------------------------------------------------------

  1      620902824  Santee Plaza II                   As-Stabilized       8/1/2005           NAP     NAP      8/3/2005
  1       754621    Promontory Corporate Plaza        As-Stabilized     11/11/2005      9/6/2005     NAP     11/9/2005
  1       754663    4510 Trail Boss Drive                 As-Is           9/1/2005      9/7/2005     NAP     9/13/2005
  1       754591    140 NW California Boulevard           As-Is          8/31/2005      9/6/2005     NAP     9/26/2005
  1      410903123  Planet Self Storage - Quakertown      As-Is          7/12/2005     9/13/2005     NAP      8/1/2005
  1      410902910  Petco Hemet                       As-Stabilized       8/1/2005           NAP     NAP     7/26/2005
  1      410903122  Planet Self Storage - Old Colony      As-Is          7/25/2005     9/15/2005     NAP     7/28/2005
  1      410903074  Apple Valley Business Center      As-Stabilized      10/1/2005           NAP     NAP      8/3/2005
  1     00-1101017  West Place Two Retail Center          As-Is          11/1/2005
  1       754664    Sammamish Landing                     As-Is           9/9/2005     9/29/2005     NAP     9/29/2005
  1      410903130  1401 and 1405 West 178th Street       As-Is          8/11/2005           NAP     NAP      8/8/2005
  1       6105983   Wachovia Outparcel                    As-Is          5/11/2005         38492     NAP           NAP
  1        43346    Wingate Street & Main Street          As-Is          4/27/2005       Various               Various
           43346    62-70 Wingate Street                  As-Is          4/27/2005     9/12/2005              9/4/2005



                                                      SEISMIC  ENVIRONMENTAL  EARTHQUAKE  HURRICANE    FLOOD
GROUP  LOAN NUMBER  PROPERTY NAME                       PML%     INSURANCE     INSURANCE  INSURANCE  INSURANCE
--------------------------------------------------------------------------------------------------------------

  1      620902824  Santee Plaza II                    10.0%    Yes - Group       No         Yes        No
  1       754621    Promontory Corporate Plaza          NAP         No            No          No        No
  1       754663    4510 Trail Boss Drive               NAP         No            No          No        No
  1       754591    140 NW California Boulevard         NAP         No            No         Yes        No
  1      410903123  Planet Self Storage - Quakertown    NAP         No            No         Yes        No
  1      410902910  Petco Hemet                        16.0%    Yes - Group       No         Yes        No
  1      410903122  Planet Self Storage - Old Colony    NAP         No            No         Yes        No
  1      410903074  Apple Valley Business Center        NAP     Yes - Group       No         Yes        No
  1     00-1101017  West Place Two Retail Center        0.0%        No            No          No        No
  1       754664    Sammamish Landing                  10.0%        No            No          No        No
  1      410903130  1401 and 1405 West 178th Street    18.0%    Yes - Group       No         Yes        No
  1       6105983   Wachovia Outparcel                              No            No          No        No
  1        43346    Wingate Street & Main Street                    No            No          No        No
           43346    62-70 Wingate Street                0.0%        No            No          No        No









                                                        LTV     LTV                            PARI PASSU
                                                      CUTOFF  BALLOON    LIEN    OWNERSHIP    DEBT AMOUNT
GROUP  LOAN NUMBER  PROPERTY NAME                      VALUE   VALUE   POSITION   INTEREST  (IF APPLICABLE)
-----------------------------------------------------------------------------------------------------------

  1      620902824  Santee Plaza II                    50.4%   38.7%     First      Fee            NAP
  1       754621    Promontory Corporate Plaza         60.9%   46.8%     First      Fee            NAP
  1       754663    4510 Trail Boss Drive              52.1%   43.6%     First      Fee            NAP
  1       754591    140 NW California Boulevard        66.9%    1.8%     First      Fee            NAP
  1      410903123  Planet Self Storage - Quakertown   74.9%   65.7%     First      Fee            NAP
  1      410902910  Petco Hemet                        74.3%   62.0%     First      Fee            NAP
  1      410903122  Planet Self Storage - Old Colony   67.2%   58.9%     First      Fee            NAP
  1      410903074  Apple Valley Business Center       76.0%   58.0%     First      Fee            NAP
  1     00-1101017  West Place Two Retail Center       57.1%   36.7%     First      Fee             0

































  1       754664    Sammamish Landing                  51.0%   43.2%     First      Fee            NAP
  1      410903130  1401 and 1405 West 178th Street    54.4%   45.8%     First      Fee            NAP
  1       6105983   Wachovia Outparcel                 77.0%   64.7%     First      Fee            NAP
  1       43346     Wingate Street & Main Street       65.6%   54.6%     First      Fee            NAP
          43346     62-70 Wingate Street                                            Fee            NAP


                                                                        SECURED
                                                         SECURED     (BY PROPERTY)
                                                      (BY PROPERTY)    SECONDARY
                                                        SECONDARY        LIEN
                                                        FINANCING       EXISTING    SECURED SECONDARY (BY PROPERTY)
GROUP  LOAN NUMBER  PROPERTY NAME                        ALLOWED        BALANCE          FINANCING DESCRIPTION
-------------------------------------------------------------------------------------------------------------------

  1      620902824  Santee Plaza II                         No            NAP       NAP
  1       754621    Promontory Corporate Plaza              No            NAP       NAP
  1       754663    4510 Trail Boss Drive                   No            NAP       NAP
  1       754591    140 NW California Boulevard             No            NAP       NAP
  1      410903123  Planet Self Storage - Quakertown        No            NAP       NAP
  1      410902910  Petco Hemet                             No            NAP       NAP
  1      410903122  Planet Self Storage - Old Colony        No            NAP       NAP
  1      410903074  Apple Valley Business Center            No            NAP       NAP
  1     00-1101017  West Place Two Retail Center           Yes           $0.00      Secondary financing of the
                                                                                    Security Property shall be
                                                                                    permitted after the second
                                                                                    anniversary of the date of
                                                                                    funding of the Note as long as
                                                                                    : (i) the net operating income
                                                                                    generated from the Security
                                                                                    Property covers the annual debt
                                                                                    service on the Note and on such
                                                                                    secondary financing at least
                                                                                    1.4 times, (ii) the aggregate
                                                                                    loan to value ratio does not
                                                                                    exceed seventy (70) percent,
                                                                                    (iii) the Borrower is not in
                                                                                    default under any of the terms,
                                                                                    covenants, and conditions of
                                                                                    the loan documents, (iv) Such
                                                                                    secondary financing must
                                                                                    provide for a fixed rate of
                                                                                    interest to be charged on the
                                                                                    loan and must fully amortize on
                                                                                    a straight line basis no later
                                                                                    than the maturity date of this
                                                                                    loan, (v) must be non-recourse
                                                                                    to the Borrower and its
                                                                                    principals to the same extent
                                                                                    as Lender's loan. Lender
                                                                                    reserves the right to approve
                                                                                    documentation evidencing and
                                                                                    securing such secondary
                                                                                    financing and the further right
                                                                                    to approve the financial
                                                                                    institution providing the
                                                                                    secondary financing.
  1       754664    Sammamish Landing                       No            NAP       NAP
  1      410903130  1401 and 1405 West 178th Street         No            NAP       NAP
  1       6105983   Wachovia Outparcel                      No            NAP       NAP
  1       43346     Wingate Street & Main Street            No            NAP       NAP
          43346     62-70 Wingate Street






                                                                                              UNSECURED
                                                                               UNSECURED    (BY PROPERTY)    UNSECURED
                                                                             (BY PROPERTY)    SECONDARY    (BY PROPERTY)
                                                      SECURED (BY PROPERTY)    SECONDARY      FINANCING      SECONDARY
                                                       SECONDARY FINANCING     FINANCING       EXISTING      FINANCING
GROUP  LOAN NUMBER  PROPERTY NAME                             LIMIT             ALLOWED        BALANCE      DESCRIPTION
------------------------------------------------------------------------------------------------------------------------

  1      620902824  Santee Plaza II                             NAP               No             NAP            NAP
  1       754621    Promontory Corporate Plaza                  NAP               No             NAP            NAP
  1       754663    4510 Trail Boss Drive                       NAP               No             NAP            NAP
  1       754591    140 NW California Boulevard                 NAP               No             NAP            NAP
  1      410903123  Planet Self Storage - Quakertown            NAP               No             NAP            NAP
  1      410902910  Petco Hemet                                 NAP               No             NAP            NAP
  1      410903122  Planet Self Storage - Old Colony            NAP               No             NAP            NAP
  1      410903074  Apple Valley Business Center                NAP               No             NAP            NAP
  1     00-1101017  West Place Two Retail Center                 0                No             NAP            NAP
  1       754664    Sammamish Landing                           NAP               No             NAP            NAP
  1      410903130  1401 and 1405 West 178th Street             NAP               No             NAP            NAP
  1       6105983   Wachovia Outparcel                          NAP               No             NAP            NAP
  1        43346    Wingate Street & Main Street                NAP               No             NAP            NAP
           43346    62-70 Wingate Street                                          No             NAP



                                                        UNSECURED
                                                      (BY PROPERTY)
                                                        SECONDARY
                                                        FINANCING                 GROUND LEASE
GROUP  LOAN NUMBER  PROPERTY NAME                         LIMIT    GROUND LEASE  MATURITY DATE
----------------------------------------------------------------------------------------------

  1      620902824  Santee Plaza II                         NAP          No           NAP
  1       754621    Promontory Corporate Plaza              NAP          No           NAP
  1       754663    4510 Trail Boss Drive                   NAP          No           NAP
  1       754591    140 NW California Boulevard             NAP          No           NAP
  1      410903123  Planet Self Storage - Quakertown        NAP          No           NAP
  1      410902910  Petco Hemet                             NAP          No           NAP
  1      410903122  Planet Self Storage - Old Colony        NAP          No           NAP
  1      410903074  Apple Valley Business Center            NAP          No           NAP
  1     00-1101017  West Place Two Retail Center            NAP          No
  1       754664    Sammamish Landing                       NAP          No           NAP
  1      410903130  1401 and 1405 West 178th Street         NAP          No           NAP
  1       6105983   Wachovia Outparcel                      NAP          No           NAP
  1        43346    Wingate Street & Main Street            NAP          No           NAP
           43346    62-70 Wingate Street                                 No           NAP






                                                                 GROUND
                                                                  LEASE
                                                                MATURITY
                                                       GROUND     DATE
                                                       LEASE      WITH               CROSSED
          LOAN                                       EXTENTION  EXTENSION              LOAN
GROUP    NUMBER    PROPERTY NAME                      OPTIONS    OPTIONS   RECOURSE     ID
--------------------------------------------------------------------------------------------

  1     620902824  Santee Plaza II                      NAP        NAP         No      NAP
  1      754621    Promontory Corporate Plaza           NAP        NAP        Yes      NAP
  1      754663    4510 Trail Boss Drive                NAP        NAP         No      NAP
  1      754591    140 NW California Boulevard          NAP        NAP         No      NAP
  1     410903123  Planet Self Storage - Quakertown     NAP        NAP         No      NAP
  1     410902910  Petco Hemet                          NAP        NAP         No      NAP
  1     410903122  Planet Self Storage - Old Colony     NAP        NAP         No      NAP
  1     410903074  Apple Valley Business Center         NAP        NAP         No      NAP
  1    00-1101017  West Place Two Retail Center                                No      NAP
  1      754664    Sammamish Landing                    NAP        NAP         No      NAP
  1     410903130  1401 and 1405 West 178th Street      NAP        NAP         No      NAP
  1      6105983   Wachovia Outparcel                   NAP        NAP         No      NAP
  1       43346    Wingate Street & Main Street         NAP        NAP         No      NAP
          43346    62-70 Wingate Street                 NAP        NAP







          LOAN
GROUP    NUMBER    PROPERTY NAME                                 RELATED BORROWER ID
-----------------------------------------------------------------------------------------------

  1     620902824  Santee Plaza II                                      NAP
  1      754621    Promontory Corporate Plaza                           NAP
  1      754663    4510 Trail Boss Drive                                NAP
  1      754591    140 NW California Boulevard                          NAP
  1     410903123  Planet Self Storage - Quakertown  410903123, 410903122, 410903121, 410903103
  1     410902910  Petco Hemet                            410902909, 410902910, 410902923
  1     410903122  Planet Self Storage - Old Colony  410903123, 410903122, 410903121, 410903103
  1     410903074  Apple Valley Business Center                         NAP
  1    00-1101017  West Place Two Retail Center                         NAP
  1      754664    Sammamish Landing                                    NAP
  1     410903130  1401 and 1405 West 178th Street              410903130, 310903224
  1      6105983   Wachovia Outparcel                                   NAP
  1       43346    Wingate Street & Main Street                         NAP
          43346    62-70 Wingate Street                                 NAP










                                                                                                                      SINGLE
          LOAN                                                                                                        ASSET
GROUP    NUMBER    PROPERTY NAME                     BORROWER ENTITY                         PROPERTY MANAGER         ENTITY
----------------------------------------------------------------------------------------------------------------------------

  1     620902824  Santee Plaza II                   Santee Navy Associates, LLC             TBD                         No
  1      754621    Promontory Corporate Plaza        Shemgar Enterprises, LLC                Shemger Enterprises LLC    Yes
  1      754663    4510 Trail Boss Drive             Maleta Properties, LLC                  Self-managed               Yes
  1      754591    140 NW California Boulevard       Frontier St. Lucie West, LLC            Geneva Management, LLC     Yes
  1     410903123  Planet Self Storage - Quakertown  Quakertown Storage LLC                  TBD                         No
  1     410902910  Petco Hemet                       FRC III, L.P.                           TBD                         No
  1     410903122  Planet Self Storage - Old Colony  Colony Storage Group Corp., a           TBD                         No
                                                     Massachusetts corporation, as Trustee
                                                     for Colony Storage Realty Trust under
                                                     Declaration of Trust dated February
                                                     18, 1993, and recorded with Suffolk
                                                     country registry of deeds in book
                                                     18078, page 302
  1     410903074  Apple Valley Business Center      Valley Business & Industrial Park, LLC  TBD                         No
  1    00-1101017  West Place Two Retail Center      West Place Two, LLC                     Livesey Company LLC         No
  1      754664    Sammamish Landing                 Sammamish Landing Retail LLC            GRAN, Inc.                 Yes
  1     410903130  1401 and 1405 West 178th Street   WB GARDENA COMPANY, a California        TBD                         No
                                                     limited partnership
  1      6105983   Wachovia Outparcel                Five Oaks Lot 3, Ltd.                   Owner-Managed              Yes
  1       43346    Wingate Street & Main Street      Main Wingate LLC                                                   Yes
          43346    62-70 Wingate Street


                                                                                           TENANT-
                                                                                             IN-
                                                                                           COMMON
                                                                                            (TIC)        LOAN
                                                      SINGLE  INDEPENDENT        NON       BORROWER     PURPOSE
          LOAN                                       PURPOSE   DIRECTOR    CONSOLIDATION  STRUCTURE  (REFINANCE/
GROUP    NUMBER    PROPERTY NAME                      ENTITY    (YES/NO)       LETTER      (YES/NO)  ACQUISITION)
-----------------------------------------------------------------------------------------------------------------

  1     620902824  Santee Plaza II                     No          No            No           No       Refinance
  1      754621    Promontory Corporate Plaza          Yes         No            No           No       Refinance
  1      754663    4510 Trail Boss Drive               Yes         No            No           No      Acquisition
  1      754591    140 NW California Boulevard         Yes         No            No           No       Refinance
  1     410903123  Planet Self Storage - Quakertown    No          No            No           No       Refinance
  1     410902910  Petco Hemet                         No          No            No           No       Refinance
  1     410903122  Planet Self Storage - Old Colony    No          No            No           No       Refinance






  1     410903074  Apple Valley Business Center        No          No            No           No       Refinance
  1    00-1101017  West Place Two Retail Center        No          No            No           No       Refinance
  1      754664    Sammamish Landing                   Yes         No            No           No      Acquisition
  1     410903130  1401 and 1405 West 178th Street     No          No            No           No       Refinance

  1      6105983   Wachovia Outparcel                  Yes         No            No           No       Refinance
  1       43346    Wingate Street & Main Street        Yes         No            No           No       Refinance
          43346    62-70 Wingate Street






                                                                              UNDERWRITTEN
                                                      UNDERWRITTEN OCCUPANCY    EFFECTIVE    UNDERWRITTEN   UNDERWRITTEN
GROUP  LOAN NUMBER  PROPERTY NAME                            PERCENT          GROSS INCOME  TOTAL EXPENSES       NOI
------------------------------------------------------------------------------------------------------------------------

  1     620902824   Santee Plaza II                           96.4%              474,593        182,937        291,656
  1      754621     Promontory Corporate Plaza                95.0%              243,310         36,771        206,539
  1      754663     4510 Trail Boss Drive                     95.0%              296,078         68,661        227,417
  1      754591     140 NW California Boulevard               95.0%              270,008         63,100        206,908
  1     410903123   Planet Self Storage - Quakertown          67.1%              429,740        230,897        198,844
  1     410902910   Petco Hemet                               95.0%              181,517          5,446        176,071
  1     410903122   Planet Self Storage - Old Colony          59.4%              428,475        255,390        173,086
  1     410903074   Apple Valley Business Center              90.0%              258,100         90,874        167,226
  1    00-1101017   West Place Two Retail Center              90.0%              274,217         72,747        201,470
  1      754664     Sammamish Landing                         90.0%              330,444        121,600        208,844
  1     410903130   1401 and 1405 West 178th Street           95.0%              260,862         55,569        205,293
  1      6105983    Wachovia Outparcel                        98.5%              123,129          1,847        121,282
  1       43346     Wingate Street & Main Street              92.5%              247,177         87,935        159,242
          43346     62-70 Wingate Street


                                                      UNDERWRITTEN                                UNDERWRITTEN     UNDERWRITTEN
                                                           NET      UNDERWRITTEN  UNDERWRITTEN  DSCR NOI (AFTER  DSCR NCF (AFTER
GROUP  LOAN NUMBER  PROPERTY NAME                       CASH FLOW     DSCR NOI      DSCR NCF       IO PERIOD)       IO PERIOD)
--------------------------------------------------------------------------------------------------------------------------------

  1     620902824   Santee Plaza II                      268,151        1.97          1.81            NAP               NAP
  1      754621     Promontory Corporate Plaza           198,678        1.42          1.36            NAP               NAP
  1      754663     4510 Trail Boss Drive                220,614        1.71          1.66            NAP               NAP
  1      754591     140 NW California Boulevard          198,822        1.29          1.24            NAP               NAP
  1     410903123   Planet Self Storage - Quakertown     188,687        1.81          1.71           1.45              1.38
  1     410902910   Petco Hemet                          167,104        1.58          1.50            NAP               NAP
  1     410903122   Planet Self Storage - Old Colony     169,131        1.83          1.79           1.47              1.44
  1     410903074   Apple Valley Business Center         152,588        1.43          1.31            NAP               NAP
  1    00-1101017   West Place Two Retail Center         191,613        1.60          1.52            NAP               NAP
  1      754664     Sammamish Landing                    193,764        1.96          1.82            NAP               NAP
  1     410903130   1401 and 1405 West 178th Street      192,362        1.98          1.86            NAP               NAP
  1      6105983    Wachovia Outparcel                   120,674        1.20          1.20            NAP               NAP
  1       43346     Wingate Street & Main Street         147,072        1.73          1.60            NAP               NAP
          43346     62-70 Wingate Street


                                                      UNDERWRITTEN
                                                       REPLACEMENT
GROUP  LOAN NUMBER  PROPERTY NAME                       RESERVES
------------------------------------------------------------------

  1     620902824   Santee Plaza II                       2,494
  1      754621     Promontory Corporate Plaza            2,621
  1      754663     4510 Trail Boss Drive                 1,620
  1      754591     140 NW California Boulevard           1,522
  1     410903123   Planet Self Storage - Quakertown     10,157
  1     410902910   Petco Hemet                           2,025
  1     410903122   Planet Self Storage - Old Colony      3,955
  1     410903074   Apple Valley Business Center          4,500
  1    00-1101017   West Place Two Retail Center          1,484
  1      754664     Sammamish Landing                     3,280
  1     410903130   1401 and 1405 West 178th Street      10,822
  1      6105983    Wachovia Outparcel                      608
  1       43346     Wingate Street & Main Street         12,170
          43346     62-70 Wingate Street






                                                      MOST RECENT  MOST RECENT                            MOST RECENT
                                                       FINANCIALS   FINANCIALS  MOST RECENT FINANCIALS    FINANCIALS
GROUP  LOAN NUMBER  PROPERTY NAME                       END DATE      PERIOD    EFFECTIVE GROSS INCOME  TOTAL EXPENSES
----------------------------------------------------------------------------------------------------------------------

  1      620902824  Santee Plaza II                           NAP       NAP                  0                    0
  1       754621    Promontory Corporate Plaza
  1       754663    4510 Trail Boss Drive
  1       754591    140 NW California Boulevard
  1      410903123  Planet Self Storage - Quakertown    8/31/2005      T-12            429,740              235,066
  1      410902910  Petco Hemet                               NAP       NAP                  0                    0
  1      410903122  Planet Self Storage - Old Colony    5/31/2005      T-12            428,475              259,562
  1      410903074  Apple Valley Business Center              NAP       NAP                  0                    0
  1     00-1101017  West Place Two Retail Center       12/31/2004       12             306,236               72,926
  1       754664    Sammamish Landing                  12/31/2004       12             315,400              131,291
  1      410903130  1401 and 1405 West 178th Street    12/31/2004     Actual           130,224               39,901
  1       6105983   Wachovia Outparcel                        NAP       NAP
  1        43346    Wingate Street & Main Street       12/31/2004       12             242,376               69,214
           43346    62-70 Wingate Street


                                                      MOST RECENT   MOST RECENT      SECOND MOST        SECOND MOST
                                                       FINANCIALS    FINANCIALS   RECENT FINANCIALS  RECENT FINANCIALS
GROUP  LOAN NUMBER  PROPERTY NAME                         NOI      NET CASH FLOW       END DATE       STATEMENT PERIOD
----------------------------------------------------------------------------------------------------------------------

  1      620902824  Santee Plaza II                           0             0                NAP            NAP
  1       754621    Promontory Corporate Plaza
  1       754663    4510 Trail Boss Drive
  1       754591    140 NW California Boulevard
  1      410903123  Planet Self Storage - Quakertown    194,675       194,675         12/31/2004          Actual
  1      410902910  Petco Hemet                               0             0                NAP            NAP
  1      410903122  Planet Self Storage - Old Colony    168,914       168,914         12/31/2004          Actual
  1      410903074  Apple Valley Business Center              0             0                NAP            NAP
  1     00-1101017  West Place Two Retail Center        233,310       233,310         12/31/2003            12
  1       754664    Sammamish Landing                   184,109       184,109         12/31/2003            12
  1      410903130  1401 and 1405 West 178th Street      90,323       -40,065         12/31/2003          Actual
  1       6105983   Wachovia Outparcel                                                       NAP            NAP
  1        43346    Wingate Street & Main Street        173,162       161,440         12/31/2003            12
           43346    62-70 Wingate Street


                                                            SECOND MOST
                                                         RECENT FINANCIALS
GROUP  LOAN NUMBER  PROPERTY NAME                     EFFECTIVE GROSS INCOME
----------------------------------------------------------------------------

  1      620902824  Santee Plaza II                                0
  1       754621    Promontory Corporate Plaza
  1       754663    4510 Trail Boss Drive
  1       754591    140 NW California Boulevard
  1      410903123  Planet Self Storage - Quakertown         390,312
  1      410902910  Petco Hemet                                    0
  1      410903122  Planet Self Storage - Old Colony         429,030
  1      410903074  Apple Valley Business Center                   0
  1     00-1101017  West Place Two Retail Center             301,071
  1       754664    Sammamish Landing                        335,724
  1      410903130  1401 and 1405 West 178th Street          170,496
  1       6105983   Wachovia Outparcel
  1        43346    Wingate Street & Main Street             245,230
           43346    62-70 Wingate Street






                                                      SECOND MOST RECENT    SECOND MOST      SECOND MOST         THIRD MOST
                                                          FINANCIALS          RECENT      RECENT FINANCIALS  RECENT FINANCIALS
GROUP  LOAN NUMBER  PROPERTY NAME                       TOTAL EXPENSES    FINANCIALS NOI    NET CASH FLOW         END DATE
------------------------------------------------------------------------------------------------------------------------------

  1     620902824   Santee Plaza II                              0                  0                0                  NAP
  1      754621     Promontory Corporate Plaza
  1      754663     4510 Trail Boss Drive
  1      754591     140 NW California Boulevard
  1     410903123   Planet Self Storage - Quakertown       220,576            169,736          159,579           12/31/2003
  1     410902910   Petco Hemet                                  0                  0                0                  NAP
  1     410903122   Planet Self Storage - Old Colony       249,092            179,938          179,938           12/31/2003
  1     410903074   Apple Valley Business Center                 0                  0                0                  NAP
  1    00-1101017   West Place Two Retail Center            76,287            224,784          224,784
  1      754664     Sammamish Landing                      110,102            225,622          225,622           12/31/2002
  1     410903130   1401 and 1405 West 178th Street         25,240            145,256          121,864           12/31/2002
  1      6105983    Wachovia Outparcel                                                                                  NAP
  1       43346     Wingate Street & Main Street            70,385            174,845          161,567           12/31/2002
          43346     62-70 Wingate Street


                                                          THIRD MOST           THIRD MOST            THIRD MOST
                                                      RECENT FINANCIALS     RECENT FINANCIALS    RECENT FINANCIALS
GROUP  LOAN NUMBER  PROPERTY NAME                      STATEMENT PERIOD  EFFECTIVE GROSS INCOME    TOTAL EXPENSES
------------------------------------------------------------------------------------------------------------------

  1     620902824   Santee Plaza II                         NAP                        0                    0
  1      754621     Promontory Corporate Plaza
  1      754663     4510 Trail Boss Drive
  1      754591     140 NW California Boulevard
  1     410903123   Planet Self Storage - Quakertown      Actual                 338,079              199,681
  1     410902910   Petco Hemet                             NAP                        0                    0
  1     410903122   Planet Self Storage - Old Colony      Actual                 428,243              239,908
  1     410903074   Apple Valley Business Center            NAP                        0                    0
  1    00-1101017   West Place Two Retail Center                                       0                    0
  1      754664     Sammamish Landing                       12                   343,199              107,865
  1     410903130   1401 and 1405 West 178th Street       Actual                 164,389               17,223
  1      6105983    Wachovia Outparcel                      NAP
  1       43346     Wingate Street & Main Street            12                   238,874               65,191
          43346     62-70 Wingate Street


                                                          THIRD MOST         THIRD MOST
                                                      RECENT FINANCIALS  RECENT FINANCIALS
GROUP  LOAN NUMBER  PROPERTY NAME                            NOI           NET CASH FLOW
------------------------------------------------------------------------------------------

  1     620902824   Santee Plaza II                              0                  0
  1      754621     Promontory Corporate Plaza
  1      754663     4510 Trail Boss Drive
  1      754591     140 NW California Boulevard
  1     410903123   Planet Self Storage - Quakertown       138,398            138,398
  1     410902910   Petco Hemet                                  0                  0
  1     410903122   Planet Self Storage - Old Colony       188,335            188,335
  1     410903074   Apple Valley Business Center                 0                  0
  1    00-1101017   West Place Two Retail Center                 0                  0
  1      754664     Sammamish Landing                      235,334            235,334
  1     410903130   1401 and 1405 West 178th Street        147,166            147,166
  1      6105983    Wachovia Outparcel
  1       43346     Wingate Street & Main Street           173,683            148,455
          43346     62-70 Wingate Street






                                                                                                  TENANT
                                                                                                  LEASE
                                                                                         SPACE   MATURITY
GROUP  LOAN NUMBER  PROPERTY NAME                           TENANT NAME 1        SF 1    PCT 1    DATE 1
----------------------------------------------------------------------------------------------------------

  1     620902824   Santee Plaza II                   United States of America   9,000   72.2%    8/1/2015
  1      754621     Promontory Corporate Plaza        Marble Express            26,206  100.0%   8/31/2025
  1      754663     4510 Trail Boss Drive             Pier 1 Imports            10,800  100.0%   2/29/2016
  1      754591     140 NW California Boulevard       Payless Shoesource         2,800   34.0%   6/30/2015
  1     410903123   Planet Self Storage - Quakertown  NAP                          NAP     NAP         NAP
  1     410902910   Petco Hemet                       Petco Supplies & Fish     13,500  100.0%   7/31/2015
  1     410903122   Planet Self Storage - Old Colony  NAP                          NAP     NAP         NAP
  1     410903074   Apple Valley Business Center      Scott Lofgren              9,000   30.0%   5/30/2015
  1    00-1101017   West Place Two Retail Center      Boston Market              3,000   30.3%   5/25/2007
  1      754664     Sammamish Landing                 7-Eleven                   2,562   17.9%   8/31/2010
  1     410903130   1401 and 1405 West 178th Street   Tribo Coating, LLC        31,600   61.3%   4/30/2008
  1      6105983    Wachovia Outparcel                Wachovia                  55,757  100.0%  11/30/2020
  1       43346     Wingate Street & Main Street
          43346     62-70 Wingate Street


                                                                                                     TENANT
                                                                                                      LEASE
                                                                                            SPACE   MATURITY
GROUP  LOAN NUMBER  PROPERTY NAME                             TENANT NAME 2          SF 2   PCT 2    DATE 2
-------------------------------------------------------------------------------------------------------------

  1     620902824   Santee Plaza II                   Development Contractor, Inc.   3,470  27.8%    8/1/2017
  1      754621     Promontory Corporate Plaza        NAP                              NAP    NAP         NAP
  1      754663     4510 Trail Boss Drive             NAP                              NAP    NAP         NAP
  1      754591     140 NW California Boulevard       Nextel                         1,600  19.4%   7/31/2012
  1     410903123   Planet Self Storage - Quakertown  NAP                              NAP    NAP         NAP
  1     410902910   Petco Hemet                       NAP                              NAP    NAP         NAP
  1     410903122   Planet Self Storage - Old Colony  NAP                              NAP    NAP         NAP
  1     410903074   Apple Valley Business Center      Victory Tops and Services      3,000  10.0%   7/31/2008
  1    00-1101017   West Place Two Retail Center      Noodles & Company              2,602  26.3%  12/31/2007
  1      754664     Sammamish Landing                 Celtic Bayou                   2,537  17.7%   3/31/2006
  1     410903130   1401 and 1405 West 178th Street   Kelly Paper Company           19,933  38.7%  12/31/2008
  1      6105983    Wachovia Outparcel                NAP                               --   0.0%
  1       43346     Wingate Street & Main Street
          43346     62-70 Wingate Street






                                                                                            TENANT
                                                                                            LEASE    SINGLE
                                                                                   SPACE   MATURITY  TENANT
GROUP  LOAN NUMBER  PROPERTY NAME                         TENANT NAME 3      SF 3  PCT 3    DATE 3    (Y/N)
-----------------------------------------------------------------------------------------------------------

  1     620902824   Santee Plaza II                   NAP                     NAP    NAP        NAP    No
  1      754621     Promontory Corporate Plaza        NAP                     NAP    NAP        NAP    Yes

  1      754663     4510 Trail Boss Drive             NAP                     NAP    NAP        NAP    Yes

  1      754591     140 NW California Boulevard       HealthSouth           1,431  17.4%  7/31/2010    No



  1     410903123   Planet Self Storage - Quakertown  NAP                     NAP    NAP        NAP    No
  1     410902910   Petco Hemet                       NAP                     NAP    NAP        NAP    Yes
  1     410903122   Planet Self Storage - Old Colony  NAP                     NAP    NAP        NAP    No
  1     410903074   Apple Valley Business Center      Power Stroke Graphic  3,000  10.0%  8/31/2008    No
  1    00-1101017   West Place Two Retail Center      T.Q. Diamonds         2,292  23.2%  3/31/2007    No
  1      754664     Sammamish Landing                 Pet Professionals     1,950  13.6%  6/30/2008    No

  1     410903130   1401 and 1405 West 178th Street   NAP                     NAP    NAP        NAP    No
  1      6105983    Wachovia Outparcel                NAP                       -   0.0%               Yes
  1       43346     Wingate Street & Main Street
          43346     62-70 Wingate Street                                                               No


                                                         OWNER
                                                       OCCUPIED                ASSUMPTION
                                                         > 20%                 PROVISION
GROUP  LOAN NUMBER  PROPERTY NAME                        (Y/N)     FOOTNOTES     (Y/N)                ASSUMPTION/FEE
-------------------------------------------------------------------------------------------------------------------------------

  1     620902824   Santee Plaza II                   Yes - 27.0%                 Yes      2 - 1.0%, but not less than $15,000
  1      754621     Promontory Corporate Plaza        Yes - 100%                  Yes      Unlimited Times at Greater of 1% or
                                                                                           $15,000
  1      754663     4510 Trail Boss Drive                 No                      Yes      Unlimited Times at Greater of 1% or
                                                                                           $15,000
  1      754591     140 NW California Boulevard           No                      Yes      Unlimited Times at Greater of .5% or
                                                                                           $15,000 for the 1st, and 1%
                                                                                           or $15,000 thereafter.
  1     410903123   Planet Self Storage - Quakertown      No                      Yes      2 - 1.0%, but not less than $15,000
  1     410902910   Petco Hemet                           No                      Yes      2 - 1.0%, but not less than $15,000
  1     410903122   Planet Self Storage - Old Colony      No                      Yes      2 - 1.0%, but not less than $15,000
  1     410903074   Apple Valley Business Center          No                      Yes      2 - 1.0%, but not less than $15,000
  1    00-1101017   West Place Two Retail Center          No                      Yes      1 time at 1%
  1      754664     Sammamish Landing                     No                      Yes      Unlimited Times at Greater of 1% or
                                                                                           $15,000
  1     410903130   1401 and 1405 West 178th Street       No                      Yes      2 - 1.0%, but not less than $15,000
  1      6105983    Wachovia Outparcel                    No                      Yes      1st time at 0.75%; 2nd time at 1%
  1       43346     Wingate Street & Main Street                                  Yes      1%
          43346     62-70 Wingate Street                  No







                                                                                                    ADMINISTRATIVE
                                                       LOAN   PROPERTY                                 COST RATE
GROUP  LOAN NUMBER  PROPERTY NAME                     SELLER    COUNT         LOAN SERVICER             (BPS)
------------------------------------------------------------------------------------------------------------------

          43346     355-359 Main Street                BSCMI      1
  1     410903058   3030 Olcott Street                  WFB       1                 WFB                  8.1450
  1     410902987   Federal Way Office Building         WFB       1                 WFB                  5.1450
  1      754665     4890 Geneva Street                  PCF       1     Principal Global Investors       3.1450

  1     410903188   Comstock-Crosser Office Building    WFB       1                 WFB                 15.1450
  1      754636     Mission Plaza                       PCF       1     Principal Global Investors       3.1450

  1     410902922   4820 Adohr Lane Industrial          WFB       1                 WFB                 10.1450

  1     410903099   Camino Real Mobile Estates                    1                 WFB                 15.1450
         TOTALS




GROUP  LOAN NUMBER  PROPERTY NAME                     SPONSOR                                        PROPERTY TYPE
-----------------------------------------------------------------------------------------------------------------------------------

          43346     355-359 Main Street                                                              Multifamily
  1     410903058   3030 Olcott Street                David B. Dollinger                             Industrial
  1     410902987   Federal Way Office Building       CHUN PAK, UI PAK                               Office
  1      754665     4890 Geneva Street                Spierer, Steven; John Woodward; Joseph Hohm;   Industrial
                                                      Robert Riley
  1     410903188   Comstock-Crosser Office Building  Robert W. Comstock, Sandra Comstock            Office
  1      754636     Mission Plaza                     Fleming, David; Patrick Randolph; Andrew       Retail
                                                      Fleming; Anne Leigh Wikle
  1     410902922   4820 Adohr Lane Industrial        Isaac Michael Bergman, Jonathan David          Industrial
                                                      Bergman, Paul Bergman
  1     410903099   Camino Real Mobile Estates        Wendell M. Stewart                             Manufactured Housing Community
         TOTALS







                                                                                                                                ZIP
GROUP  LOAN NUMBER  PROPERTY NAME                PROPERTY SUB TYPE   PROPERTY ADDRESS     CITY             COUNTY       STATE   CODE
------------------------------------------------------------------------------------------------------------------------------------

          43346     355-359 Main Street          Multifamily/Retail  355-359 Main Street  Haverhill        Essex         MA    01830
  1     410903058   3030 Olcott Street           Flex                3030 Olcott Street   Santa Clara      Santa Clara   CA    95054
  1     410902987   Federal Way Office Building  Suburban            1300 South 320th     Federal Way      King          WA    98003
                                                                     Street
  1      754665     4890 Geneva Street           Flex Industrial     4890 Geneva Street   Denver           Denver        CO    80238
  1     410903188   Comstock-Crosser Office      Suburban            321 12th Street      Manhattan Beach  Los Angeles   CA    90266
                    Building
  1      754636     Mission Plaza                Unanchored          3501 50th Street     Lubbock          Lubbock       TX    79413
  1     410902922   4820 Adohr Lane Industrial   Warehouse           4820 Adohr Lane      Camarillo        Ventura       CA    93012
  1     410903099   Camino Real Mobile Estates   Manufactured Home   15820 South Harlan   Lathrop          San Joaquin   CA    95330
                                                 Community
         TOTALS






                                                                                            NCA
                                                                                           OR SCA     ORIGINAL
GROUP  LOAN NUMBER  PROPERTY NAME                     MSA                                  CA (1)     BALANCE
----------------------------------------------------------------------------------------------------------------

          43346     355-359 Main Street               Boston                                NAP          591,000
  1     410903058   3030 Olcott Street                San Francisco-Oakland-San Jose        NCA        1,300,000
  1     410902987   Federal Way Office Building       Seattle-Tacoma-Bremerton              NAP        1,300,000
  1      754665     4890 Geneva Street                Denver CO PMSA                        NAP        1,250,000
  1     410903188   Comstock-Crosser Office Building  Los Angeles-Riverside-Orange County   SCA        1,200,000
  1      754636     Mission Plaza                     Lubbock TX MSA                        NAP        1,150,000
  1     410902922   4820 Adohr Lane Industrial        Los Angeles-Riverside-Orange County   SCA        1,150,000
  1     410903099   Camino Real Mobile Estates        Stockton-Lodi                         NCA          970,000
         TOTALS                                                                                    2,636,576,700


                                                                                  % BY
                                                         CUT-OFF                CUT-OFF
                                                           DATE                   DATE    CUT-OFF    MATURITY
GROUP  LOAN NUMBER  PROPERTY NAME                        BALANCE        SORT    BALANCE     DATE     BALANCE
-------------------------------------------------------------------------------------------------------------

          43346     355-359 Main Street                     590,326  1,378,427    0.0%                491,296
  1     410903058   3030 Olcott Street                    1,297,278  1,297,278    0.0%   12/1/2005  1,084,220
  1     410902987   Federal Way Office Building           1,296,093  1,296,093    0.0%   12/1/2005  1,095,287
  1      754665     4890 Geneva Street                    1,248,687  1,248,687    0.0%   12/1/2005  1,053,135
  1     410903188   Comstock-Crosser Office Building      1,198,704  1,198,704    0.0%   12/1/2005  1,006,441
  1      754636     Mission Plaza                         1,148,408  1,148,408    0.0%   12/1/2005    901,118
  1     410902922   4820 Adohr Lane Industrial            1,146,529  1,146,529    0.0%   12/1/2005    968,327
  1     410903099   Camino Real Mobile Estates              957,747    957,747    0.0%   12/1/2005     15,957
         TOTALS                                       2,633,679,672






                                                                                                                     MATURITY
                                                                                         FIRST     MATURITY   ARD      DATE
                                                                          ORIGINATION   PAYMENT    OR HYPER   LOAN    OF ARD
GROUP  LOAN NUMBER  PROPERTY NAME                      AMORTIZATION TYPE      DATE        DATE     AM DATE   (Y/N)     LOAN
-----------------------------------------------------------------------------------------------------------------------------

          43346     355-359 Main Street
  1     410903058   3030 Olcott Street                Amortizing Balloon    9/6/2005   11/1/2005  10/1/2015    No      NAP
  1     410902987   Federal Way Office Building       Amortizing Balloon    8/4/2005   10/1/2005   9/1/2015    No      NAP
  1      754665     4890 Geneva Street                Hyper Amortizing     10/5/2005   12/1/2005  11/1/2015   Yes   11/1/2035






  1     410903188   Comstock-Crosser Office Building  Amortizing Balloon   10/20/2005  12/1/2005  11/1/2015    No      NAP
  1       754636    Mission Plaza                     Amortizing Balloon   10/25/2005  12/1/2005  11/1/2015    No      NAP
  1     410902922   4820 Adohr Lane Industrial        Amortizing Balloon    8/2/2005   10/1/2005   9/1/2015    No      NAP
  1     410903099   Camino Real Mobile Estates        Fully Amortizing     8/30/2005   11/1/2005  10/1/2015    No      NAP
         TOTALS



                                                                                           ORIGINAL    ORIGINAL
                                                                                             LOAN    AMORTIZATION    IO
GROUP  LOAN NUMBER  PROPERTY NAME                                ARD RATE STEP               TERM        TERM      PERIOD
-------------------------------------------------------------------------------------------------------------------------

          43346     355-359 Main Street
  1     410903058   3030 Olcott Street                NAP                                     120         360         0
  1     410902987   Federal Way Office Building       NAP                                     120         360         0
  1      754665     4890 Geneva Street                The interest rate shall be adjusted     120         360         0
                                                       on the ARD date to be the greater
                                                       of Initial Interest Rate (5.72%) +
                                                       300 basis points or the 10 year on
                                                      the run U.S. Treasury Issue rounded
                                                        to the nearest basis point + 300
                                                                 basis points.
  1     410903188   Comstock-Crosser Office Building  NAP                                     120         360         0
  1       754636    Mission Plaza                     NAP                                     120         300         0
  1     410902922   4820 Adohr Lane Industrial        NAP                                     120         360         0
  1     410903099   Camino Real Mobile Estates        NAP                                     120         120         0
         TOTALS







                                                                        REMAINING    REMAINING                         CURRENT
                                                      SEASONING/CUTOFF   TERM TO   AMORTIZATION   RATE  AMORTIZATION  INTEREST
GROUP  LOAN NUMBER  PROPERTY NAME                         LOAN AGE       MATURITY      TERM       TYPE      BASIS       RATE
------------------------------------------------------------------------------------------------------------------------------

          43346     355-359 Main Street
  1     410903058   3030 Olcott Street                        2            118          358      Fixed   Actual/360   5.38000%
  1     410902987   Federal Way Office Building               3            117          357      Fixed   Actual/360   5.72000%
  1      754665     4890 Geneva Street                        1            119          359      Fixed   Actual/360   5.72000%
  1     410903188   Comstock-Crosser Office Building          1            119          359      Fixed   Actual/360   5.57000%
  1      754636     Mission Plaza                             1            119          299      Fixed   Actual/360   6.27000%
  1     410902922   4820 Adohr Lane Industrial                3            117          357      Fixed   Actual/360   5.70000%
  1     410903099   Camino Real Mobile Estates                2            118          118      Fixed   Actual/360   5.19000%
         TOTALS


                                                         P&I        IO
                                                       MONTHLY   MONTHLY
                                                         DEBT      DEBT         PREPAYMENT/LOCKOUT         LOCKOUT   LOCKOUT
GROUP  LOAN NUMBER  PROPERTY NAME                      SERVICE   SERVICE           DESCRIPTION            END DATE     TERM
----------------------------------------------------------------------------------------------------------------------------

          43346     355-359 Main Street
  1     410903058   3030 Olcott Street                 7,283.68    NAP       LO(35)/Flex(83)/Open(2)      9/30/2008     35
  1     410902987   Federal Way Office Building        7,561.69    NAP    LO(35)/Defeasance(81)/Open(4)   5/31/2015    116
  1      754665     4890 Geneva Street                 7,270.86    NAP    LO(25)/Defeasance(94)/Open(1)  10/31/2015    119
  1     410903188   Comstock-Crosser Office Building   6,866.26    NAP       LO(35)/Flex(81)/Open(4)     10/31/2008     35
  1      754636     Mission Plaza                      7,600.42    NAP    LO(25)/Defeasance(93)/Open(2)   9/30/2015    118
  1     410902922   4820 Adohr Lane Industrial         6,674.60    NAP       LO(35)/Flex(81)/Open(4)      8/31/2008     35
  1     410903099   Camino Real Mobile Estates        10,378.68    NAP       LO(35)/Flex(81)/Open(4)      9/30/2008     35
         TOTALS






                                                        YIELD               YIELD
                                                        MAINT      YIELD    MAINT  RESTRICTIONS
                                                        BEGIN      MAINT     PROJ       ON
GROUP  LOAN NUMBER  PROPERTY NAME                        DATE     END DATE   TERM    DEFEASANCE
-----------------------------------------------------------------------------------------------

          43346     355-359 Main Street
  1     410903058   3030 Olcott Street                10/1/2008  8/31/2015    83        Yes
  1     410902987   Federal Way Office Building             NAP        NAP   NAP        Yes
  1      754665     4890 Geneva Street                      NAP        NAP   NAP        Yes
  1     410903188   Comstock-Crosser Office Building  11/1/2008  7/31/2015    81        Yes
  1      754636     Mission Plaza                           NAP        NAP   NAP        Yes
  1     410902922   4820 Adohr Lane Industrial         9/1/2008  5/31/2015    81        Yes
  1     410903099   Camino Real Mobile Estates        10/1/2008  6/30/2015    81        Yes
         TOTALS


                                                      RESTRICTIONS
                                                           ON         PARTIAL
                                                       DEFEASANCE   PREPAYMENTS    PAYMENT
GROUP  LOAN NUMBER  PROPERTY NAME                        PERIOD       ALLOWED    APPLICATION
--------------------------------------------------------------------------------------------

          43346     355-359 Main Street
  1     410903058   3030 Olcott Street                     33            No          NAP
  1     410902987   Federal Way Office Building            32            No          NAP
  1      754665     4890 Geneva Street                     24            No
  1     410903188   Comstock-Crosser Office Building       34            No          NAP
  1      754636     Mission Plaza                          24            No
  1     410902922   4820 Adohr Lane Industrial             32            No          NAP
  1     410903099   Camino Real Mobile Estates             33            No          NAP
         TOTALS






                                                                                                                    PARTIAL
                                                        PARTIAL                                                   COLLATERAL
                                                       PREPAYMENT  DAY PREPAYMENT                                   RELEASE
GROUP  LOAN NUMBER  PROPERTY NAME                     DESCRIPTION     ALLOWED                                        (Y/N)
----------------------------------------------------------------------------------------------------------------------------

          43346     355-359 Main Street
  1     410903058   3030 Olcott Street                    NAP      Any with accrued interest                          No
  1     410902987   Federal Way Office Building           NAP      Any with accrued interest                          No
  1      754665     4890 Geneva Street                             Due Date                                           No
  1     410903188   Comstock-Crosser Office Building      NAP      Any with accrued interest                          No
  1      754636     Mission Plaza                                  First 5 days of the month; any other day with      No
                                                                   payment of interest to next P&I due date
  1     410902922   4820 Adohr Lane Industrial            NAP      Any with accrued interest                          No
  1     410903099   Camino Real Mobile Estates            NAP      Any with accrued interest                          No
          TOTALS






                                                                   OUTPARCEL
                                                        PARTIAL        OR      OUTPARCEL
                                                      COLLATERAL     OTHER     OR OTHER
                                                        RELEASE     RELEASE     RELEASE
GROUP  LOAN NUMBER  PROPERTY NAME                     DESCRIPTION    (Y/N)    DESCRIPTION
-----------------------------------------------------------------------------------------

          43346     355-359 Main Street
  1     410903058   3030 Olcott Street                    NAP          No         NAP
  1     410902987   Federal Way Office Building           NAP          No         NAP
  1      754665     4890 Geneva Street                    NAP          No         NAP
  1     410903188   Comstock-Crosser Office Building      NAP          No         NAP
  1      754636     Mission Plaza                         NAP          No         NAP
  1     410902922   4820 Adohr Lane Industrial            NAP          No         NAP
  1     410903099   Camino Real Mobile Estates            NAP          No         NAP
         TOTALS






                                                                                                 PAYMENT
                                                                                        PAYMENT   GRACE
                                                                                         GRACE    PERIOD
                                                                                         PERIOD   EVENT
                                                      SUBSTITUTION  SUBSTITUTION         EVENT     OF
                                                         ALLOWED      PROVISION   DUE     OF      LATE
GROUP  LOAN NUMBER  PROPERTY NAME                         (Y/N)      DESCRIPTION  DATE  DEFAULT    FEE     LOCKBOX
------------------------------------------------------------------------------------------------------------------

          43346     355-359 Main Street
  1     410903058   3030 Olcott Street                     No            NAP       1st      5        5       No
  1     410902987   Federal Way Office Building            No            NAP       1st      5        5       No
  1      754665     4890 Geneva Street                     No            NAP       1st      5        0       No
  1     410903188   Comstock-Crosser Office Building       No            NAP       1st      5        5       No
  1      754636     Mission Plaza                          No            NAP       1st      5        0       No
  1     410902922   4820 Adohr Lane Industrial             No            NAP       1st      5        5       No
  1     410903099   Camino Real Mobile Estates             No            NAP       1st      5        5       No
         TOTALS







                                                                                          REPLACEMENT
                                                                  TERMS/DESCRIPTION        RESERVES
                                                      LOCKBOX       OF SPRINGING        INITIAL DEPOSIT
GROUP  LOAN NUMBER  PROPERTY NAME                      TYPE    LOCKBOX (IF APPLICABLE)      AMOUNT
-------------------------------------------------------------------------------------------------------

          43346     355-359 Main Street
  1     410903058   3030 Olcott Street                  None             NAP                   0
  1     410902987   Federal Way Office Building         None             NAP                   0
  1      754665     4890 Geneva Street                   NAP                                   0
  1     410903188   Comstock-Crosser Office Building    None             NAP                   0
  1      754636     Mission Plaza                        NAP                                   0
  1     410902922   4820 Adohr Lane Industrial          None             NAP                   0
  1     410903099   Camino Real Mobile Estates          None             NAP                   0
         TOTALS


                                                        REPLACEMENT                                REPLACEMENT
                                                         RESERVES        TERMS/DESCRIPTION OF      RESERVE CAP
                                                      MONTHLY DEPOSIT    SPRINGING REPLACEMENT   DESCRIPTION (IF
GROUP  LOAN NUMBER  PROPERTY NAME                         AMOUNT       RESERVES (IF APPLICABLE)    APPLICABLE)
----------------------------------------------------------------------------------------------------------------

          43346     355-359 Main Street
  1     410903058   3030 Olcott Street                              0             NAP                          0
  1     410902987   Federal Way Office Building                   295             NAP                          0
  1      754665     4890 Geneva Street                              0             NAP                        NAP
  1     410903188   Comstock-Crosser Office Building                0             NAP                          0
  1      754636     Mission Plaza                                   0             NAP                        NAP
  1     410902922   4820 Adohr Lane Industrial                      0             NAP                          0
  1     410903099   Camino Real Mobile Estates                      0             NAP                          0
         TOTALS






                                                      IMMEDIATE
                                                        REPAIR                                TERMS/DESCRIPTION
                                                       RESERVE   INITIAL  MONTHLY                OF SPRINGING
                                                       DEPOSIT     TAX      TAX                   TAX ESCROW
GROUP  LOAN NUMBER  PROPERTY NAME                      AMOUNT     ESCROW  ESCROW               (IF APPLICABLE)
---------------------------------------------------------------------------------------------------------------------------

          43346     355-359 Main Street
  1     410903058   3030 Olcott Street                      0      9,534    1,362  NAP

  1     410902987   Federal Way Office Building             0      1,158    1,158  NAP
  1      754665     4890 Geneva Street                      0      4,771      682  NAP
  1     410903188   Comstock-Crosser Office Building        0          0        0  Tax Impounds are waived, provided (i)
                                                                                   the taxes are paid prior to delinquency,
                                                                                   and (ii) no default has occurred.

  1      754636     Mission Plaza                           0          0    2,474  NAP
  1     410902922   4820 Adohr Lane Industrial         35,625      7,818    1,303  NAP
  1     410903099   Camino Real Mobile Estates              0          0        0  NAP
         TOTALS



                                                                                      TERMS/DESCRIPTION
                                                       INITIAL    MONTHLY               OF SPRINGING
                                                      INSURANCE  INSURANCE            INSURANCE ESCROW
GROUP  LOAN NUMBER  PROPERTY NAME                       ESCROW     ESCROW              (IF APPLICABLE)
-------------------------------------------------------------------------------------------------------------------

          43346     355-359 Main Street
  1     410903058   3030 Olcott Street                      0          0    Failure to provide evidence of payment,
                                                                            and/or Default
  1     410902987   Federal Way Office Building           508        254    NAP
  1      754665     4890 Geneva Street                  1,284        161    NAP
  1     410903188   Comstock-Crosser Office Building        0          0    Insurance Impounds are waived, provided
                                                                            (i) the premiums are paid prior to
                                                                            delinquency, and (ii) no default has
                                                                            occurred.
  1      754636     Mission Plaza                           0          0    NAP
  1     410902922   4820 Adohr Lane Industrial          2,331        333    NAP
  1     410903099   Camino Real Mobile Estates              0          0    NAP
         TOTALS






                                                                                     TERMS/DESCRIPTION
                                                      INITIAL  MONTHLY                 OF SPRINGING
                                                       TI/LC    TI/LC                  TI/LC RESERVE
GROUP  LOAN NUMBER  PROPERTY NAME                      AMOUNT  RESERVE                (IF APPLICABLE)
-----------------------------------------------------------------------------------------------------------------

          43346     355-359 Main Street
  1     410903058   3030 Olcott Street                   0      1,127   Seperate Springing TI/LC for impounds
                                                                        for the Daihen Advanced Component and
                                                                        PSIA Inc. tenants in an amount equal to
                                                                        six-months rent upon the earliest of the
                                                                        following events: (1) December 30, 2009
                                                                        or January 31, 2010, respectively, if
                                                                        said lease has not been extendend or
                                                                        renewed for a period of 12 months; (2)
                                                                        15 days after the borrower has knowledge
                                                                        of a monetary or material non-monetary
                                                                        default by Tenant; (3) Termination of
                                                                        the Impound lease for any reason; (4)
                                                                        Upon Assumption; (5) Upon Default.

  1     410902987   Federal Way Office Building          0        652   A springing TI/LC impound will be
                                                                        required, should Evergreen Bank or U.S.
                                                                        HealthWorks vacate the subject building.
                                                                        This springing impound amount will be
                                                                        equal to one years rent for the vacating
                                                                        tenant less the amount that has already
                                                                        been collected via monthly tenant
                                                                        improvement and leasing commission
                                                                        impounds.

  1      754665     4890 Geneva Street                   0          0   In the event Stryker does not exercise
                                                                        its renewal option for a period of 5
                                                                        years on the date which is one year
                                                                        prior to the Lease expiration the
                                                                        Borrower shall escrow in the form of
                                                                        cash or a letter of credit the amount of
                                                                        $135,000.

  1     410903188   Comstock-Crosser Office Building     0          0   Springing impound in the amount of
                                                                        $125,000 upon the earlier of at least:
                                                                        (1) May 1, 2018, if Comstock, Crosser &
                                                                        Associates Development Company, Inc.
                                                                        ("Tenant") fails to exercise their
                                                                        options to extend (if any) or renew the
                                                                        existing lease for terms reasonably
                                                                        acceptable to Lender; (2) 15 days after
                                                                        Borrower has knowledge of a monetary or
                                                                        material non-monetary default by Tenant;
                                                                        (3) 1 day prior to the date the subject
                                                                        property is sold and the loan is
                                                                        assumed; or (4) 15 days after Borrower
                                                                        has knowledge of that Tenant is
                                                                        exercising their right to cancel,
                                                                        terminate, or go dark on their lease.
  1      754636     Mission Plaza                        0          0   NAP
  1     410902922   4820 Adohr Lane Industrial           0          0   Borrower shall provide a lump sum cash
                                                                        deposit into a WFB controlled impound
                                                                        account in the amount of $100,000 upon
                                                                        the earlier of at least: (i) 3 months
                                                                        prior to lease expiration date if So-Cal
                                                                        Value Added ("Tenant") fails to exercise
                                                                        their options to extend (if any) or
                                                                        renew the existing lease for terms
                                                                        reasonably acceptable to the lender;
                                                                        (ii) 15 days after Borrower has
                                                                        knowledge of a monetary or material
                                                                        non-monetary default by Tenant; (iii) 1
                                                                        day prior to the date the subject
                                                                        property is sold and the loan is
                                                                        assumed; or (iv) 15 days after Borrower
                                                                        has knowledge that Tenant is exercising
                                                                        their right to cancel, terminate, or go
                                                                        dark on their lease.

                                                                        Borrower has the right to use the
                                                                        impounded funds for the monthly mortgage
                                                                        payments over the amount of $67,000 that
                                                                        shall be set aside for any tenant
                                                                        improvement costs, and leasing
                                                                        commission costs.

                                                                        Upon a sale and assumption of the loan,
                                                                        WFB will waive the springing impound
                                                                        requirement should the new buyer have a
                                                                        minimum net worth of $10,000,000 and a
                                                                        minimum liquidity in the amount of
                                                                        $300,000 as determined by WFB at its
                                                                        sole discretion. However, the springing
                                                                        impound will remain in effect for the
                                                                        other triggers throughout the loan term.

                                                                        If Borrower does not fund the impound
                                                                        account as described herein, Borrower
                                                                        will have Full Recourse liability as set
                                                                        forth in the Limited Guaranty.
  1     410903099   Camino Real Mobile Estates           0        0                       NAP
         TOTALS


                                                                     INITIAL  MONTHLY
                                                     TI/LC RESERVE    DEBT     DEBT
                                                    CAP DESCRIPTION  SERVICE  SERVICE
GROUP  LOAN NUMBER  PROPERTY NAME                   (IF APPLICABLE)   ESCROW   ESCROW
-------------------------------------------------------------------------------------

          43346     355-359 Main Street
  1     410903058   3030 Olcott Street                      0           0        0













  1     410902987   Federal Way Office Building             0           0        0









  1      754665     4890 Geneva Street                       NAP







  1     410903188   Comstock-Crosser Office Building        0           0       0















  1      754636     Mission Plaza                           NAP
  1     410902922   4820 Adohr Lane Industrial              0           0        0







































  1     410903099   Camino Real Mobile Estates             0            0        0
         TOTALS






                                                                   OTHER    OTHER
                                                                   ESCROW   ESCROW
          LOAN                                      OTHER ESCROW  INITIAL  MONTHLY                  TERMS/DESCRIPTION
GROUP    NUMBER   PROPERTY NAME                      DESCRIPTION   AMOUNT   AMOUNT      OF SPRINGING OTHER ESCROW (IF APPLICABLE)
------------------------------------------------------------------------------------------------------------------------------------

         43346    355-359 Main Street
  1    410903058  3030 Olcott Street                    NAP             0        0  NAP
  1    410902987  Federal Way Office Building           NAP             0        0  NAP
  1     754665    4890 Geneva Street                                    0        0  In the event the required air quality testing
                                                                                    returns readings in excess of actionable levels
                                                                                    and landlord is required to install a passive
                                                                                    ventilation system, Borrower shall immediately
                                                                                    deposit with Lender as additional security for
                                                                                    the Loan, in the form of cash or an irrevocable
                                                                                    letter of credit, $70,000. Also in the event,
                                                                                    Stryker's occupancy is interrupted due to the
                                                                                    air quality, Borrower shall deposit an
                                                                                    additional $110,000 in the form of cash or
                                                                                    letter of credit. If the Borrower does not
                                                                                    deposit with Lender the cash or letter of
                                                                                    credit, it shall be considered a default under
                                                                                    the Loan Documents and the Loan shall become
                                                                                    fully recourse.
  1    410903188  Comstock-Crosser Office Building      NAP             0        0  NAP
  1     754636    Mission Plaza                                         0        0  NAP
  1    410902922  4820 Adohr Lane Industrial            NAP             0        0  NAP
  1    410903099  Camino Real Mobile Estates            NAP             0        0  NAP
        TOTALS






                                                       OTHER
                                                       ESCROW
                                                        CAP
                                                    DESCRIPTION                    OCCUPANCY   OCCUPANCY
          LOAN                                         (IF        YEAR     YEAR     % (MOST   DATE (MOST
GROUP    NUMBER   PROPERTY NAME                     APPLICABLE)  BUILT  RENOVATED   RECENT)     RECENT)    UNITS
----------------------------------------------------------------------------------------------------------------

         43346    355-359 Main Street                             1967     2004      100.0%   10/13/2005       6
  1    410903058  3030 Olcott Street                    NAP       1974     2005      100.0%     9/9/2005  14,644
  1    410902987  Federal Way Office Building           NAP       1973               100.0%     8/5/2005   7,063
  1     754665    4890 Geneva Street                    NAP       2005               100.0%    10/5/2005  17,570
  1    410903188  Comstock-Crosser Office Building      NAP       1984               100.0%     8/1/2005   8,144
  1     754636    Mission Plaza                         NAP       1983               100.0%   10/25/2005  38,181
  1    410902922  4820 Adohr Lane Industrial            NAP       1979               100.0%     8/9/2005  22,276
  1    410903099  Camino Real Mobile Estates            NAP       1972               100.0%    6/30/2005     167
        TOTALS





                                                                               NET
          LOAN                                      MEASUREMENT   BALANCE   RENTABLE   APPRAISAL
GROUP    NUMBER   PROPERTY NAME                         UNIT      PERUNIT     AREA       VALUE
------------------------------------------------------------------------------------------------

         43346    355-359 Main Street                  Units     98,387.71    16,702     900,000
  1    410903058  3030 Olcott Street                   Sq Ft         88.59    14,644   2,150,000
  1    410902987  Federal Way Office Building          Sq Ft        183.50     7,063   2,100,000
  1     754665    4890 Geneva Street                   Sq Ft         71.07    17,570   2,120,000
  1    410903188  Comstock-Crosser Office Building     Sq Ft        147.19     8,144   2,800,000
  1     754636    Mission Plaza                        Sq Ft         30.08    38,181   1,650,000
  1    410902922  4820 Adohr Lane Industrial           Sq Ft         51.47    22,276   1,810,000
  1    410903099  Camino Real Mobile Estates           Pads       5,735.01         0  10,070,000
        TOTALS






                                                                                             PHASE
          LOAN                                      APPRAISAL   DATEOFAPPRAISAL    PHASE I     II   ENGINEERING  SEISMIC
GROUP    NUMBER   PROPERTY NAME                        TYPE    (VALUATION DATE)     DATE      DATE  REPORT DATE    PML%
------------------------------------------------------------------------------------------------------------------------

         43346    355-359 Main Street                 As-Is        4/27/2005      9/14/2005           9/26/2005    0.0%
  1    410903058  3030 Olcott Street                  As-Is        7/14/2005     12/30/2004   NAP     7/20/2005   19.0%
  1    410902987  Federal Way Office Building         As-Is        6/30/2005            NAP   NAP     7/12/2005   14.0%
  1     754665    4890 Geneva Street                  As-Is        9/13/2005      9/15/2005   NAP     9/14/2005    NAP
  1    410903188  Comstock-Crosser Office Building    As-Is        8/19/2005            NAP   NAP     8/23/2005   17.0%
  1     754636    Mission Plaza                       As-Is        8/29/2005       9/2/2005   NAP     8/31/2005    NAP
  1    410902922  4820 Adohr Lane Industrial          As-Is        6/29/2005       7/8/2005   NAP      8/2/2005   18.0%
  1    410903099  Camino Real Mobile Estates          As-Is        7/29/2005            NAP   NAP      8/5/2005   12.0%
        TOTALS



          LOAN                                      ENVIRONMENTAL  EARTHQUAKE  HURRICANE    FLOOD
GROUP    NUMBER   PROPERTY NAME                       INSURANCE     INSURANCE  INSURANCE  INSURANCE
---------------------------------------------------------------------------------------------------

         43346    355-359 Main Street                    No            No         No          No
  1    410903058  3030 Olcott Street                     No            No         Yes         No
  1    410902987  Federal Way Office Building        Yes - Group       No         Yes         No
  1     754665    4890 Geneva Street                     No            No         No          No
  1    410903188  Comstock-Crosser Office Building   Yes - Group       No         Yes         No
  1     754636    Mission Plaza                          No            No         No          No
  1    410902922  4820 Adohr Lane Industrial             No            No         Yes         No
  1    410903099  Camino Real Mobile Estates         Yes - Group       No         Yes         No
        TOTALS









                                                       LTV     LTV                             PARI PASSU
                                                      CUTOFF  BALLOON    LIEN    OWNERSHIP    DEBT AMOUNT
GROUP  LOAN NUMBER  PROPERTY NAME                      VALUE   VALUE   POSITION   INTEREST  (IF APPLICABLE)
-----------------------------------------------------------------------------------------------------------

          43346     355-359 Main Street                                             Fee           NAP
  1     410903058   3030 Olcott Street                 60.3%   50.4%     First      Fee           NAP
  1     410902987   Federal Way Office Building        61.7%   52.2%     First      Fee           NAP
  1      754665     4890 Geneva Street                 58.9%   49.7%     First      Fee           NAP
  1     410903188   Comstock-Crosser Office Building   42.8%   35.9%     First      Fee           NAP
  1      754636     Mission Plaza                      69.6%   54.6%     First      Fee           NAP
  1     410902922   4820 Adohr Lane Industrial         63.3%   53.5%     First      Fee           NAP
  1     410903099   Camino Real Mobile Estates          9.5%    0.2%     First      Fee           NAP
          TOTALS


                                                                        SECURED
                                                         SECURED     (BY PROPERTY)  SECURED
                                                      (BY PROPERTY)    SECONDARY    SECONDARY
                                                        SECONDARY        LIEN       (BY PROPERTY)
                                                        FINANCING       EXISTING    FINANCING
GROUP  LOAN NUMBER  PROPERTY NAME                        ALLOWED        BALANCE     DESCRIPTION
-------------------------------------------------------------------------------------------------

          43346     355-359 Main Street
  1     410903058   3030 Olcott Street                      No            NAP       NAP
  1     410902987   Federal Way Office Building             No            NAP       NAP
  1      754665     4890 Geneva Street                      No            NAP       NAP
  1     410903188   Comstock-Crosser Office Building        No            NAP       NAP
  1      754636     Mission Plaza                           No            NAP       NAP
  1     410902922   4820 Adohr Lane Industrial              No            NAP       NAP
  1     410903099   Camino Real Mobile Estates              No            NAP       NAP
          TOTALS






                                                                                              UNSECURED
                                                                               UNSECURED    (BY PROPERTY)          UNSECURED
                                                                             (BY PROPERTY)    SECONDARY          (BY PROPERTY)
                                                      SECURED (BY PROPERTY)    SECONDARY      FINANCING            SECONDARY
                                                       SECONDARY FINANCING     FINANCING       EXISTING            FINANCING
GROUP  LOAN NUMBER  PROPERTY NAME                             LIMIT             ALLOWED        BALANCE            DESCRIPTION
------------------------------------------------------------------------------------------------------------------------------------

          43346     355-359 Main Street
  1     410903058   3030 Olcott Street                         NAP                 Yes            0        After the Lockout Period,
                                                                                                           Applicant may finance its
                                                                                                           ownership interest in the
                                                                                                           Property ("Mezzanine
                                                                                                           Loan") provided the
                                                                                                           aggregate debt between
                                                                                                           the First Mortgage and
                                                                                                           the Mezzanine Loan meets
                                                                                                           the following
                                                                                                           requirements: (1) maximum
                                                                                                           loan-to-value of 75%; and
                                                                                                           (2) minimum debt service
                                                                                                           coverage of 1.30:1.
  1     410902987   Federal Way Office Building                NAP                 No            NAP       NAP
  1      754665     4890 Geneva Street                         NAP                 No            NAP       NAP
  1     410903188   Comstock-Crosser Office Building           NAP                 No            NAP       NAP
  1      754636     Mission Plaza                              NAP                 No            NAP       NAP
  1     410902922   4820 Adohr Lane Industrial                 NAP                 No            NAP       NAP
  1     410903099   Camino Real Mobile Estates                 NAP                 No            NAP       NAP
          TOTALS



                                                            UNSECURED
                                                          (BY PROPERTY)
                                                            SECONDARY
                                                            FINANCING                      GROUND LEASE
GROUP  LOAN NUMBER  PROPERTY NAME                             LIMIT         GROUND LEASE  MATURITY DATE
-------------------------------------------------------------------------------------------------------

          43346     355-359 Main Street                                          No             NAP
  1     410903058   3030 Olcott Street                LTV *= 75%, DSCR **=       No             NAP
                                                              1.30x









  1     410902987   Federal Way Office Building                NAP               No             NAP
  1      754665     4890 Geneva Street                         NAP               No             NAP
  1     410903188   Comstock-Crosser Office Building           NAP               No             NAP
  1      754636     Mission Plaza                              NAP               No             NAP
  1     410902922   4820 Adohr Lane Industrial                 NAP               No             NAP
  1     410903099   Camino Real Mobile Estates                 NAP               No             NAP
          TOTALS






                                                        GROUND    GROUND LEASE
                                                        LEASE     MATURITY DATE
                                                      EXTENTION  WITH EXTENSION            CROSSED    RELATED
GROUP  LOAN NUMBER  PROPERTY NAME                      OPTIONS       OPTIONS     RECOURSE  LOAN ID  BORROWER ID
-----  -----------  --------------------------------  ---------  --------------  --------  -------  -----------

          43346     355-359 Main Street                  NAP           NAP                              NAP
  1     410903058   3030 Olcott Street                   NAP           NAP          No       NAP        NAP
  1     410902987   Federal Way Office Building          NAP           NAP          No       NAP        NAP
  1      754665     4890 Geneva Street                   NAP           NAP          No       NAP        NAP
  1     410903188   Comstock-Crosser Office Building     NAP           NAP          No       NAP        NAP
  1      754636     Mission Plaza                        NAP           NAP          No       NAP        NAP
  1     410902922   4820 Adohr Lane Industrial           NAP           NAP          No       NAP        NAP
  1     410903099   Camino Real Mobile Estates           NAP           NAP          No       NAP        NAP
          TOTALS








GROUP  LOAN NUMBER  PROPERTY NAME                                       BORROWER ENTITY                     PROPERTY MANAGER
--------------------------------------------------------------------------------------------------------------------------------

          43346     355-359 Main Street
  1     410903058   3030 Olcott Street                BUSINESS VENTURES, LLC                            TBD
  1     410902987   Federal Way Office Building       CHUN H. PAK and UI CHON PAK                       TBD
  1      754665     4890 Geneva Street                4890 Geneva Street LLC                            Terraden Corporation
  1     410903188   Comstock-Crosser Office Building  Blakesley Comstock Manhattan, Ltd.                TBD
  1      754636     Mission Plaza                     Lubbock Mission Properties, L.L.C.                Fleming Investment Prop.
  1     410902922   4820 Adohr Lane Industrial        ADOHR LANE INVESTMENTS, LLC                       TBD
  1     410903099   Camino Real Mobile Estates        W.M. AND T.M. STEWART FAMILY LIMITED PARTNERSHIP  TBD
         TOTALS


                                                      SINGLE   SINGLE  INDEPENDENT       NON        TENANT-IN-COMMON   LOAN PURPOSE
                                                       ASSET  PURPOSE    DIRECTOR   CONSOLIDATION    (TIC) BORROWER     (REFINANCE/
GROUP  LOAN NUMBER  PROPERTY NAME                     ENTITY   ENTITY    (YES/NO)       LETTER     STRUCTURE (YES/NO)  ACQUISITION)
-----------------------------------------------------------------------------------------------------------------------------------

          43346     355-359 Main Street
  1     410903058   3030 Olcott Street                  No       No         No            No               No            Refinance
  1     410902987   Federal Way Office Building         No       No         No            No               No           Acquisition
  1      754665     4890 Geneva Street                  Yes     Yes         No            No               No           Acquisition
  1     410903188   Comstock-Crosser Office Building    No       No         No            No               No            Refinance
  1      754636     Mission Plaza                       Yes     Yes         No            No               No            Refinance
  1     410902922   4820 Adohr Lane Industrial          No       No         No            No               No            Refinance
  1     410903099   Camino Real Mobile Estates          No       No         No            No               No            Refinance
         TOTALS






                                                                    UNDERWRITTEN
                                                      UNDERWRITTEN    EFFECTIVE   UNDERWRITTEN                UNDERWRITTEN
                                                        OCCUPANCY       GROSS         TOTAL     UNDERWRITTEN       NET
GROUP  LOAN NUMBER  PROPERTY NAME                        PERCENT       INCOME       EXPENSES         NOI        CASH FLOW
--------------------------------------------------------------------------------------------------------------------------

          43346     355-359 Main Street
  1     410903058   3030 Olcott Street                    90.0%         166,320       34,155       132,165       113,372
  1     410902987   Federal Way Office Building           89.5%         187,501       51,986       135,515       124,163
  1      754665     4890 Geneva Street                    92.7%         183,155       49,463       133,692       121,543
  1     410903188   Comstock-Crosser Office Building      90.0%         291,304       79,351       211,953       197,524
  1      754636     Mission Plaza                         90.0%         253,092       87,830       165,262       132,754
  1     410902922   4820 Adohr Lane Industrial            93.9%         165,354       39,045       126,308       111,533
  1     410903099   Camino Real Mobile Estates            95.0%       1,212,168      636,366       575,802       567,452
         TOTALS



                                                                                    UNDERWRITTEN     UNDERWRITTEN   UNDERWRITTEN
                                                      UNDERWRITTEN  UNDERWRITTEN  DSCR NOI (AFTER  DSCR NCF (AFTER   REPLACEMENT
GROUP  LOAN NUMBER  PROPERTY NAME                       DSCR NOI      DSCR NCF       IO PERIOD)       IO PERIOD)      RESERVES
--------------------------------------------------------------------------------------------------------------------------------

          43346     355-359 Main Street
  1     410903058   3030 Olcott Street                    1.51          1.30             NAP             NAP            5,272
  1     410902987   Federal Way Office Building           1.49          1.37             NAP             NAP            3,532
  1      754665     4890 Geneva Street                    1.53          1.39             NAP             NAP            1,757
  1     410903188   Comstock-Crosser Office Building      2.57          2.40             NAP             NAP            1,629
  1      754636     Mission Plaza                         1.81          1.46             NAP             NAP            7,691
  1     410902922   4820 Adohr Lane Industrial            1.58          1.39             NAP             NAP            7,128
  1     410903099   Camino Real Mobile Estates            4.62          4.56             NAP             NAP            8,350
         TOTALS







                                                                                    MOST
                                                         MOST                      RECENT       MOST
                                                        RECENT         MOST      FINANCIALS    RECENT       MOST
                                                      FINANCIALS      RECENT      EFFECTIVE  FINANCIALS    RECENT
                                                          END       FINANCIALS      GROSS       TOTAL    FINANCIALS
GROUP  LOAN NUMBER  PROPERTY NAME                        DATE         PERIOD       INCOME     EXPENSES       NOI
-------------------------------------------------------------------------------------------------------------------

          43346     355-359 Main Street
  1     410903058   3030 Olcott Street                       NAP       NAP                0           0           0
  1     410902987   Federal Way Office Building              NAP       NAP                0           0           0
  1      754665     4890 Geneva Street
  1     410903188   Comstock-Crosser Office Building   7/31/2005      T-12          346,295      81,528     264,767
  1      754636     Mission Plaza                     12/31/2004       12           201,933      83,297     118,636
  1     410902922   4820 Adohr Lane Industrial        12/31/2004     Actual         162,625      38,940     123,685
  1     410903099   Camino Real Mobile Estates         6/30/2005  Ann. 6 Months   1,293,017     705,831     587,186
         TOTALS


                                                                                            SECOND
                                                                                SECOND       MOST
                                                         MOST       SECOND       MOST       RECENT
                                                        RECENT       MOST       RECENT    FINANCIALS
                                                      FINANCIALS    RECENT    FINANCIALS   EFFECTIVE
                                                       NET CASH   FINANCIALS   STATEMENT     GROSS
GROUP  LOAN NUMBER  PROPERTY NAME                        FLOW      END DATE     PERIOD      INCOME
----------------------------------------------------------------------------------------------------

          43346     355-359 Main Street
  1     410903058   3030 Olcott Street                         0         NAP      NAP              0
  1     410902987   Federal Way Office Building                0         NAP      NAP              0
  1      754665     4890 Geneva Street
  1     410903188   Comstock-Crosser Office Building     264,767  12/31/2004    Actual       322,498
  1      754636     Mission Plaza                         58,786  12/31/2003      12         180,637
  1     410902922   4820 Adohr Lane Industrial           123,685  12/31/2003    Actual       163,240
  1     410903099   Camino Real Mobile Estates           587,186  12/31/2004    Actual     1,219,491
         TOTALS






                                                                                                                    THIRD
                                                        SECOND                  SECOND                  THIRD        MOST
                                                         MOST       SECOND       MOST        THIRD       MOST       RECENT
                                                        RECENT       MOST       RECENT       MOST       RECENT    FINANCIALS
                                                      FINANCIALS    RECENT    FINANCIALS    RECENT    FINANCIALS   EFFECTIVE
                                                         TOTAL    FINANCIALS   NET CASH   FINANCIALS   STATEMENT     GROSS
GROUP  LOAN NUMBER  PROPERTY NAME                      EXPENSES       NOI        FLOW      END DATE     PERIOD      INCOME
----------------------------------------------------------------------------------------------------------------------------

          43346     355-359 Main Street
  1     410903058   3030 Olcott Street                        0           0           0          NAP      NAP              0
  1     410902987   Federal Way Office Building               0           0           0          NAP      NAP              0
  1      754665     4890 Geneva Street
  1     410903188   Comstock-Crosser Office Building     80,079     242,419     242,419   12/31/2003    Actual       274,251
  1      754636     Mission Plaza                        76,493     104,144       6,873
  1     410902922   4820 Adohr Lane Industrial           39,720     123,520     123,520          NAP      NAP              0
  1     410903099   Camino Real Mobile Estates          628,653     590,838     590,838   12/31/2003    Actual     1,165,298
         TOTALS



                                                        THIRD                   THIRD
                                                         MOST       THIRD        MOST
                                                        RECENT       MOST       RECENT
                                                      FINANCIALS    RECENT    FINANCIALS
                                                         TOTAL    FINANCIALS   NET CASH
GROUP  LOAN NUMBER  PROPERTY NAME                      EXPENSES      NOI         FLOW
----------------------------------------------------------------------------------------

          43346     355-359 Main Street
  1     410903058   3030 Olcott Street                       0           0           0
  1     410902987   Federal Way Office Building              0           0           0
  1      754665     4890 Geneva Street
  1     410903188   Comstock-Crosser Office Building    80,930     193,321     193,321
  1      754636     Mission Plaza
  1     410902922   4820 Adohr Lane Industrial               0           0           0
  1     410903099   Camino Real Mobile Estates         579,072     586,226     586,226
         TOTALS






                                                                                                        TENANT
                                                                                                         LEASE
                                                                                               SPACE   MATURITY
GROUP  LOAN NUMBER  PROPERTY NAME                            TENANT NAME 1              SF 1   PCT 1    DATE 1
----------------------------------------------------------------------------------------------------------------

          43346     355-359 Main Street
  1     410903058   3030 Olcott Street                PSIA Inc.                        7,560   51.6%   7/31/2010
  1     410902987   Federal Way Office Building       US HealthWorks                   4,383   62.1%  12/31/2008
  1      754665     4890 Geneva Street                Stryker Orthopaedics            17,570  100.0%   7/31/2010
  1     410903188   Comstock-Crosser Office Building  Comstock, Crosser & Associates   8,144  100.0%  10/31/2018
  1      754636     Mission Plaza                     Eagle Charter Schools            8,400   22.0%  10/31/2006
  1     410902922   4820 Adohr Lane Industrial        So-Cal Value Added              22,276  100.0%  12/31/2009
  1     410903099   Camino Real Mobile Estates        NAP                                NAP    NAP          NAP
         TOTALS


                                                                                                TENANT
                                                                                                 LEASE
                                                                                        SPACE   MATURITY
GROUP  LOAN NUMBER  PROPERTY NAME                          TENANT NAME 2          SF 2  PCT 2    DATE 2
--------------------------------------------------------------------------------------------------------

          43346     355-359 Main Street
  1     410903058   3030 Olcott Street                Daihen Advanced Component  7,084  48.4%  6/30/2010
  1     410902987   Federal Way Office Building       Evergreen Bank             2,680  37.9%  6/30/2008
  1      754665     4890 Geneva Street                NAP                          NAP   NAP         NAP
  1     410903188   Comstock-Crosser Office Building  NAP                          NAP   NAP         NAP
  1      754636     Mission Plaza                     Family Dollar              7,504  19.7%  1/31/2007
  1     410902922   4820 Adohr Lane Industrial        NAP                          NAP   NAP         NAP
  1     410903099   Camino Real Mobile Estates        NAP                          NAP   NAP         NAP
         TOTALS






                                                                                     TENANT
                                                                                      LEASE   SINGLE     OWNER
                                                                            SPACE   MATURITY  TENANT  OCCUPIED >
GROUP  LOAN NUMBER  PROPERTY NAME                     TENANT NAME 3   SF 3  PCT 3    DATE 3    (Y/N)   20% (Y/N)  FOOTNOTES
---------------------------------------------------------------------------------------------------------------------------

          43346     355-359 Main Street                                                          No        No
  1     410903058   3030 Olcott Street                NAP              NAP   NAP         NAP     No        No
  1     410902987   Federal Way Office Building       NAP              NAP   NAP         NAP     No        No
  1      754665     4890 Geneva Street                NAP              NAP   NAP         NAP     Yes       No
  1     410903188   Comstock-Crosser Office Building  NAP              NAP   NAP         NAP     Yes       No
  1      754636     Mission Plaza                     Frame Pro's    3,550   9.3%  8/31/2007     No        No
  1     410902922   4820 Adohr Lane Industrial        NAP              NAP   NAP         NAP     Yes       No
  1     410903099   Camino Real Mobile Estates        NAP              NAP   NAP         NAP     No        No
          TOTALS


                                                      ASSUMPTION
                                                      PROVISION
GROUP  LOAN NUMBER  PROPERTY NAME                       (Y/N)                     ASSUMPTION/FEE
-------------------------------------------------------------------------------------------------------------

          43346     355-359 Main Street
  1     410903058   3030 Olcott Street                    Yes         2 - 1.0%, but not less than $15,000
  1     410902987   Federal Way Office Building           Yes         1 - 1.0%, but not less than $15,000
  1      754665     4890 Geneva Street                    Yes     Unlimited Times at Greater of 1% or $15,000
  1     410903188   Comstock-Crosser Office Building      Yes         2 - 1.0%, but not less than $15,000
  1      754636     Mission Plaza                         Yes     Unlimited Times at Greater of 1% or $15,000
  1     410902922   4820 Adohr Lane Industrial            Yes         2 - 1.0%, but not less than $15,000
  1     410903099   Camino Real Mobile Estates            Yes         2 - 1.0%, but not less than $15,000
          TOTALS