EXHIBIT 99
<TABLE>
------------------------------------------------------------------------------------------------------------------------------------
Original Interest Only
Loan Property Maturity/ARD Period Gross
Number Property Name Type Balance Amort. Type (Months) Interest Rate
------------------------------------------------------------------------------------------------------------------------------------
58620 Fashion Show Mall Retail 136,890,406.71 Balloon 0 0.037186
58623 American Express Building - Minneapolis Office 56,050,000.00 IO, Hyper Am 60 0.042675
58789 Xxxxx Office Building Office 38,315,808.79 Balloon 0 0.050370
58626 American Express Building - Salt Lake City Office 30,149,000.00 IO, Hyper Am 60 0.042975
58625 American Express Building - Ontario Office 25,380,000.00 IO, Hyper Am 61 0.042975
58868 Asian Garden Mall Retail 41,539,394.25 Balloon 1 0.050650
58886 Mountain Farms Shopping Center Retail 38,212,889.02 IO, Balloon 24 0.050700
58852 Xxxxxx's Multiplex-Fresno Other 19,730,000.00 Interest Only 60 0.048180
58934 Trop Decatur Plaza Retail 14,458,340.72 Partial IO, Hyper Am 60 0.056930
58848 Regents Square I & II Office 88,600,000.00 Interest Only 82 0.047361
58847 Mission City Corporate Center Office 44,000,000.00 Interest Only 82 0.047811
58449 Captain's Portfolio Office 31,169,927.43 IO, Balloon 16 0.052359
58914 Makena Great American Plaza Retail 4,168,829.45 IO, Balloon 61 0.056930
---------------------------------------------------------------------------------------------------------------------------
Gross Rate Net Rate
Loan on an on an Net Rate on Monthly Debt
Number Actual Basis Actual Basis 30/360 Admin Service Payment Prepayment Provision Groups
---------------------------------------------------------------------------------------------------------------------------
58620 3.718589% 3.68698943901406% 3.68698943901406% 665,601.24 LO(33)/OPEN(4)/DEFEASANCE
58623 4.267500% 4.22590000000000% 4.22590000000000% 199,327.81 LO(23)/GRTR1%PPMTorYM(35)/OPEN(2)
58789 5.037000% 4.99540000000000% 4.99540000000000% 299,241.37 LO(117)/OPEN(3)/DEFEASANCE
58626 4.297500% 4.23590000000000% 4.23590000000000% 107,971.11 LO(23)/GRTR1%PPMTorYM(34)/OPEN(3)
58625 4.297500% 4.23590000000000% 4.23590000000000% 90,892.13 LO(60)/OPEN(1)
58868 5.065000% 5.02340000000000% 5.02340000000000% 272,022.98 LO(117)/OPEN(4)/DEFEASANCE
58886 5.070000% 5.00840000000000% 5.00840000000000% 238,087.46 LO(36)/GRTR1%PPMTorYM(81)/OPEN(3)
58852 4.818000% 4.70640000000000% 4.70640000000000% 79,215.95 LO(23)/GRTR1%PPMTorYM(34)/OPEN(3)
58934 5.693000% 5.58140000000000% 5.58140000000000% 89,893.32 LO(117)/OPEN(3)/DEFEASANCE
58848 4.736084% 4.69448352144470% 4.69448352144470% 354,537.51 LO(76)/OPEN(6)/DEFEASANCE
58847 4.781136% 4.73953636363636% 4.73953636363636% 177,743.17 LO(76)/OPEN(6)/DEFEASANCE
58449 5.235881% 5.17428059701493% 5.17428059701493% 182,776.70 LO(72)/OPEN(4)/DEFEASANCE
58914 5.693000% 5.58140000000000% 5.58140000000000% 25,914.45 LO(117)/OPEN(4)/DEFEASANCE
</TABLE>
