Loan Amount:                 $3,500,000.00

Term:                              10 years

Amortization:                  28 years

Interest Rate:                   8.17%

Prepayment Penalties:      Defeasance

Maturity Date:                 June 11, 2008

Monthly Payment:           $26,544.68

Annual Payment:             $318,536.16