----

| $31,019,250.00 | Dated:      November 18, 2002 |
|----------------|-------------------------------|

|   | Effective:      November 19, 2002 |
|--------|-----------------------------------|

|   | 1. | A      payment of interest only on the date hereof representing interest from and      including such date to and including December 9,  2002; |
|--------|----|------------------------------------------------------------------------------------------------------------------------------------------------|

|   | 2. | Consecutive      monthly payments of principal and interest together with payment to the      Certificate Trustee, as set forth on Schedule A      attached hereto and made a party hereof, beginning on the First      Amortization Payment Date, set forth on Schedule A, up      to and including the payment date immediately before the Final Payment      Date set forth on Schedule A,      each of such payments to be applied (a) to the payment of [the fee owed to      the Certificate Trustee;] (b) to the payment of interest computed at the      Applicable Rate; and (c) the balance applied toward the reduction of the      principal sum. |
|--------|----|---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|

|   | [SIGNATURE      APPEARS ON THE FOLLOWING PAGE] |
|--------|------------------------------------------------|

----

| By: |  /s/   J.      Richard Rosenberg |
|-----|------------------------------------------------------|

----

| Principal      Amount                                                                                                                                                                                                        | $31,019,250.00                             |
|------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|--------------------------------------------|
| Applicable      Interest Rate                                                                                                                                                                                                | 6.0800%                                    |
| Mortgagor                                                                                                                                                                                                                    | Beltway      Assets LLC                    |
| Mortgagee                                                                                                                                                                                                                    | Legg      Mason Real Estate Services, Inc. |
| Tenant                                                                                                                                                                                                                       | Cooper      Cameron Corporation            |
| Property      Location                                Street | 4646      West Sam Houston Parkway North   |
| City                                                                                                                                                                                                                         | Houston                                    |
| State                                                                                                                                                                                                                        | Texas                                      |
| Zip      Code                                                                                                                                                                                                                |                                       | 77041 |
| Number      of Payments                                                                                                                                                                                                      |                                       | 264 |
| Monthly      Gross Rent                                                                                                                                                                                                      | Months      1 to 132                       | $199,719.05 |
| Monthly      Principal & Interest Payment                                                                                                                                                                                | Months      133 to 264                     | $179,768.15 |
|                                                                                                                                                                                                                         | Months      1 to 132                       | $199,509.05 |
| Monthly      Trustee & Servicing Fee                                                                                                                                                                                     | Months      133 to 264                     | $179,558.15 |
|                                                                                                                                                                                                                         |                                       | $210.00 |
| First      Payment Date                                                                                                                                                                                                      |                                       | 12/9/2002 |
| Final      Payment Date (Maturity Date)                                                                                                                                                                                      |                                       | 11/9/2024 |

----