The depositor has filed a registration statement (including a prospectus) with
the SEC (SEC File No. 333-141638) for the offering to which this communication
relates. Before you invest, you should read the prospectus in that registration
statement and other documents the depositor has filed with the SEC for more
complete information about the depositor, the issuing entity and this offering.
You may get these documents for free by visiting EDGAR on the SEC web site at
www.sec.gov. Alternatively, the depositor, any underwriter or any dealer
participating in the offering will arrange to send you the prospectus if you
request it by calling 1-800-666-2388 or by emailing CMBSREQ@lehman.com.

THE INFORMATION IN THIS FREE WRITING PROSPECTUS MAY BE AMENDED AND/OR
SUPPLEMENTED PRIOR TO THE TIME OF SALE. THE INFORMATION IN THIS FREE WRITING
PROSPECTUS SUPERSEDES THE INFORMATION IN ANY PRIOR VERSIONS HEREOF AND WILL BE
SUPERSEDED BY THE INFORMATION IN ANY SUBSEQUENT FREE WRITING PROSPECTUSES
CONVEYED PRIOR TO THE TIME OF SALE. THIS FREE WRITING PROSPECTUS DOES NOT
CONSTITUTE AN OFFER TO SELL OR A SOLICITATION OF AN OFFER TO BUY ANY SECURITY
OTHER THAN THE OFFERED CERTIFICATES, NOR DOES IT CONSTITUTE AN OFFER TO SELL OR
A SOLICITATION OF AN OFFER TO BUY ANY OF THE OFFERED CERTIFICATES, TO ANY PERSON
IN ANY JURISDICTION IN WHICH IT IS UNLAWFUL TO MAKE SUCH AN OFFER OR
SOLICITATION TO SUCH PERSON. THE DISTRIBUTION OF THIS FREE WRITING PROSPECTUS
AND THE OFFER OR SALE OF THE OFFERED CERTIFICATES MAY BE RESTRICTED BY LAW IN
CERTAIN JURISDICTIONS. PERSONS INTO WHOSE POSSESSION THIS FREE WRITING
PROSPECTUS OR ANY OF THE OFFERED CERTIFICATES COME MUST INFORM THEMSELVES ABOUT,
AND OBSERVE, ANY SUCH RESTRICTIONS. EACH PROSPECTIVE PURCHASER OF THE OFFERED
CERTIFICATES MUST COMPLY WITH ALL APPLICABLE LAWS AND REGULATIONS IN FORCE IN
ANY JURISDICTION IN WHICH IT PURCHASES, OFFERS OR SELLS THE OFFERED CERTIFICATES
OR POSSESSES OR DISTRIBUTES THIS FREE WRITING PROSPECTUS AND MUST OBTAIN ANY
CONSENT, APPROVAL OR PERMISSION REQUIRED BY IT FOR THE PURCHASE, OFFER OR SALE
BY IT OF THE OFFERED CERTIFICATES UNDER THE LAWS AND REGULATIONS IN FORCE IN ANY
JURISDICTION TO WHICH IT IS SUBJECT OR IN WHICH IT MAKES SUCH PURCHASES, OFFERS
OR SALES, AND NEITHER THE ISSUER NOR ANY OF THE UNDERWRITERS HAVE ANY
RESPONSIBILITY WITH RESPECT THERETO. THIS FREE WRITING PROSPECTUS WAS PREPARED
ON THE BASIS OF CERTAIN ASSUMPTIONS (INCLUDING, IN CERTAIN CASES, ASSUMPTIONS
SPECIFIED BY THE RECIPIENT HEREOF) REGARDING PAYMENTS, INTEREST RATES, WEIGHTED
AVERAGE LIVES AND WEIGHTED AVERAGE LOAN AGE, LOSS AND OTHER MATTERS. THE ACTUAL
AMOUNT, RATE OR TIMING OF PAYMENTS ON ANY OF THE UNDERLYING ASSETS MAY BE
DIFFERENT THAN ANTICIPATED, AND THEREFORE THE PAYMENTS OR YIELD INFORMATION
REGARDING THE CERTIFICATES MAY BE DIFFERENT FROM THE INFORMATION PROVIDED
HEREIN. THE UNDERWRITERS MAY FROM TIME TO TIME PERFORM INVESTMENT BANKING
SERVICES FOR OR SOLICIT INVESTMENT BANKING BUSINESS FROM ANY COMPANY NAMED IN
THE INFORMATION HEREIN. THE UNDERWRITERS AND/OR THEIR EMPLOYEES MAY FROM TIME TO
TIME HAVE A LONG OR SHORT POSITION IN ANY CONTRACT OR SECURITY DISCUSSED HEREIN.

IMPORTANT NOTICE RELATING TO AUTOMATICALLY GENERATED EMAIL DISCLAIMERS

ANY LEGENDS, DISCLAIMERS OR OTHER NOTICES OR LANGUAGE THAT MAY APPEAR IN THE
TEXT OF, AT THE BOTTOM OF, OR ATTACHED TO, AN EMAIL COMMUNICATION TO WHICH THIS
MATERIAL MAY HAVE BEEN ATTACHED, THAT ARE SUBSTANTANTIVELY SIMILAR TO OR IN THE
NATURE OF THE FOLLOWING DISCLAIMERS, STATEMENTS OR LANGUAGE, ARE NOT APPLICABLE
TO THESE MATERIALS AND SHOULD BE DISREGARDED: (I) DISCLAIMERS REGARDING ACCURACY
OR COMPLETENESS OF THE INFORMATION CONTAINED HEREIN OR RESTRICTIONS AS TO
RELIANCE ON THE INFORMATION CONTAINED HEREIN BY INVESTORS; (II) DISCLAIMERS OF
RESPONSIBILITY OR LIABILITY; (III) STATEMENTS REQUIRING INVESTORS TO READ OR
ACKNOWLEDGE THAT THEY HAVE READ OR UNDERSTAND THE REGISTRATION STATEMENT OR ANY
DISCLAIMERS OR LEGENDS; (IV) LANGUAGE INDICATING THAT THIS COMMUNICATION IS
NEITHER A PROSPECTUS NOR AN OFFER TO SELL OR A SOLICITATION OR AN OFFER TO BUY;
(V) STATEMENTS THAT THIS INFORMATION IS PRIVILEGED, CONFIDENTIAL OR OTHERWISE
RESTRICTED AS TO USE OR RELIANCE; AND (VI) A LEGEND THAT INFORMATION CONTAINED
IN THESE MATERIALS WILL BE SUPERSEDED OR CHANGED BY THE FINAL PROSPECTUS, IF THE
FINAL PROSPECTUS IS NOT DELIVERED UNTIL AFTER THE DATE OF THE CONTRACT FOR SALE.
SUCH LEGENDS, DISCLAIMERS OR OTHER NOTICES HAVE BEEN AUTOMATICALLY GENERATED AS
A RESULT OF THESE MATERIALS HAVING BEEN SENT VIA BLOOMBERG OR ANOTHER EMAIL
SYSTEM.



LBUBS 07C6 - 8/1/2007



                                                                FROM
   LOAN                                                         LAST       # OF
  NUMBER                      PROPERTY NAME                     DEAL.   PROPERTIES      PROPERTY TYPE    PROPERTY SUBTYPE
--------------------------------------------------------------------------------------------------------------------------

    8                     Riverchase Apartments                  UBS        1           Multifamily       Mid/High Rise
    11                      Bayview Community                    UBS        1        Mobile Home Park    Mobile Home Park
070304002                   Barons Apartments                    Yes        1           Multifamily           Garden
070313003              Greenhouse on Holcomb Bridge              No         1           Multifamily           Garden
070417001                      Bear Canyon                       No         1           Multifamily           Garden
    15                   170-178 Thompson Street                 UBS        1           Multifamily       Mid/High Rise
    17             LOS ANGELES MULTIFAMILY PORTFOLIO II          UBS        10          MULTIFAMILY          LOW RISE
  17.01                      101 N Normandie                     UBS        1           Multifamily          Low Rise
  17.02                       320 Occidental                     UBS        1           Multifamily          Low Rise
  17.03                   722 S. Manhattan Place                 UBS        1           Multifamily          Low Rise
  17.04                     861 Fedora Street                    UBS        1           Multifamily          Low Rise
  17.05                    1102 S Elden Avenue                   UBS        1           Multifamily          Low Rise
  17.06                  1121 S Normandie Avenue                 UBS        1           Multifamily          Low Rise
  17.07                     1217 N Berendo St                    UBS        1           Multifamily          Low Rise
  17.08                   1234 N Berendo Street                  UBS        1           Multifamily          Low Rise
  17.09                   1317 N Bronson Avenue                  UBS        1           Multifamily          Low Rise
   17.1                    1439 N Curson Avenue                  UBS        1           Multifamily          Low Rise
    16                     Camelot at Northlake                  UBS        1           Multifamily           Garden
070605001                     Highland Parc                      No         1           Multifamily           Garden
    18                 Washington Square Apartments              UBS        1           Multifamily           Garden
070323004                      Forest Ridge                      No         1           Multifamily           Garden
070426005                 Dolphin Bay Apartments                 No         1           Multifamily           Garden
    21                  Fox and Hounds Apartments                UBS        1           Multifamily           Garden
070330007                       The Villas                       No         1           Multifamily           Garden
061103003                Pecan Valley Apartments                 Yes        1           Multifamily           Garden
070411011               Paradise Vista Apartments                No         1           Multifamily           Garden
    29                      315-321 6th Avenue                   UBS        1            Mixed Use      Retail/Multifamily
070307006                    Dolphin Landing                     Yes        1           Multifamily           Garden
    33                     Town Park Apartments                  UBS        1           Multifamily           Garden
    35                    Willow Oaks Apartments                 UBS        1           Multifamily           Garden
070419002                 Beacon Hill Apartments                 No         1           Multifamily           Garden
    36                     Bristol Square Apts                   UBS        1           Multifamily           Garden
    37             LOS ANGELES MULTIFAMILY PORTFOLIO I           UBS        3           MULTIFAMILY          LOW RISE
  37.01                      1570 N Edgemont                     UBS        1           Multifamily          Low Rise
  37.02                     5322 Lexington Ave                   UBS        1           Multifamily          Low Rise
  37.03                     6040 Barton Avenue                   UBS        1           Multifamily          Low Rise
    38                     128 West 13th Street                  UBS        1           Multifamily       Mid/High Rise
    39                     Willowind Apartments                  UBS        1           Multifamily           Garden
070524004                 Sun Forest Apartments                  No         1           Multifamily           Garden
070123009                     Pelican Isles                      Yes        1           Multifamily           Garden
070404004                  Sunridge Apartments                   No         1           Multifamily           Garden
061102001             FRANKLIN PROPERTIES APARTMENTS             No         4           MULTIFAMILY           GARDEN
061102001A           Franklin Woods Apartment Complex            No         1           Multifamily           Garden
061102001B          Franklin Terrace Apartment Complex           No         1           Multifamily           Garden
061102001C           Franklin Manor Apartment Complex            No         1           Multifamily           Garden
061102001D                   31-33 Nellie St.                    No         1           Multifamily           Garden
    47                    Cross Creek Apartments                 UBS        1           Multifamily           Garden
070506001                Dogwood Creek Apartments                No         1           Multifamily           Garden
    52                  Palm City Mobile Home Park               UBS        1        Mobile Home Park    Mobile Home Park
070508005                Stoney Creek Apartments                 No         1           Multifamily           Garden
    53       IMPERIAL MOBILE HOME PARK & CLARKS RUN PORTFOLIO    UBS        2        MOBILE HOME PARK    MOBILE HOME PARK
  53.01                 Imperial Mobile Home Park                UBS        1        Mobile Home Park    Mobile Home Park
  53.02                         Clarks Run                       UBS        1        Mobile Home Park    Mobile Home Park
070226002               Blessing Mobile Home Park                No         1        Mobile Home Park          N/A
070103005               Cottages at Northern Hills               Yes        1           Multifamily           Duplex
070117001                 1738 House Apartments                  Yes        1           Multifamily           Garden
070326004                 Park Place Apartments                  No         1           Multifamily           Garden
060309010                   363 Ocean Parkway                    No         1           Multifamily          Mid-Rise
070209006                     Sendera Pointe                     Yes        1           Multifamily           Garden
061130005                 Cedar Bluff Apartments                 Yes        1           Multifamily           Garden
070131010                 Wellington Apartments                  Yes        1           Multifamily           Garden
070328034                  Whitsett Apartments                   No         1           Multifamily           Garden
    55                    Surrey Park Apartments                 UBS        1           Multifamily           Garden
    56                   Hidden Creek Apartments                 UBS        1           Multifamily           Garden
    59                      Rainforest Village                   UBS        1           Multifamily          Low Rise


                                                              MORTGAGE
   LOAN         MORTGAGE         MORTGAGE        CURRENT       GROSS       APPRAISAL
  NUMBER       LOAN SELLER     CLOSING DATE      BALANCE       COUPON        VALUE                       ADDRESS
--------------------------------------------------------------------------------------------------------------------------------

    8              UBS          4/16/2007     51,214,000.00    5.8826    70,200,000.00              6900 Aruba Avenue
    11             UBS          5/17/2007     32,000,000.00    6.0900    45,290,000.00               5100 Coe Avenue
070304002    Lehman Brothers    5/23/2007     30,200,000.00    5.8400    37,750,000.00               2101 US-80 East
070313003    Lehman Brothers    5/15/2007     23,900,000.00    6.2500    31,225,000.00          8520 Holcomb Bridge Road
070417001    Lehman Brothers    6/14/2007     22,500,000.00    6.1434    33,300,000.00         9055 East Catalina Highway
    15             UBS           7/3/2007     20,700,000.00    6.1670    37,200,000.00           170-178 Thompson Street
    17             UBS           3/7/2007     20,538,000.00    5.8100    28,300,000.00                   VARIOUS
  17.01            UBS             N/A                  N/A     N/A       4,260,000.00           101 N Normandie Avenue
  17.02            UBS             N/A                  N/A     N/A       4,360,000.00       320 South Occidental Boulevard
  17.03            UBS             N/A                  N/A     N/A       2,750,000.00           722 S. Manhattan Place
  17.04            UBS             N/A                  N/A     N/A       5,400,000.00              861 Fedora Street
  17.05            UBS             N/A                  N/A     N/A       2,000,000.00             1102 S Elden Avenue
  17.06            UBS             N/A                  N/A     N/A         760,000.00           1121 S Normandie Avenue
  17.07            UBS             N/A                  N/A     N/A       1,490,000.00              1217 N Berendo St
  17.08            UBS             N/A                  N/A     N/A       2,010,000.00            1234 N Berendo Street
  17.09            UBS             N/A                  N/A     N/A       2,150,000.00            1317 N Bronson Avenue
   17.1            UBS             N/A                  N/A     N/A       3,120,000.00            1439 N Curson Avenue
    16             UBS          6/27/2007     20,375,000.00    6.1740    30,175,000.00            2200 Ranchwood Drive
070605001    Lehman Brothers    6/29/2007     20,200,000.00    6.2500    29,775,000.00           1113 Powers Ferry Place
    18             UBS          6/18/2007     20,000,000.00    5.6740    30,600,000.00         415-419 Cedar Bridge Avenue
070323004    Lehman Brothers    5/31/2007     16,240,000.00    6.1900    20,300,000.00             3720 S. Yaqui Drive
070426005    Lehman Brothers    6/26/2007     15,100,000.00    6.7500    20,400,000.00            730 Silver Oak Drive
    21             UBS          6/12/2007     14,250,000.00    5.8020    18,000,000.00             1075 Weybridge Road
070330007    Lehman Brothers    5/31/2007     12,000,000.00    6.1300    15,150,000.00   1709, 1710 and 1718 South Jentilly Lane
061103003    Lehman Brothers    12/28/2006    12,000,000.00    5.7900    15,000,000.00               3450 Southcross
070411011    Lehman Brothers    6/26/2007     11,250,000.00    6.4700    15,400,000.00             7102 North 43rd Ave
    29             UBS          6/28/2007      9,500,000.00    6.2600    17,500,000.00             315-321 6th Avenue
070307006    Lehman Brothers    6/29/2007      9,227,000.00    6.4200    12,600,000.00               6402 Weber Road
    33             UBS           5/2/2007      9,000,000.00    5.7200    11,250,000.00             10201 Harwin Drive
    35             UBS           6/1/2007      8,750,000.00    6.1140    11,800,000.00              3902 East 29th St
070419002    Lehman Brothers       TBD         8,000,000.00    6.0100    11,000,000.00              9959 Adleta Blvd
    36             UBS           6/1/2007      8,000,000.00    6.0100    10,760,000.00           10333 East 25th Street
    37             UBS           3/7/2007      8,000,000.00    6.4300    12,840,000.00                   VARIOUS
  37.01            UBS             N/A                  N/A     N/A       7,480,000.00           1570 N. Edgemont Avenue
  37.02            UBS             N/A                  N/A     N/A       3,080,000.00            5322 Lexington Avenue
  37.03            UBS             N/A                  N/A     N/A       2,280,000.00             6040 Barton Avenue
    38             UBS          6/28/2007      7,200,000.00    6.1800    11,900,000.00            128 West 13th Street
    39             UBS           6/1/2007      7,100,000.00    6.1140     9,450,000.00            2301 Broadmoor Drive
070524004    Lehman Brothers       TBD         6,000,000.00    6.0100     7,500,000.00              420 Garland Drive
070123009    Lehman Brothers       TBD         5,100,000.00    6.6525     7,200,000.00          925 Pelican Isles Circle
070404004    Lehman Brothers    5/31/2007      5,050,000.00    6.2700     7,570,000.00          145 East Pioneer Parkway
061102001    LEHMAN BROTHERS    7/26/2007      5,000,000.00    6.7700     6,530,000.00                   VARIOUS
061102001A   Lehman Brothers       N/A                  N/A     N/A       4,100,000.00        1792-1800 New London Turnpike
061102001B   Lehman Brothers       N/A                  N/A     N/A         774,000.00            100 Pawtuxet Terrace
061102001C   Lehman Brothers       N/A                  N/A     N/A         516,000.00             29-31 Knight Street
061102001D   Lehman Brothers       N/A                  N/A     N/A       1,140,000.00              31-33 Nellie St.
    47             UBS          5/17/2007      4,375,000.00    5.9000     5,700,000.00           4298 Rocky River Drive
070506001    Lehman Brothers       TBD         4,175,000.00    6.5700     6,000,000.00           3237 Yanceyville Street
    52             UBS          5/24/2007      3,494,016.56    6.3000     4,875,000.00              2379 Brandt Road
070508005    Lehman Brothers       TBD         3,000,000.00    6.0400     4,000,000.00              265 Ronald Avenue
    53             UBS          5/10/2007      3,000,000.00    6.1800     4,700,000.00                   VARIOUS
  53.01            UBS             N/A                  N/A     N/A       3,555,350.55             605 Baughman Avenue
  53.02            UBS             N/A                  N/A     N/A       1,144,649.45             115 Michelle Court
070226002    Lehman Brothers    6/22/2007      2,928,003.62    6.7100     3,780,000.00             1102 Martin Avenue
070103005    Lehman Brothers    4/30/2007      2,800,000.00    5.6600     3,750,000.00             800 North Chowning
070117001    Lehman Brothers    2/12/2007      2,800,000.00    6.0900     3,900,000.00               489 Main Street
070326004    Lehman Brothers    7/27/2007      2,650,000.00    6.7900     3,800,000.00          935, 945 & 950 W. 5th St.
060309010    Lehman Brothers       TBD         2,650,000.00    6.4000     3,750,000.00              363 Ocean Parkway
070209006    Lehman Brothers    4/18/2007      2,630,425.64    6.2300     3,300,000.00          6311 Beverly Hill Street
061130005    Lehman Brothers     5/8/2007      2,600,000.00    5.8000     3,400,000.00               5930 Red Bluff
070131010    Lehman Brothers     4/5/2007      2,600,000.00    5.8700     3,270,000.00   2102-2105 33rd St. & 2100-2101 34th St.
070328034    Lehman Brothers    7/17/2007      2,425,000.00    6.4700     3,777,000.00            5261 Whitsett Avenue
    55             UBS          5/17/2007      2,350,000.00    5.9000     3,250,000.00              7 - 63 Bard Drive
    56             UBS          2/13/2007      2,325,408.94    5.9900     2,925,000.00              6000 Jaycox Road
    59             UBS          7/19/2007      1,860,000.00    6.8100     2,500,000.00           555 West Jackson Street


                                                                               NUMBER OF    LOAN PER
                                                                                  NET         NET
   LOAN                                                                         RENTABLE    RENTABLE   OCCUPANCY   OCCUPANCY
  NUMBER              CITY                   COUNTY          STATE     ZIP     UNITS/PADS   UNIT/PAD    FROM RR       DATE
-----------------------------------------------------------------------------------------------------------------------------

    8            Temple Terrance          Hillsborough        FL      33716       776        65,997      91.6%     3/14/2007
    11               Seaside                Monterey          CA      93955       223       143,498     100.0%     4/30/2007
070304002           Mesquite                 Dallas           TX      75150       508        59,449      89.8%     5/21/2007
070313003            Roswell                 Fulton           GA      30022       437        54,691      96.1%     4/24/2007
070417001            Tucson                   Pima            AZ      85749       238        94,538      93.3%     6/13/2007
    15              New York                New York          NY      10012       117       176,923     100.0%     4/12/2007
    17             LOS ANGELES             LOS ANGELES        CA     VARIOUS      219        93,781      99.5%      3/6/2007
  17.01            Los Angeles             Los Angeles        CA      90004        37        83,556     100.0%     12/1/2006
  17.02            Los Angeles             Los Angeles        CA      90057        34        93,063     100.0%     12/1/2006
  17.03            Los Angeles             Los Angeles        CA      90005        19       105,039     100.0%     12/1/2006
  17.04            Los Angeles             Los Angeles        CA      90005        39       100,485     100.0%     12/1/2006
  17.05            Los Angeles             Los Angeles        CA      90006        19        76,392     100.0%     12/1/2006
  17.06            Los Angeles             Los Angeles        CA      90006        5        110,310     100.0%     12/1/2006
  17.07            Los Angeles             Los Angeles        CA      90029        16        67,583      93.8%     12/1/2006
  17.08            Los Angeles             Los Angeles        CA      90029        14       104,193     100.0%     12/1/2006
  17.09            Los Angeles             Los Angeles        CA      90028        16        97,519     100.0%     12/1/2006
   17.1            Los Angeles             Los Angeles        CA      90046        20       113,213     100.0%     12/1/2006
    16               Atlanta                 Dekalb           GA      30345       256        79,590      91.8%      5/1/2007
070605001           Marietta                  Cobb            GA      30067       420        48,095      93.3%     6/12/2007
    18              Lakewood                  Ocean           NJ      08701       152       131,579      73.0%     12/1/2006
070323004           Flagstaff               Coconino          AZ      86001       278        58,417      94.6%     5/18/2007
070426005          Carson City             Carson City        NV      89706       132       114,394      55.3%      7/9/2007
    21              Columbus                Franklin          OH      43220       402        35,448      97.0%     1/31/2007
070330007             Tempe                 Maricopa          AZ      85281       137        87,591      99.3%     4/27/2007
061103003          San Antonio                Bexar           TX      78223       379        31,662      88.9%     4/19/2007
070411011           Glendale                Maricopa          AZ      85301       352        31,960      94.0%     6/22/2007
    29              New York                New York          NY      10014        17       558,824      94.1%     4/30/2007
070307006        Corpus Christi              Nueces           TX      78413       218        42,326      90.8%     6/29/2007
    33               Houston                 Harris           TX      77036       340        26,471      93.2%     4/28/2007
    35                Bryan                  Brazos           TX      77802       299        29,264      96.3%     6/25/2007
070419002            Dallas                  Dallas           TX      75243       396        20,202      74.5%     5/14/2007
    36            Indianapolis               Marion           IN      46229       208        38,462      90.4%      4/1/2007
    37             LOS ANGELES             LOS ANGELES        CA     VARIOUS       65       123,077     100.0%     12/1/2006
  37.01            Los Angeles             Los Angeles        CA      90027        44       105,919     100.0%     12/1/2006
  37.02            Los Angeles             Los Angeles        CA      90029        13       147,616     100.0%     12/1/2006
  37.03            Los Angeles             Los Angeles        CA      90038        8        177,570     100.0%     12/1/2006
    38              New York                New York          NY      10011        43       167,442      95.2%     5/15/2007
    39                Bryan                  Brazos           TX      77802       248        28,629      90.7%     4/30/2007
070524004         Lake Jackson              Brazoria          TX      77566       178        33,708      85.8%      7/5/2007
070123009           Sebastian          Indian River County    FL      32958       150        34,000      94.7%      3/7/2007
070404004         Grand Prairie              Dallas           TX      75052       332        15,211      85.8%     5/22/2007
061102001            VARIOUS                 VARIOUS          RI     VARIOUS      100        50,000      96.1%      VARIOUS
061102001A        West Warwick                Kent            RI      02893        60        52,323      98.3%      8/1/2007
061102001B        West Warwick                Kent            RI      02893        12        49,387     100.0%      8/1/2007
061102001C        West Warwick                Kent            RI      02893        8         49,387      75.0%     7/23/2007
061102001D         Providence              Providence         RI      02904        20        43,645      95.0%     7/23/2007
    47              Cleveland               Cuyahoga          OH      44135       136        32,169      92.6%      4/4/2007
070506001          Greensboro               Guilford          NC      27405       129        32,364     100.0%     7/12/2007
    52       South Annville Township         Lebanon          PA      17003       226        15,487      98.7%     5/11/2007
070508005            Ashland                  Erie            OH      44805       156        19,231      79.5%      7/7/2007
    53              DANVILLE                  BOYLE           KY      40422       271        11,070      90.8%      2/1/2007
  53.01             Danville                  Boyle           KY      40422       205        11,073      95.6%      2/1/2007
  53.02             Danville                  Boyle           KY      40422        66        11,061      75.8%      2/1/2007
070226002          Round Rock              Williamson         TX      78681       173        16,925      80.9%     6/11/2007
070103005            Edmond                 Oklahoma          OK      73034        60        46,667      96.7%     4/25/2007
070117001          Sturbridge               Worcester         MA      01566        44        63,636     100.0%     1/25/2007
070326004            Corona                  Orange           CA      92879        48        55,208     100.0%     5/31/2007
060309010           Brooklyn                New York          NY      11218        46        57,609     100.0%     5/21/2007
070209006            Houston                 Harris           TX      77057       121        21,739      90.1%     4/17/2007
061130005           Pasadena                 Harris           TX      77505       105        24,762      94.3%      5/2/2007
070131010            Lubbock                 Lubbock          TX      79411        94        27,660      91.5%      4/3/2007
070328034        Valley Village            Los Angeles        CA      91607        28        86,607      96.4%     7/17/2007
    55               Hudson                  Summit           OH      44236        65        36,154      98.5%     3/29/2007
    56          North Ridgeville             Lorain           OH      44039        69        33,855      92.8%     12/14/2006
    59             Painesville                Lake            OH      44077        60        31,000     100.0%     6/18/2007


                                                                            NUMBER OF
                                                               # UNITS        MODEL       # OF     MH       MH
   LOAN                            UTILITIES PAID             UNDERGOING   UNITS/RENTAL   PADS    AVG      MAX     RECREATIONAL
  NUMBER     ELEVATORS               BY TENANT                RENOVATION      OFFICE      (MH)    RATE     RATE      VEHICLES
-------------------------------------------------------------------------------------------------------------------------------

    8            N       Water, Sewer                             0             0
    11           N       Water, Sewer, Electric, Gas              0             0         223    $1,316   $1,650       N/A
070304002        N       Electric, Sewer, Water                   0             2
070313003        N       Electric, Gas, Sewer, Water              0             1
070417001        N       Electric, Sewer, Water                   0             1
    15           N       Electric, Gas, Water, Sewer, Trash       0             1
    17           N       ELECTRIC, GAS                            0             5
  17.01          N       Electric, Gas                            0             1
  17.02          N       Electric, Gas                            0             1
  17.03          N       Electric, Gas                            0             0
  17.04          N       Electric, Gas                            0             1
  17.05          N       Electric, Gas                            0             0
  17.06          N       Electric, Gas                            0             0
  17.07          N       Electric, Gas                            0             0
  17.08          N       Electric, Gas                            0             0
  17.09          N       Electric, Gas                            0             1
   17.1          N       Electric, Gas                            0             1
    16           N       Electric, Water, Sewer                   0             4
070605001        N       Electric, Gas, Sewer, Water              0             0
    18           N       N/A                                      0             1
070323004        N       Electric, Gas, Sewer, Water              1             0
070426005        N       Electric, Gas                            0             2
    21           N       N/A                                      0             0
070330007        N       Electric, Gas, Sewer, Water              0             0
061103003        N       Electric, Water                          4             0
070411011        N       Electric                                 0             2
    29           N       N/A                                      0             0
070307006        N       Electric                                 0             0
    33           N       N/A                                      0             0
    35           N       Electric, Gas                            0             0
070419002        N       Electric                                 3             1
    36           N       Electric                                 0             0
    37           N       ELECTRIC, GAS, TRASH                     0             0
  37.01          N       Electric, Gas, Trash                     0             0
  37.02          N       Electric, Gas, Trash                     0             0
  37.03          N       Electric, Gas, Trash                     0             0
    38           Y       Electric, Gas                            0             1
    39           N       Electric                                 0             0
070524004        N       Electric, Sewer, Water                   0             0
070123009        N       Electric, Sewer, Water                   0             0
070404004        N       Electric, Sewer, Water                   20            0
061102001        N       N/A                                      0             0
061102001A       N       N/A                                      0             0
061102001B       N       N/A                                      0             0
061102001C       N       N/A                                      0             0
061102001D       N       N/A                                      0             0
    47           Y       Electric                                 0             0
070506001        N       Electric                                 0             0
    52           N       Electric, Gas, Water, Sewer              0             0         226     $229     $235        N/A
070508005        N       Electric, Sewer, Water                   0             0
    53           N       VARIOUS                                  0             0         271     $145     $181        N/A
  53.01          N       Gas, Electric                            0             0         205     $142     $181        N/A
  53.02          N       Gas, Electric, Water                     0             0          66     $155     $155        N/A
070226002        N       Electric                                 0             0         173     $298     $325        N/A
070103005        N       Electric, Sewer, Water                   0             1
070117001        Y       N/A                                      0             0
070326004        N       N/A                                      0             1
060309010        Y       Electric                                 0             0
070209006        N       Water                                    0             1
061130005        N       Electric, Sewer, Water                   0             0
070131010        N       Electric, Gas                            0             1
070328034        N       Electric, Gas                            0             0
    55           N       N/A                                      0             0
    56           N       N/A                                      0             0
    59           N       Electric                                 0             0


                            AVERAGE     TOTAL GROSS INCOME     TOTAL GROSS
               TOTAL       CONTRACT       (INC. RENT FROM        INCOME                  STUDIO                        1 BEDROOM
   LOAN      NUMBER OF     RENT PER     PERMANENT HOMESITES      FROM RV       # OF     AVERAGE    STUDIO     # OF 1    AVERAGE
  NUMBER     HOME SITES    HOMESITE     & RV SITES, IF ANY)   SITES, IF ANY   STUDIOS     RENT    MAX RENT   BEDROOM     RENT
--------------------------------------------------------------------------------------------------------------------------------

    8                                                                                                            381         688
    11          223          1316               N/A                N/A
070304002                                                                                                        324        $661
070313003                                                                                                        115        $606
070417001                                                                                                         72        $768

    15                                                                           27       1,597      2,475        79       1,570

    17                                                                          164         791      1,209        47         998

  17.01                                                                          31         811        959         6       1,032

  17.02                                                                          25         773        915         9         900

  17.03                                                                          13         793        907         4       1,006

  17.04                                                                          29         820      1,209         9       1,073

  17.05                                                                          17         724        964         2         870
  17.06

  17.07                                                                          11         637        726         5         665

  17.08                                                                          10         804        909         4       1,064

  17.09                                                                          12         761        964         4       1,153

   17.1                                                                          16         916      1,064         4       1,252

    16                                                                                                           136         857
070605001                                                                        64        $521       $635       146        $612

    18                                                                                                            48       1,047
070323004                                                                        88        $525       $659        80        $626
070426005                                                                                                         48      $1,143

    21                                                                            6         489        490       158         595
070330007                                                                                                         13        $675
061103003                                                                                                        184        $508
070411011                                                                       136        $493       $519       130        $593

    29                                                                            2       1,325      1,350         7       2,621
070307006                                                                                                         47        $505

    33                                                                            2         350        355       246         424

    35                                                                           68         382        410        52         511
070419002                                                                                                        299        $511

    36                                                                                                            60         524

    37                                                                           16         777        978        17       1,009

  37.01                                                                          16         777        978        13         974

  37.02                                                                                                            4       1,124
  37.03

    38                                                                           31       1,640      2,595         5       1,817

    39                                                                                                            84         517
070524004                                                                                                        131        $454
070123009                                                                                                         32        $422
070404004                                                                                                        184        $373
061102001                                                                         2        $595       $595        33        $704
061102001A                                                                                                        11        $670
061102001B                                                                                                         2        $638
061102001C                                                                                                         2        $575
061102001D                                                                        2        $595       $595        18        $747

    47                                                                            3         413        415        62         473
070506001                                                                        20        $356       $375        98        $495
    52          226           229               N/A                N/A
070508005                                                                                                         24        $390
    53          271       144.7254098           N/A                N/A
  53.01         205         142.08              N/A                N/A
  53.02          66           155               N/A                N/A
070226002       173           295               N/A                N/A
070103005
070117001                                                                        12        $663       $670        20        $825
070326004                                                                         8        $538       $550        39        $709
060309010                                                                                                         38        $783
070209006                                                                        64        $467       $490        57        $611
061130005                                                                                                         16        $492
070131010
070328034                                                                                                         21        $860

    55                                                                            1         475        475        25         559

    56                                                                            3         325        325        30         445

    59                                                                                                            30         456


                                   2 BEDROOM                         3 BEDROOM                         4 BEDROOM
   LOAN      1 BEDROOM   # OF 2     AVERAGE    2 BEDROOM   # OF 3     AVERAGE    3 BEDROOM   # OF 4     AVERAGE    4 BEDROOM
  NUMBER     MAX RENT    BEDROOM     RENT      MAX RENT    BEDROOM     RENT      MAX RENT    BEDROOM     RENT      MAX RENT
----------------------------------------------------------------------------------------------------------------------------

    8              870       371        $852        $960        24       1,126       1,209
    11
070304002         $931       184        $901      $1,233
070313003       $1,006       282        $655        $893        40        $844      $1,195
070417001         $888       118        $980      $1,067        48      $1,145      $1,283

    15           2,500         9      $2,184      $2,495

    17           1,332         8      $1,134      $1,877

  17.01          1,082

  17.02          1,189

  17.03          1,082         2      $1,742      $1,877

  17.04          1,289         1      $1,239      $1,239

  17.05            942
  17.06                        5        $870      $1,207

  17.07            823

  17.08          1,107

  17.09          1,189

   17.1          1,332

    16             995       108      $1,221      $1,380        12       1,527       1,600
070605001         $790       194        $775        $984        16        $961      $1,185

    18           1,150        60      $1,107      $1,300        36       1,304       1,450
070323004         $759        96        $697        $949        14        $936      $1,064
070426005       $1,598        72      $1,137      $1,700        12      $1,665      $2,300

    21             624       238        $696        $729
070330007         $720        82        $816        $995        42      $1,000      $1,060
061103003         $595       156        $645        $810        39        $776        $830
070411011         $619        86        $634        $659

    29           2,800         2      $3,350      $3,500         2       4,760       4,900
070307006         $525       147        $620        $655        23        $745        $775         1        $850        $850

    33             530        67        $585        $625        25         622         705

    35             555       139        $614        $830        40         804       1,100
070419002         $635        97        $671        $745

    36             625       100        $654        $715        48         782         795

    37           1,189        30      $1,502      $1,964         2       1,784       1,784

  37.01          1,189        15      $1,371      $1,838

  37.02          1,184         7      $1,512      $1,599         2       1,784       1,784
  37.03                        8      $1,738      $1,964

    38           2,450         6      $2,293      $3,095

    39             605       156        $602        $695         8         800         850
070524004         $660        47        $630        $765
070123009         $430        78        $509        $518        40        $592        $602
070404004         $470       148        $500        $705
061102001         $795        65        $782        $820
061102001A        $795        49        $792        $820
061102001B        $675        10        $753        $775
061102001C        $600         6        $738        $750
061102001D        $750

    47             545        60        $599        $670        11         749         765
070506001         $575        11        $596        $625
    52
070508005         $420        76        $477        $590        56        $540        $590
    53
  53.01
  53.02
070226002
070103005                     56        $669        $745         4        $708        $800
070117001         $825        12        $923        $925
070326004         $750         1        $500        $500
060309010       $1,004         8        $798      $1,267
070209006         $860
061130005         $605        83        $580        $715         6        $825        $825
070131010                     94        $479        $650
070328034       $1,050         7      $1,230      $1,375

    55             640        39        $632        $725

    56             545        36        $546        $600

    59             515        30        $573        $615


                            COMMERCIAL                                                                         BELOW-THE-
   LOAN                      AVERAGE     COMMERCIAL                                    ORIGINAL   REMAINING       LINE
  NUMBER     # COMMERCIAL      RATE       MAX RATE    STUDENT   MILITARY   SECTION 8     TERM       TERM      AMORTIZATION
--------------------------------------------------------------------------------------------------------------------------

    8                                                    N         N           N         120         117          N/A
    11                                                   N         N           N         120         118          N/A
070304002                                                N         N           N         120         118          N/A
070313003                                                N         N           N          60         58           N/A
070417001                                                N         N           N          60         59           N/A
    15                  2       $7,855      $10,397      N         N           N         120         119          N/A
    17                                                   N         N        VARIOUS       60         55           N/A
  17.01                                                  N         N           N         N/A         N/A          N/A
  17.02                                                  N         N           N         N/A         N/A          N/A
  17.03                                                  N         N           N         N/A         N/A          N/A
  17.04                                                  N         N           N         N/A         N/A          N/A
  17.05                                                  N         N           N         N/A         N/A          N/A
  17.06                                                  N         N           N         N/A         N/A          N/A
  17.07                                                  N         N           N         N/A         N/A          N/A
  17.08                                                  N         N           N         N/A         N/A          N/A
  17.09                                                  N         N           Y         N/A         N/A          N/A
   17.1                                                  N         N           N         N/A         N/A          N/A
    16                                                   N         N           N         120         119          N/A
070605001                                                N         N           N          60         59           N/A
    18                  8      $40,494      $54,600      N         N           N         120         119          N/A
070323004                                                N         N           N         120         118          N/A
070426005                                                N         N           N         120         119          N/A
    21                                                   Y         N           N          60         59           N/A
070330007                                                N         N           N         120         118          N/A
061103003                                                Y         N           N         120         113          N/A
070411011                                                N         N           Y         120         119          N/A
    29                  4      $12,133      $13,000      N         N           N         120         119          N/A
070307006                                                N         N           N         120         119          N/A
    33                                                   N         N           N         120         117          N/A
    35                                                   N         N           N          84         82           N/A
070419002                                                N         N           N          60         60           N/A
    36                                                   N         N           N         120         118          N/A
    37                                                   N         N        VARIOUS       60         55           N/A
  37.01                                                  N         N           Y         N/A         N/A          N/A
  37.02                                                  N         N           N         N/A         N/A          N/A
  37.03                                                  N         N           N         N/A         N/A          N/A
    38                  1       $2,501       $2,501      N         N           N          84         83           N/A
    39                                                   N         N           N          84         82           N/A
070524004                                                N         N           N         120         120          N/A
070123009                                                N         N           N         180         180          N/A
070404004                                                N         N           N         120         118          N/A
061102001                                                N         N           N          60         60           N/A
061102001A                                               N         N           N         N/A         N/A          N/A
061102001B                                               N         N           N         N/A         N/A          N/A
061102001C                                               N         N           N         N/A         N/A          N/A
061102001D                                               N         N           N         N/A         N/A          N/A
    47                                                   N         N           N         120         117          N/A
070506001                                                N         N           N         120         120          N/A
    52                                                   N         N           N         120         118          N/A
070508005                                                N         N           N         120         120          N/A
    53                                                   N         N           N         120         117          N/A
  53.01                                                  N         N           N         N/A         N/A          N/A
  53.02                                                  N         N           N         N/A         N/A          N/A
070226002                                                N         N           N          84         83           N/A
070103005                                                Y         N           N         120         117          N/A
070117001                                                N         N           N         120         115          N/A
070326004                                                N         N           N         120         120          N/A
060309010                                                N         N           N         120         120          N/A
070209006                                                N         N           N         120         117          N/A
061130005                                                N         N           N         120         117          N/A
070131010                                                Y         N           N         120         116          N/A
070328034                                                N         N           N         120         120          N/A
    55                                                   N         N           N         120         118          N/A
    56                                                   N         N           N         120         115          N/A
    59                                                   Y         N           N         120         120          N/A


                                                                            CUT-OFF
                             REMAINING     INTEREST                           UW       UW
  LOAN       AMORTIZATION   AMORTIZATION     ONLY     REMAINING   CURRENT     NCF     NCF
  NUMBER         TERM           TERM        PERIOD    IO PERIOD     LTV      DSCR     DSCR   FOOTNOTES
------------------------------------------------------------------------------------------------------

     8            0              0           120         117       73.0      1.15     1.15
    11           360            360           60         58        70.7      1.41     1.20
 070304002       360            360           60         58        80.0      1.20     1.00
 070313003       360            360           36         34        76.5      1.23     1.06
 070417001        0              0            60         59        67.6      1.20     1.20
    15            0              0           120         119       55.6      1.20     1.20      (1)
    17            0              0            60         55        72.6      1.30     1.30
   17.01         N/A            N/A          N/A         N/A        N/A       N/A     N/A
   17.02         N/A            N/A          N/A         N/A        N/A       N/A     N/A
   17.03         N/A            N/A          N/A         N/A        N/A       N/A     N/A
   17.04         N/A            N/A          N/A         N/A        N/A       N/A     N/A
   17.05         N/A            N/A          N/A         N/A        N/A       N/A     N/A
   17.06         N/A            N/A          N/A         N/A        N/A       N/A     N/A
   17.07         N/A            N/A          N/A         N/A        N/A       N/A     N/A
   17.08         N/A            N/A          N/A         N/A        N/A       N/A     N/A
   17.09         N/A            N/A          N/A         N/A        N/A       N/A     N/A
   17.1          N/A            N/A          N/A         N/A        N/A       N/A     N/A
    16            0              0           120         119       67.5      1.35     1.35
 070605001       360            360           36         35        67.8      1.17     1.00
    18           360            360           36         35        65.4      1.45     1.20      (2)
 070323004       360            360           60         58        80.0      1.21     1.03
 070426005       360            360           24         23        74.0      0.43     0.38      (3)
    21            0              0            60         59        79.2      1.56     1.56
 070330007       360            360           48         46        79.2      1.16     0.99
 061103003       360            360           60         53        80.0      1.25     1.05
 070411011       360            360           24         23        73.1      1.26     1.09
    29            0              0           120         119       54.3      1.20     1.20      (4)
 070307006       360            359           0           0        73.2      1.05     1.05
    33           360            360           60         57        80.0      1.51     1.26
    35           360            360           24         22        74.2      1.53     1.30
 070419002       360            360           0           0        72.7      1.63     1.63      (5)
    36           360            360           48         46        74.3      1.41     1.20
    37            0              0            60         55        62.3      1.26     1.26
   37.01         N/A            N/A          N/A         N/A        N/A       N/A     N/A
   37.02         N/A            N/A          N/A         N/A        N/A       N/A     N/A
   37.03         N/A            N/A          N/A         N/A        N/A       N/A     N/A
    38            0              0            84         83        60.5      1.39     1.39      (6)
    39           360            360           24         22        75.1      1.54     1.31
 070524004       360            360           48         48        80.0      1.44     1.22
 070123009       360            360           0           0        70.8      1.21     1.21      (7)
 070404004       360            360           24         22        66.7      1.41     1.21
 061102001       324            324           0           0        76.6      1.14     1.14
061102001A       N/A            N/A          N/A         N/A        N/A       N/A     N/A       (8)
061102001B       N/A            N/A          N/A         N/A        N/A       N/A     N/A
061102001C       N/A            N/A          N/A         N/A        N/A       N/A     N/A
061102001D       N/A            N/A          N/A         N/A        N/A       N/A     N/A
    47           360            360           48         45        76.8      1.44     1.21
 070506001       360            360           0           0        69.6      1.19     1.19
    52           360            360           0           0        71.7      1.41     1.41
 070508005       360            360           24         24        75.0      1.44     1.22      (9)
    53           360            360           24         21        63.8      1.40     1.20
   53.01         N/A            N/A          N/A         N/A        N/A       N/A     N/A
   53.02         N/A            N/A          N/A         N/A        N/A       N/A     N/A
 070226002       360            359           0           0        77.5      1.38     1.38
 070103005       360            360           36         33        74.7      1.69     1.40
 070117001       360            360           24         19        71.8      1.40     1.19
 070326004       360            360           24         24        69.7      1.18     1.04     (10)
 060309010       360            360           60         60        70.7      1.21     1.05     (11)
 070209006       360            357           0           0        79.6      1.28     1.28
 061130005       360            360           24         21        76.5      1.50     1.25
 070131010       360            360           60         56        79.5      1.50     1.26
 070328034       360            360           36         36        64.2      1.26     1.10
    55           360            360           48         46        72.3      1.42     1.20
    56           360            355           0           0        79.5      1.22     1.22
    59           360            360           12         12        74.4      1.37     1.21





NUMBER          PROPERTY NAME                              NOTE
------  ----------------------------   -----------------------------------------

 (1)       170-178 THOMPSON STREET     In addition to the 115 multifamily units,
                                       the collateral also includes 2 commercial
                                       units totaling 3,750 square feet. The
                                       commercial space represents approximately
                                       8.1% of the property's total revenues.

 (2)    WASHINGTON SQUARE APARTMENTS   In addition to the 144 multifamly units,
                                       the collateral also includes 8 commercial
                                       units totaling 17,589 square feet. The
                                       commercial space represents approximately
                                       13.0% of the property's total revenues.

 (3)       DOLPHIN BAY APARTMENTS      Occupancy/Net Cash Flow holdback - The
                                       property is a new development and the
                                       Lender will holdback approximately
                                       $1,000,000 as a debt service reserve.

 (4)         315-321 6TH AVENUE        In addition to the 12 multifamily units,
                                       the collateral also includes 4 commercial
                                       units totaling 4,800 square feet. The
                                       commercial space represents approximately
                                       59.4% of the property's total revenues.

 (5)            BEACON HILLS           Deloitte was provided with the dated rent
                                       roll for Beacon Hills, however the rent
                                       roll was unsigned. Please note that
                                       Deloitte checked the dated rent roll and
                                       no exceptions were found.

 (6)        128 WEST 13TH STREET       In addition to the 42 multifamily units,
                                       the collateral also includes 1 commercial
                                       unit totaling 816 square feet. The
                                       commercial space represents approximately
                                       3.3% of the property's total revenues.

 (7)            PELICAN ISLES          Deloitte was provided with the dated rent
                                       roll for Pelican Isles, however the rent
                                       roll was unsigned. Please note that
                                       Deloitte checked the dated rent roll and
                                       no exceptions were found.

 (8)           FRANKLIN WOODS          Deloitte noted that the total actual rent
                                       per the BRR is $47,835, however based on
                                       Deloitte's recalculation, the total
                                       actual rent in BRR should be $45,520.

 (9)       STONEY CREEK APARTMENT      Deloitte was provided with the dated rent
                                       roll for Stoney Creek, however the rent
                                       roll was unsigned. Please note that
                                       Deloitte checked the dated rent roll and
                                       no exceptions were found.

 (10)       PARK PLACE APARTMENTS      Deloitte was provided with the rent roll
                                       dated 5/31/2007, which is also used for
                                       underwriting however, the rent roll is
                                       not signed by the borrower. Deloitte is
                                       awaiting the certified rent roll.
                                       Therefore, Deloitte is unable to verify
                                       the rent balances for park place due to
                                       missing support.

 (11)         363 OCEAN PARKWAY        Deloitte was provided with the dated rent
                                       roll for 363 Ocean Parkway, however the
                                       rent roll was unsigned. Please note that
                                       Deloitte checked the dated rent roll and
                                       no exceptions were found.