FWP 1 file1.htm FWP

Free Writing Prospectus Filed Pursuant to Rule 433
Registration No. 333-130789-XX

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 any contrary information contained in any prior free writing prospectus relating to the subject securities and will be superseded by any contrary information contained in any subsequent free writing prospectus prior to the time of sale. In addition, certain information regarding the subject securities is not yet available and, accordingly, has been omitted from this free writing prospectus.

STATEMENT REGARDING THIS FREE WRITING PROSPECTUS

The depositor has filed a registration statement (including a prospectus) with the SEC (SEC File No. 333-130789) for the offering to which this free writing prospectus relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing trust 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 toll free 1-866-803-9204.

This free writing prospectus does not contain all information that is required to be included in the base prospectus and the prospectus supplement.

IMPORTANT NOTICE RELATING TO AUTOMATICALLY GENERATED EMAIL DISCLAIMERS

Any legends, disclaimers or other notices that may appear at the bottom of, or attached to, the email communication to which this material may have been attached are not applicable to these materials and should be disregarded. 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.

THE DATE OF THIS FREE WRITING PROSPECTUS IS AUGUST 30, 2007

PROSPECTUS SUPPLEMENT (FREE WRITING PROSPECTUS TO ACCOMPANY
PROSPECTUS DATED MAY 29, 2007)

$2,877,180,000 (Approximate)

BEAR STEARNS COMMERCIAL MORTGAGE SECURITIES TRUST 2007-PWR17
as Issuing Entity

SERIES 2007-PWR17 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
Bear Stearns Commercial Mortgage Securities Inc.
as Depositor

Wells Fargo Bank, National Association
Bear Stearns Commercial Mortgage, Inc.
Principal Commercial Funding II, LLC
Prudential Mortgage Capital Funding, LLC
Nationwide Life Insurance Company
as Sponsors and Mortgage Loan Sellers

We, Bear Stearns Commercial Mortgage Securities Inc., are establishing a trust fund. The offered certificates are mortgage-backed securities issued by the trust fund. Only the classes of mortgage pass-through certificates listed in the table below are being offered by this prospectus supplement and the accompanying prospectus. The trust fund will consist primarily of a pool of 264 commercial and multifamily first lien mortgage loans, with an initial mortgage pool balance of approximately $3,260,260,823. The offered Series 2007-PWR17 certificates are obligations of the issuing entity only and are not obligations of the depositor, the sponsors, the mortgage loan sellers or any of their respective affiliates, and neither the Series 2007-PWR17 certificates nor the underlying mortgage loans are insured or guaranteed by any governmental agency or any other person or entity. The trust fund will issue 27 classes of commercial mortgage pass-through certificates, 8 of which are being offered by this prospectus supplement. The offered certificates will accrue interest from September 1, 2007. Each class of certificates will be entitled to receive monthly distributions of interest or principal and interest generally on the fourth business day after the 7th day (or, if such 7th day is not a business day, the next succeeding business day) of each month, commencing in October 2007. No one will list the offered certificates on any national securities exchange or any automated quotation system of any registered securities association.

Investing in the offered certificates involves risks. You should review carefully the factors set forth under ‘‘Risk Factors’’ commencing on page S-36 of this prospectus supplement and page 2 in the accompanying prospectus.

Characteristics of the certificates offered to you include:


Class	Approximate Initial Certificate Balance(1)			Approximate Initial Pass-Through Rate		Pass-Through Rate Description			Ratings (S&P / Fitch)
Class A-1		$	101,750,000		%		(2	)	AAA / AAA
Class A-2		$	194,050,000		%		(2	)	AAA / AAA
Class A-3		$	311,800,000		%		(2	)	AAA / AAA
Class A-AB		$	132,000,000		%		(2	)	AAA / AAA
Class A-4		$	1,178,257,000		%		(2	)	AAA / AAA
Class A-1A		$	364,325,000		%		(2	)	AAA / AAA
Class A-M		$	326,026,000		%		(2	)	AAA / AAA
Class A-J		$	268,972,000		%		(2	)	AAA / AAA

(1)	The certificate balances are approximate and on the closing date may vary by up to 5%.

(2)

The Class A-1, Class A-2, Class A-3, Class A-AB, Class A-4, Class A-1A, Class A-M and Class A-J Certificates in each case will, at all times, accrue interest at a per annum rate equal to one of the following rates: (i) a fixed rate per annum, (ii) a variable rate, equal to the lesser of (a) a fixed rate per annum, and (b) the weighted average of the adjusted net mortgage interest rates on the pooled mortgage loans from time to time, (iii) a variable rate equal to the weighted average of the adjusted net mortgage interest rates on the pooled mortgage loans from time to time or (iv) a variable rate equal to the weighted average of the adjusted net mortgage interest rates on the pooled mortgage loans from time to time minus a specified percentage.

This prospectus supplement may be used to offer and sell the offered certificates only if it is accompanied by our prospectus dated May 29, 2007.

The Securities and Exchange Commission and state securities regulators have not approved or disapproved the certificates offered to you or determined if this prospectus supplement or the accompanying prospectus is truthful or complete. Any representation to the contrary is a criminal offense.

Bear, Stearns & Co. Inc. and Morgan Stanley & Co. Incorporated are the underwriters of this offering. Bear, Stearns & Co. Inc. and Morgan Stanley & Co. Incorporated will act as co-lead and co-bookrunning managers.


Bear, Stearns & Co. Inc.			Morgan Stanley

The date of this prospectus supplement is September , 2007.



                                TABLE OF CONTENTS
                                -----------------

                                                                            PAGE
                                                                            ----
                              PROSPECTUS SUPPLEMENT
                              ---------------------

Summary........................................................................7
Risk Factors..................................................................36
Capitalized Terms Used in this Prospectus Supplement..........................69
Forward-Looking Statements....................................................69
Transaction Parties...........................................................69
Description of the Offered Certificates.......................................91
Yield and Maturity Considerations............................................122
Description of the Mortgage Pool.............................................130
Servicing of the Mortgage Loans Under the Series 2007-PWR17
  Pooling and Servicing Agreement............................................175
Certain Legal Aspects of Mortgage Loans......................................198
Material Federal Income Tax Consequences.....................................199
ERISA Considerations.........................................................202
Legal Investment.............................................................205
Legal Matters................................................................205
Ratings......................................................................206
Glossary.....................................................................208

Schedule I:   Amortization Schedule for Town Center Plaza....................I-1

Schedule II:  Class A-AB Planned Principal Balances.........................II-1

Appendix A:   Mortgage Pool Information (Tables).............................A-1

Appendix B:   Certain Characteristics of the Mortgage Loans and Mortgaged
                Properties ..................................................B-1

Appendix C:   Certain Characteristics of the Multifamily and Manufactured
                Housing Community Loans......................................C-1

Appendix D:   Summaries of the Ten Largest Mortgage Loans....................D-1

Appendix E:   Global Clearance, Settlement and Tax Documentation Procedures..E-1

                              --------------------


                                       S-3



              IMPORTANT NOTICE ABOUT INFORMATION PRESENTED IN THIS
              PROSPECTUS SUPPLEMENT AND THE ACCOMPANYING PROSPECTUS

      Information about the offered certificates is provided in two separate
documents that progressively provide more detail:

      o     the accompanying prospectus, which provides general information,
            some of which may not apply to a particular class of offered
            certificates, including your class; and

      o     this prospectus supplement, which describes the specific terms of
            your class of offered certificates.

      You should rely only on the information contained in this prospectus
supplement and the accompanying prospectus. The depositor has not authorized
anyone to provide you with information that is different from that contained in
this prospectus supplement and the prospectus.

                         ------------------------------

      This prospectus supplement and the accompanying prospectus include cross
references to sections in these materials where you can find further related
discussions. The tables of contents in this prospectus supplement and the
prospectus identify the pages where these sections are located.

      Cross-references are included in this prospectus supplement and in the
accompanying prospectus which direct you to more detailed descriptions of a
particular topic. You can also find references to key topics in the table of
contents in this prospectus supplement on page S-3 and the table of contents in
the accompanying prospectus on page ii. You can find the definitions of
capitalized terms that are used in this prospectus supplement under the caption
"Glossary" beginning on page S-208 in this prospectus supplement and the
definitions of capitalized terms that are used in the accompanying prospectus
under the caption "Glossary" beginning on page 108 in the accompanying
prospectus.

      In this prospectus supplement, the terms "depositor", "we" and "us" refer
to Bear Stearns Commercial Mortgage Securities Inc.

                              --------------------

                             EUROPEAN ECONOMIC AREA

      IN RELATION TO EACH MEMBER STATE OF THE EUROPEAN ECONOMIC AREA WHICH HAS
IMPLEMENTED THE PROSPECTUS DIRECTIVE (EACH, A "RELEVANT MEMBER STATE"), EACH
UNDERWRITER HAS REPRESENTED AND AGREED THAT WITH EFFECT FROM AND INCLUDING THE
DATE ON WHICH THE PROSPECTUS DIRECTIVE IS IMPLEMENTED IN THAT RELEVANT MEMBER
STATE (THE "RELEVANT IMPLEMENTATION DATE") IT HAS NOT MADE AND WILL NOT MAKE AN
OFFER OF CERTIFICATES TO THE PUBLIC IN THAT RELEVANT MEMBER STATE PRIOR TO THE
PUBLICATION OF A PROSPECTUS IN RELATION TO THE CERTIFICATES WHICH HAS BEEN
APPROVED BY THE COMPETENT AUTHORITY IN THAT RELEVANT MEMBER STATE OR, WHERE
APPROPRIATE, APPROVED IN ANOTHER RELEVANT MEMBER STATE AND NOTIFIED TO THE
COMPETENT AUTHORITY IN THAT RELEVANT MEMBER STATE, ALL IN ACCORDANCE WITH THE
PROSPECTUS DIRECTIVE, EXCEPT THAT IT MAY, WITH EFFECT FROM AND INCLUDING THE
RELEVANT IMPLEMENTATION DATE, MAKE AN OFFER OF CERTIFICATES TO THE PUBLIC IN
THAT RELEVANT MEMBER STATE AT ANY TIME:


                                       S-4



      (A)   TO LEGAL ENTITIES WHICH ARE AUTHORISED OR REGULATED TO OPERATE IN
THE FINANCIAL MARKETS OR, IF NOT SO AUTHORISED OR REGULATED, WHOSE CORPORATE
PURPOSE IS SOLELY TO INVEST IN SECURITIES;

      (B)   TO ANY LEGAL ENTITY WHICH HAS TWO OR MORE OF (1) AN AVERAGE OF AT
LEAST 250 EMPLOYEES DURING THE LAST FINANCIAL YEAR; (2) A TOTAL BALANCE SHEET OF
MORE THAN (EURO)43,000,000 AND (3) AN ANNUAL NET TURNOVER OF MORE THAN
(EURO)50,000,000, AS SHOWN IN ITS LAST ANNUAL OR CONSOLIDATED ACCOUNTS; OR

      (C)   IN ANY OTHER CIRCUMSTANCES WHICH DO NOT REQUIRE THE PUBLICATION BY
THE ISSUER OF A PROSPECTUS PURSUANT TO ARTICLE 3 OF THE PROSPECTUS DIRECTIVE.

      FOR THE PURPOSES OF THIS PROVISION, THE EXPRESSION AN "OFFER OF
CERTIFICATES TO THE PUBLIC" IN RELATION TO ANY CERTIFICATES IN ANY RELEVANT
MEMBER STATE MEANS THE COMMUNICATION IN ANY FORM AND BY ANY MEANS OF SUFFICIENT
INFORMATION ON THE TERMS OF THE OFFER AND THE CERTIFICATES TO BE OFFERED SO AS
TO ENABLE AN INVESTOR TO DECIDE TO PURCHASE OR SUBSCRIBE THE CERTIFICATES, AS
THE SAME MAY BE VARIED IN THAT MEMBER STATE BY ANY MEASURE IMPLEMENTING THE
PROSPECTUS DIRECTIVE IN THAT MEMBER STATE AND THE EXPRESSION "PROSPECTUS
DIRECTIVE" MEANS DIRECTIVE 2003/71/EC AND INCLUDES ANY RELEVANT IMPLEMENTING
MEASURE IN EACH RELEVANT MEMBER STATE.

                                 UNITED KINGDOM

         EACH UNDERWRITER HAS REPRESENTED AND AGREED THAT:

      (A)   IT HAS ONLY COMMUNICATED OR CAUSED TO BE COMMUNICATED AND WILL ONLY
COMMUNICATE OR CAUSE TO BE COMMUNICATED AN INVITATION OR INDUCEMENT TO ENGAGE IN
INVESTMENT ACTIVITY (WITHIN THE MEANING OF SECTION 21 OF THE FINANCIAL SERVICES
AND MARKETS ACT 2000 (THE "FSMA")) RECEIVED BY IT IN CONNECTION WITH THE ISSUE
OR SALE OF THE CERTIFICATES IN CIRCUMSTANCES IN WHICH SECTION 21(1) OF THE FSMA
DOES NOT APPLY TO THE ISSUER; AND

      (B)   IT HAS COMPLIED AND WILL COMPLY WITH ALL APPLICABLE PROVISIONS OF
THE FSMA WITH RESPECT TO ANYTHING DONE BY IT IN RELATION TO THE CERTIFICATES IN,
FROM OR OTHERWISE INVOLVING THE UNITED KINGDOM.

                       NOTICE TO UNITED KINGDOM INVESTORS

      THE DISTRIBUTION OF THIS PROSPECTUS SUPPLEMENT IF MADE BY A PERSON WHO IS
NOT AN AUTHORISED PERSON UNDER THE FSMA, IS BEING MADE ONLY TO, OR DIRECTED ONLY
AT, PERSONS WHO (1) ARE OUTSIDE THE UNITED KINGDOM, OR (2) HAVE PROFESSIONAL
EXPERIENCE IN MATTERS RELATING TO INVESTMENTS, OR (3) ARE PERSONS FALLING WITHIN
ARTICLES 49(2)(A) THROUGH (D) ("HIGH NET WORTH COMPANIES, UNINCORPORATED
ASSOCIATIONS, ETC.") OR 19 (INVESTMENT PROFESSIONALS) OF THE FINANCIAL SERVICES
AND MARKET ACT 2000 (FINANCIAL PROMOTION) ORDER 2005 (ALL SUCH PERSONS TOGETHER
BEING REFERRED TO AS THE "RELEVANT PERSONS"). THIS PROSPECTUS SUPPLEMENT MUST
NOT BE ACTED ON OR RELIED ON BY PERSONS WHO ARE NOT RELEVANT PERSONS. ANY
INVESTMENT OR INVESTMENT ACTIVITY TO WHICH THIS PROSPECTUS SUPPLEMENT RELATES,
INCLUDING THE OFFERED CERTIFICATES, IS AVAILABLE ONLY TO RELEVANT PERSONS AND
WILL BE ENGAGED IN ONLY WITH RELEVANT PERSONS.


                                       S-5



      POTENTIAL INVESTORS IN THE UNITED KINGDOM ARE ADVISED THAT ALL, OR MOST,
OF THE PROTECTIONS AFFORDED BY THE UNITED KINGDOM REGULATORY SYSTEM WILL NOT
APPLY TO AN INVESTMENT IN THE OFFERED CERTIFICATES AND THAT COMPENSATION WILL
NOT BE AVAILABLE UNDER THE UNITED KINGDOM FINANCIAL SERVICES COMPENSATION
SCHEME.

                              --------------------


                                       S-6



                                     SUMMARY


      The following summary is a short description of the main terms of the
offered certificates and the pooled mortgage loans. This summary does not
contain all of the information that may be important to you. To fully understand
the terms of the offered certificates and the pooled mortgage loans, you will
need to read both this prospectus supplement and the accompanying prospectus.

                 OVERVIEW OF THE SERIES 2007-PWR17 CERTIFICATES

      The offered certificates will be part of a series of commercial mortgage
pass-through certificates designated as the series 2007-PWR17 Commercial
Mortgage Pass-Through Certificates. The series 2007-PWR17 certificates will
consist of 27 classes. The immediately following table identifies and specifies
various characteristics for those classes of series 2007-PWR17 certificates that
bear interest.

         SERIES 2007-PWR17 COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES



                           APPROX. %                         APPROX. %
                           INITIAL           APPROX.        OF INITIAL                  APPROX. INITIAL   WEIGHTED
                            TOTAL         INITIAL TOTAL      MORTGAGE    PASS-THROUGH        PASS-        AVERAGE    PRINCIPAL /
                RATINGS    CREDIT       PRINCIPAL BALANCE      POOL          RATE           THROUGH         LIFE       NOTIONAL
      CLASS    S&P/FITCH   SUPPORT     OR NOTIONAL AMOUNT    BALANCE      DESCRIPTION         RATE        (YEARS)       WINDOW
------------   ---------   ---------   ------------------   ----------   ------------   ---------------   --------   ------------

Offered Certificates
A-1              AAA/AAA   30.000%     $      101,750,000     3.121%                                         3.39    10/07 - 7/12
A-2              AAA/AAA   30.000%     $      194,050,000     5.952%                                         4.85     7/12 - 9/12
A-3              AAA/AAA   30.000%     $      311,800,000     9.564%                                         6.79     6/14 - 8/14
A-AB             AAA/AAA   30.000%     $      132,000,000     4.049%                                         7.15    9/12 - 10/16
A-4              AAA/AAA   30.000%     $    1,178,257,000    36.140%                                         9.76    10/16 - 8/17
A-1A             AAA/AAA   30.000%     $      364,325,000    11.175%                                         8.62    10/07 - 8/17
A-M              AAA/AAA   20.000%     $      326,026,000    10.000%                                         9.87     8/17 - 8/17
A-J              AAA/AAA   11.750%     $      268,972,000     8.250%                                         9.95     8/17 - 9/17

Certificates Not Offered
X                AAA/AAA     N/A       $    3,260,260,823       N/A      Variable IO                         8.80    10/07 - 7/19
B                AA+/AA+   10.875%     $       28,527,000     0.875%                                         9.96     9/17 - 9/17
C                 AA/AA    9.500%      $       44,829,000     1.375%                                         9.96     9/17 - 9/17
D               AA-/AA-    8.750%      $       24,452,000     0.750%                                         9.96     9/17 - 9/17
E                A+/A+     8.125%      $       20,376,000     0.625%                                         9.96     9/17 - 9/17
F                 A/A      7.250%      $       28,527,000     0.875%                                         9.96     9/17 - 9/17
G                A-/A-     6.250%      $       32,603,000     1.000%                                         9.96     9/17 - 9/17
H              BBB+/BBB+   5.125%      $       36,678,000     1.125%                                         9.96     9/17 - 9/17
J               BBB/BBB    4.125%      $       32,603,000     1.000%                                         9.96     9/17 - 9/17
K              BBB-/BBB-   3.125%      $       32,602,000     1.000%                                         9.96     9/17 - 9/17
L               BB+/BB+    2.750%      $       12,226,000     0.375%                                         9.96     9/17 - 9/17
M                BB/BB     2.375%      $       12,226,000     0.375%                                         9.96     9/17 - 9/17
N               BB-/BB-    2.000%      $       12,226,000     0.375%                                         9.96     9/17 - 9/17
O                B+/B+     1.750%      $        8,151,000     0.250%                                         9.96     9/17 - 9/17
P                 B/B      1.625%      $        4,075,000     0.125%                                         9.96     9/17 - 9/17
Q                B-/B-     1.375%      $        8,151,000     0.250%                                         9.96     9/17 - 9/17
S                NR/NR     0.000%      $       44,828,823     1.375%                                        10.08     9/17 - 7/19



                                       S-7



      In reviewing the foregoing table, prospective investors should note that--

o     Any information provided in this prospectus supplement regarding the
      characteristics of the certificates not offered by this prospectus
      supplement is provided only to enhance your understanding of the
      certificates that are offered by this prospectus supplement.

o     The Class X certificates will have an initial notional amount that is
      equal to the aggregate initial principal balance of the class A-1, A-2,
      A-3, A-AB, A-4, A-1A, A-M, A-J, B, C, D, E, F, G, H, J, K, L, M, N, O, P,
      Q and S certificates.

o     The actual total principal balance or notional amount, as applicable, of
      any class of series 2007-PWR17 certificates at initial issuance may be
      larger or smaller than the amount shown above, depending on the actual
      size of the initial mortgage pool balance or for other reasons. The actual
      size of the initial mortgage pool balance may be as much as 5% larger or
      smaller than the amount presented in this prospectus supplement.

o     The ratings shown in the table are those of Standard & Poor's Ratings
      Services, a division of The McGraw-Hill Companies, Inc. and Fitch, Inc.,
      respectively. The rated final distribution date for the certificates is
      the distribution date in June 2050.

o     The percentages indicated under the column "Approx. % Initial Total Credit
      Support" with respect to the class A-1, A-2, A-3, A-AB, A-4 and A-1A
      certificates represent the initial approximate credit support for those
      classes in the aggregate as if they were a single class of certificates.

o     For purposes of allocating distributions on the class A-1, A-2, A-3, A-AB,
      A-4 and A-1A certificates, the pool of mortgage loans will be deemed to
      consist of two distinct loan groups, loan group 1 and loan group 2. Loan
      group 1 will consist of 218 pooled mortgage loans, representing 88.8% of
      the initial mortgage pool balance. Loan group 2 will consist of 46 pooled
      mortgage loans, representing 11.2% of the initial mortgage pool balance.
      Loan group 2 will consist of 97.6% of the initial mortgage pool balance of
      all the pooled mortgage loans secured by multifamily or manufactured
      housing community properties. Additionally, loan group 2 includes two (2)
      mortgage loans secured by mixed use properties. These two (2) mortgage
      loans represent 1.0% of the initial mortgage pool balance and 9.2% of the
      initial loan group 2 balance.

o     The pass-through rates for the class , , , , , and certificates will
      remain fixed at the initial pass-through rate for the respective class
      (described in the table above as "Fixed"). The pass-through rates for the
      class , , , , , , , , , and certificates will equal the lesser of the
      initial pass-through rate for the respective class and the weighted
      average of the adjusted net mortgage interest rates on the pooled mortgage
      loans from time to time (described in the table above as "WAC Cap"). The
      pass-through rates for the class and certificates will equal the weighted
      average of the adjusted net mortgage interest rates on the pooled mortgage
      loans from time to time minus a specified percentage (described in the
      table above as "WAC - X%"). The pass-through rates for the class and
      certificates will equal the weighted average of the adjusted net mortgage
      interest rates on the pooled mortgage loans from time to time (described
      in the table above as "WAC"). The pass-through rate for the class X
      certificates in the aggregate will equal the excess of the weighted
      average of the adjusted net mortgage interest rates on the pooled mortgage
      loans from time to time over the weighted average of the pass-through
      rates from time to time on the class A-1, A-2, A-3, A-AB, A-4, A-1A, A-M,
      A-J, B, C, D, E, F, G, H, J, K, L, M, N, O, P, Q and S certificates
      (described in the table above as "Variable IO"). In the case of the Class
      X certificates and each other class of certificates for which the
      pass-through rate is based upon or equal to the weighted average of the
      adjusted net mortgage rate of the pooled mortgage loans, the initial
      pass-through rate listed in the table is approximate. The manner of the
      calculation of the weighted average of the adjusted net mortgage interest
      rates on the pooled mortgage loans from time to time is described under
      the heading "Description of the Offered
      Certificates--Distributions--Calculation of Pass-Through Rates" in this
      prospectus supplement.


                                       S-8



o     The weighted average lives and principal/notional windows presented in the
      table above have been calculated based on, among others, the assumptions
      that (i) each pooled mortgage loan with an anticipated repayment date is
      paid in full on that date, (ii) no pooled mortgage loan is otherwise
      prepaid prior to maturity (0% CPR), (iii) no defaults or losses occur with
      respect to the pooled mortgage loans and (iv) no extensions of maturity
      dates of mortgage loans occur. See "Yield and Maturity
      Considerations--Weighted Average Life" in this prospectus supplement.

o     For federal income tax purposes, each class of certificates presented in
      the table evidences a class of "regular interests" in a "real estate
      mortgage investment conduit", or REMIC. See "Material Federal Income Tax
      Consequences" in this prospectus supplement.

o     The series 2007-PWR17 certificates will also include the class R and V
      certificates, which do not have principal balances or notional amounts and
      do not accrue interest. The class R and V certificates are not presented
      in the table above and are not offered by this prospectus supplement.

                                RELEVANT PARTIES



ISSUING ENTITY......................    Bear Stearns Commercial Mortgage Securities Trust 2007-PWR17, a New York common
                                        law trust, will issue the certificates.  The trust will be formed pursuant to the
                                        pooling and servicing agreement among the depositor, the master servicers, the
                                        special servicer, the certificate administrator, the tax administrator and the
                                        trustee.  See "Transaction Parties--The Issuing Entity" in this prospectus
                                        supplement.

DEPOSITOR...........................    Bear Stearns Commercial Mortgage Securities Inc. is the depositor.  As depositor,
                                        Bear Stearns Commercial Mortgage Securities Inc. will acquire the mortgage loans
                                        from the mortgage loan sellers and deposit them into the trust fund.  See
                                        "Transaction Parties--The Depositor" in this prospectus supplement.

MASTER SERVICERS....................    Wells Fargo Bank, National Association will act as a master servicer with respect
                                        to those pooled mortgage loans sold by Wells Fargo Bank, National Association,
                                        Bear Stearns Commercial Mortgage, Inc., Principal Commercial Funding II, LLC and
                                        Nationwide Life Insurance Company to the depositor for deposit into the trust fund
                                        (and any related non-pooled mortgage loans that are secured by the same mortgaged
                                        property as those pooled mortgage loans), except as discussed under "Description
                                        of the Mortgage Pool -- Certain Characteristics of the Mortgage Pool -- Subordinated
                                        and/or other Financing -- Split Loan Structures -- The WFB Loan Groups" in this
                                        prospectus supplement.

                                        Prudential Asset Resources, Inc. will act as a master servicer with respect to
                                        those pooled mortgage loans sold by Prudential Mortgage Capital Funding, LLC to
                                        the depositor for deposit into the trust fund (and any related non-pooled mortgage
                                        loans that are secured by the same mortgaged property as those pooled mortgage
                                        loans) , except as discussed under "Description of the Mortgage Pool -- Certain
                                        Characteristics of the Mortgage Pool -- Subordinated and/or other Financing -Split
                                        Loan Structures -- The 32 Sixth Avenue Loan Group" in this prospectus supplement.

                                        The following table sets forth the approximate percentage of the pooled mortgage
                                        loans in the mortgage pool, loan group 1 and loan group 2 that are serviced by
                                        each master servicer.



                                       S-9





                                                                       NUMBER OF     % OF INITIAL  % OF INITIAL  % OF INITIAL
                                                                    POOLED MORTGAGE    MORTGAGE    LOAN GROUP 1  LOAN GROUP 2
                                             MASTER SERVICER             LOANS       POOL BALANCE     BALANCE       BALANCE
                                        --------------------------  ---------------  ------------  ------------  ------------

                                        Wells Fargo Bank,
                                          National Association....       218            85.0%         85.5%        80.8%
                                        Prudential Asset
                                          Resources, Inc..........        46            15.0%         14.5%        19.2%



                                        See "Transaction Parties--The Master Servicers" in this prospectus supplement.

                                        Each master servicer will be primarily responsible for servicing and
                                        administering, directly or through sub-servicers, mortgage loans for which it is
                                        the respective master servicer (a) as to which there is no default or reasonably
                                        foreseeable default that would give rise to a transfer of servicing to the special
                                        servicer and (b) as to which any such default or reasonably foreseeable default
                                        has been corrected, including as part of a work-out.  In addition, each master
                                        servicer will be primarily responsible for making principal and interest advances
                                        and servicing advances, for the mortgage loans it is the respective master
                                        servicer for, under the pooling and servicing agreement.

                                        The master servicing fee (which includes any primary servicing fee) in any month
                                        is an amount equal to the product of the portion of the per annum master servicing
                                        fee rate applicable to that month, determined in the same manner as the applicable
                                        mortgage rate is determined for each mortgage loan for that month, and the stated
                                        principal balance of each mortgage loan.  The master servicing fee rate for Wells
                                        Fargo Bank, National Association and Prudential Asset Resources, Inc. will range,
                                        on a loan-by-loan basis, from 0.02% per annum to 0.16% per annum.  In addition,
                                        the master servicers will be entitled to retain certain borrower-paid fees and
                                        certain income from investment of certain accounts maintained as part of the trust
                                        fund as additional servicing compensation. With respect to each pooled mortgage
                                        loan for which a primary servicer acts as a primary servicer, a portion of the
                                        master servicing fee is payable to that primary servicer.

                                        Wells Fargo Bank, National Association will also act as servicer report
                                        administrator and in that capacity will be responsible for the assembly and
                                        combination of various reports prepared by the special servicer and the other
                                        master servicer.

                                        When we refer in this prospectus supplement to a master servicer in relation to
                                        one or more of the mortgage loans, we mean the applicable master servicer for
                                        those mortgage loans as identified above.

PRIMARY SERVICERS...................    Principal Global Investors, LLC will act as primary servicer with respect to all
                                        of the pooled mortgage loans sold by Principal Commercial Funding II, LLC to the
                                        depositor for deposit into the trust fund.

                                        Nationwide Life Insurance Company will act as primary servicer with respect to all
                                        of the pooled mortgage loans sold by Nationwide Life Insurance Company to the
                                        depositor for deposit into the trust fund.



                                      S-10





                                        See "Servicing of the Mortgage Loans Under the Series 2007-PWR17 Pooling and
                                        Servicing Agreement" and "Transaction Parties--Primary Servicers" in this
                                        prospectus supplement.

                                        Each of Principal Global Investors, LLC and Nationwide Life Insurance Company will
                                        be entitled to receive a primary servicing fee on each mortgage loan for which it
                                        is the primary servicer in an amount equal to the product of the applicable
                                        primary servicing fee rate and the stated principal balance of the applicable
                                        mortgage loan immediately before the related due date (prorated for the number of
                                        days during the calendar month for that mortgage loan for which interest actually
                                        accrues on that mortgage loan).  The primary servicing fee is payable only from
                                        collections on the related mortgage loan and is included in the applicable master
                                        servicing fee rate for each of the related pooled mortgage loans.  The primary
                                        servicing fee rate for Principal Global Investors, LLC is 0.01% per annum.  The
                                        primary servicing fee rate for Nationwide Life Insurance Company will range, on a
                                        loan-by-loan basis, from 0.05% per annum to 0.14% per annum.

SPECIAL SERVICER....................    Centerline Servicing Inc., a Delaware corporation, will initially be appointed as
                                        special servicer with respect to all of the pooled mortgage loans in the trust
                                        fund (and any related non-pooled mortgage loans that are secured by the same
                                        mortgaged property), except as discussed under "Description of the Mortgage Pool --
                                        Certain Characteristics of the Mortgage Pool -- Subordinated and/or other Financing
                                        -Split Loan Structures -- The WFB Loan Groups" and "-- The 32 Sixth Avenue Loan
                                        Group" in this prospectus supplement.

                                        Generally, the special servicer will service a mortgage loan upon the occurrence
                                        of certain events that cause that mortgage loan to become a "specially serviced
                                        mortgage loan."  The special servicer's principal compensation for its special
                                        servicing activities will be the special servicing fee, the workout fee and the
                                        liquidation fee.  See "Servicing of the Mortgage Loans Under the Series 2007-PWR17
                                        Pooling and Servicing Agreement" and "Transaction Parties--The Special Servicer" in
                                        this prospectus supplement.

                                        The special servicing fee is an amount equal to, in any month, the product of the
                                        portion of a rate equal to 0.25% per annum applicable to that month, determined in
                                        the same manner as the applicable mortgage rate is determined for each specially
                                        serviced mortgage loan for that month, and the stated principal balance of each
                                        specially serviced mortgage loan.

                                        The liquidation fee means, generally, 1.0% of the liquidation proceeds received in
                                        connection with a final disposition of a specially serviced mortgage loan or REO
                                        property or portion thereof and any condemnation proceeds and insurance proceeds
                                        received by the trust fund other than in connection with the purchase or
                                        repurchase of any pooled mortgage loan from the trust fund by any person (net of
                                        any default interest, late payment charges and/or post-ARD additional interest).

                                        The workout fee is a fee payable with respect to any worked-out mortgage loan
                                        (which means a specially serviced mortgage loan for which three consecutive full
                                        and timely monthly payments have been made, there is no other event causing it to
                                        constitute a specially serviced mortgage loan, and certain other conditions have
                                        been met), equal to 1.0% of the amount of each collection of interest (other than
                                        default interest and/or post-ARD additional interest) and principal received
                                        (including any insurance proceeds



                                      S-11





                                        or condemnation proceeds received and applied as a payment of interest and
                                        principal) on that mortgage loan for so long as it remains a worked-out mortgage
                                        loan.

                                        In addition, the special servicer will be entitled to retain certain borrower paid
                                        fees and certain income from investment of certain accounts maintained as part of
                                        the trust fund as additional servicing compensation.

CERTIFICATE ADMINISTRATOR, TAX
ADMINISTRATOR AND CERTIFICATE
REGISTRAR...........................    Wells Fargo Bank, National Association, will act as certificate administrator, tax
                                        administrator and certificate registrar.

                                        The certificate administrator is required to make distributions of the available
                                        distribution amount on each distribution date to the certificateholders and to
                                        prepare reports detailing the distributions to certificateholders on each
                                        distribution date and the performance of the pooled mortgage loans and mortgaged
                                        properties.  The certificate administrator fee is an amount equal to, in any
                                        month, the product of the portion of a rate equal to         % applicable to that
                                        month, determined in the same manner as the applicable mortgage rate is determined
                                        for each mortgage loan for that month, and the stated principal balance of each
                                        mortgage loan.

TRUSTEE AND CUSTODIAN...............    LaSalle Bank National Association, a national banking association, will act as
                                        trustee of the trust fund on behalf of the Series 2007-PWR17 certificateholders
                                        and as custodian.  See "Transaction Parties--The Trustee" in this prospectus
                                        supplement.  In addition, the trustee will be primarily responsible for back-up
                                        advancing if a master servicer fails to perform its advancing obligations.
                                        Following the transfer of the underlying mortgage loans into the trust fund, the
                                        trustee, on behalf of the trust fund, will become the holder of each mortgage loan
                                        transferred to the trust fund.

                                        The trustee fee is an amount equal to, in any month, the product of the portion of
                                        a rate equal to       % per annum applicable to that month, determined in the
                                        same manner as the applicable mortgage rate is determined for each mortgage loan
                                        for that month, and the stated principal balance of each mortgage loan.

SPONSORS............................    Wells Fargo Bank, National Association, a national banking association, Bear
                                        Stearns Commercial Mortgage, Inc., a New York corporation, Principal Commercial
                                        Funding II, LLC, a Delaware limited liability company, Prudential Mortgage Capital
                                        Funding, LLC, a Delaware limited liability company, and Nationwide Life Insurance
                                        Company, an Ohio corporation, are sponsors of this transaction.  As sponsors,
                                        those entities have organized and initiated the transactions in which the
                                        certificates will be issued and will sell mortgage loans to the depositor.  The
                                        depositor will transfer the mortgage loans to the trust fund, and the trust fund
                                        will then issue the certificates.  See "Transaction Parties--The Sponsors, Mortgage
                                        Loan Sellers and Originators" in this prospectus supplement.

MORTGAGE LOAN SELLERS...............    Wells Fargo Bank, National Association, Bear Stearns Commercial Mortgage, Inc.,
                                        Principal Commercial Funding II, LLC, Prudential Mortgage Capital Funding, LLC and
                                        Nationwide Life Insurance Company are the mortgage loan sellers.

                                        The following table sets forth the number and the approximate percentage of the
                                        pooled mortgage loans in the mortgage pool, loan group 1 and group 2 that have
                                        been sold by the related mortgage loan seller to the depositor.



                                      S-12





                                                             NUMBER OF     NUMBER OF
                                                 NUMBER OF     POOLED        POOLED
                                                  POOLED      MORTGAGE      MORTGAGE    % OF INITIAL  % OF INITIAL  % OF INITIAL
                                                 MORTGAGE     LOANS IN      LOANS IN      MORTGAGE    LOAN GROUP 1  LOAN GROUP 2
             MORTGAGE LOAN SELLER                  LOANS    LOAN GROUP 1  LOAN GROUP 2  POOL BALANCE     BALANCE       BALANCE
-----------------------------------------------  ---------  ------------  ------------  ------------  ------------  ------------

Wells Fargo Bank, National Association.........     110          93            17            34.3%        34.4%        32.9%
Bear Stearns Commercial Mortgage, Inc..........      48          38            10            21.7%        21.2%        25.4%
Principal Commercial Funding II, LLC...........      34          26             8            20.7%        21.6%        13.2%
Prudential Mortgage Capital Funding, LLC.......      46          39             7            15.0%        14.5%        19.2%
Nationwide Life Insurance Company..............      26          22             4             8.4%         8.2%         9.4%



ORIGINATORS.........................    Each mortgage loan seller or its affiliate originated the mortgage loans as to
                                        which it is acting as mortgage loan seller.  See "Transaction Parties--The
                                        Sponsors, Mortgage Loan Sellers and Originators" in this prospectus supplement.

UNDERWRITERS........................    Bear, Stearns & Co. Inc. and Morgan Stanley & Co. Incorporated are the
                                        underwriters of this offering.  Bear, Stearns & Co. Inc. and Morgan Stanley & Co.
                                        Incorporated will act as co-lead and co-bookrunning managers.

AFFILIATIONS AND CERTAIN
RELATIONSHIPS AMONG
TRANSACTION PARTIES.................    Wells Fargo Bank, National Association, a sponsor, originator and mortgage loan
                                        seller, is also one of the master servicers, the certificate administrator, the
                                        tax administrator and the certificate registrar with respect to the mortgage loans
                                        and the trust fund.

                                        Bear Stearns Commercial Mortgage, Inc., a sponsor, originator and mortgage loan
                                        seller, Bear Stearns Commercial Mortgage Securities Inc., the depositor, and Bear,
                                        Stearns & Co. Inc., one of the underwriters, are affiliates.

                                        Principal Commercial Funding II, LLC, a sponsor and mortgage loan seller, and
                                        Principal Global Investors, LLC, the primary servicer with respect to those
                                        mortgage loans sold to the trust fund by Principal Commercial Funding II, LLC, are
                                        affiliates.

                                        Prudential Mortgage Capital Funding, LLC, a sponsor and mortgage loan seller,
                                        Prudential Mortgage Capital Company, LLC, an originator, and Prudential Asset
                                        Resources, Inc., one of the master servicers, are affiliates.

                                        Nationwide Life Insurance Company, a sponsor, originator and mortgage loan seller,
                                        is also the primary servicer with respect to those mortgage loans sold to the
                                        trust fund by Nationwide Life Insurance Company.

                                        See "Transaction Parties--The Sponsors, Mortgage Loan Sellers and Originators" and
                                        "--Affiliations and Certain Relationships Among Transaction Parties" in this
                                        prospectus supplement.

SERIES 2007-PWR17 CONTROLLING
CLASS REPRESENTATIVE................    At any time of determination, the holder of the majority interest in the most
                                        subordinate class of principal balance certificates that has a total principal
                                        balance at least equal to 25% of its total initial principal balance (or, if no
                                        class satisfies that condition, the holder of the majority interest in the most
                                        subordinate class of principal balance



                                      S-13





                                        certificates then outstanding) will be entitled to appoint a representative that
                                        generally will be entitled to--

                                                     o      replace the special servicer, and

                                                     o      direct the special servicer with respect to various special
                                                            servicing matters as to the pooled mortgage loans.

                                        For purposes of determining the series 2007-PWR17 controlling class
                                        representative, the class A-1, A-2, A-3, A-AB, A-4 and A-1A certificates will
                                        represent a single class of certificates.

                                        Notwithstanding the foregoing, the series 2007-PWR17 controlling class
                                        representative will generally not have those rights with respect to the DRA /
                                        Colonial Office Portfolio loan group, the 1101 New York Avenue loan group or the
                                        32 Sixth Avenue loan group (each of which is principally serviced and administered
                                        under the pooling and servicing agreement for another commercial mortgage
                                        securitization).  However, to the extent that the trust as the holder of the DRA /
                                        Colonial Office Portfolio loan group, the 1101 New York Avenue loan group or the
                                        32 Sixth Avenue loan group has consultation rights with respect to proposed
                                        servicing actions of the master servicer or special servicer under the applicable
                                        other pooling and servicing agreement, the series 2007-PWR17 controlling class
                                        representative will be entitled to exercise those rights on behalf of the trust.
                                        See "Servicing of the Mortgage Loans Under the Series 2007-PWR17 Pooling and
                                        Servicing Agreement--The Series 2007-PWR17 Controlling Class Representative" and
                                        "Description of the Mortgage Pool--Certain Characteristics of the Mortgage
                                        Pool--Pari Passu, Subordinate and/or Other Financing--Split Loan Structures" in this
                                        prospectus supplement.

                                        It is expected that Centerline REIT Inc., an affiliate of Centerline Servicing
                                        Inc., the initial special servicer, will be the initial representative of the
                                        series 2007-PWR17 controlling class.

OTHER SPLIT LOAN NOTEHOLDERS........    The pooled mortgage loan secured by the mortgaged property identified on Appendix
                                        B to this prospectus supplement as DRA / Colonial Office Portfolio is part of a
                                        split loan structure that includes a pooled mortgage loan and multiple non-pooled
                                        mortgage loans that are pari passu in right of payment with each other.  The DRA /
                                        Colonial Office Portfolio loan group is principally serviced and administered
                                        under the pooling and servicing agreement for the Merrill Lynch Mortgage Trust
                                        2007-C1 commercial mortgage securitization. The pooled mortgage loan secured by
                                        the mortgaged property identified on Appendix B to this prospectus supplement as
                                        RRI Hotel Portfolio is part of a split loan structure that includes a pooled
                                        mortgage loan and one or more non-pooled mortgage loans that are pari passu in
                                        right of payment with that pooled mortgage loan.  The pooled mortgage loan secured
                                        by the mortgaged property identified on Appendix B to this prospectus supplement
                                        as 1101 New York Avenue is part of a split loan structure that includes a pooled
                                        mortgage loan and one non-pooled mortgage loan that is pari passu in right of
                                        payment with that pooled mortgage loan.  The 1101 New York Avenue loan group is
                                        principally serviced and administered under the pooling and servicing agreement
                                        for the Merrill Lynch Mortgage Trust 2007-C1 commercial mortgage securitization.
                                        The pooled mortgage loan secured by the mortgaged property identified on Appendix
                                        B to this prospectus supplement as 32 Sixth Avenue is part of a split loan
                                        structure that includes a pooled mortgage loan and one non-pooled mortgage loan
                                        that is pari passu in right of payment with that pooled mortgage loan. The 32
                                        Sixth Avenue loan group is principally serviced and



                                      S-14





                                        administered under the pooling and servicing agreement for our series 2007-PWR16
                                        commercial mortgage securitization.  The pooled mortgage loans secured by the
                                        mortgaged properties identified on Appendix B to this prospectus supplement as
                                        Fairlane Woods, Fairfield Inn - Chantilly, VA, Hampton Inn - Woodbridge, VA,
                                        Graceland Shopping Center and Parkwood Apartments, respectively, are in each case,
                                        part of a split loan structure that includes both a pooled mortgage loan and one
                                        non-pooled mortgage loan that is subordinate in right of payment to the related
                                        pooled mortgage loan.  Each of the RRI Hotel Portfolio, Fairlane Woods, Fairfield
                                        Inn - Chantilly, VA, Hampton Inn - Woodbridge, VA, Graceland Shopping Center and
                                        Parkwood Apartments loan groups will be principally serviced and administered
                                        under the series 2007-PWR17 pooling and servicing agreement.  In connection with
                                        each of the DRA / Colonial Office Portfolio, RRI Hotel Portfolio, 1101 New York
                                        Avenue, 32 Sixth Avenue, Fairlane Woods, Fairfield Inn - Chantilly, VA, Hampton
                                        Inn - Woodbridge, VA, Graceland Shopping Center and Parkwood Apartments loan
                                        groups, the holder of one of the related non-pooled mortgage loans (or a
                                        representative on its behalf) will have one or more of the following: various
                                        approval and/or consultation rights with respect to material servicing decisions,
                                        rights to appoint or replace the party that performs special servicing duties,
                                        rights to cure defaults and/or options to purchase the related pooled mortgage
                                        loan if the loans in that group become defaulted.  In addition, the trust as the
                                        holder of the DRA / Colonial Office Portfolio, 1101 New York Avenue and 32 Sixth
                                        Avenue pooled mortgage loans will have certain consultation rights with respect to
                                        certain servicing decisions and the series 2007-PWR17 controlling class
                                        representative will be entitled to exercise those rights.  See "Description of the
                                        Mortgage Pool--Certain Characteristics of the Mortgage Pool--Pari Passu, Subordinate
                                        and/or Other Financing--Split Loan Structures" in this prospectus supplement for
                                        more information with respect to these rights.  The table below shows the pooled
                                        mortgage loans that have split loan structures:



                                      S-15





                                                                                                                      PRIORITY OF
                                                                                             ORIGINAL AGGREGATE       NON-POOLED
                            % OF INITIAL   % OF INITIAL  % OF INITIAL  CUT-OFF DATE BALANCE PRINCIPAL BALANCE OF     MORTGAGE LOAN
                           MORTGAGE POOL   LOAN GROUP 1  LOAN GROUP 2   OF POOLED MORTGAGE   NON-POOLED MORTGAGE  RELATIVE TO POOLED
        MORTGAGE LOAN         BALANCE         BALANCE       BALANCE          LOAN(S)               LOAN(S)           MORTGAGE LOAN
-------------------------  -------------   ------------  ------------  -------------------- --------------------  ------------------

DRA / Colonial Office
   Portfolio                  7.6%            8.5%            N/A          $247,302,419         $494,604,837         Pari Passu
RRI Hotel Portfolio           5.7%            6.4%            N/A          $186,000,000         $279,000,000         Pari Passu
1101 New York Avenue          3.5%            3.9%            N/A          $112,500,000         $112,500,000         Pari Passu
32 Sixth Avenue               1.2%            1.4%            N/A           $40,000,000         $320,000,000         Pari Passu
Graceland Shopping Center     1.0%            1.1%            N/A           $32,500,000             $500,000(1)      Subordinate
Fairlane Woods                0.7%            N/A             6.3%          $22,800,000           $1,650,000         Subordinate
Parkwood Apartments           0.4%            N/A             4.0%          $14,500,000             $500,000         Subordinate
Fairfield Inn -
  Chantilly, VA               0.3%            0.4%            N/A           $11,120,000             $695,000         Subordinate
Hampton Inn -
  Woodbridge, VA              0.3%            0.4%            N/A           $10,160,000             $635,000         Subordinate


(1)   The holder of the related non-pooled mortgage loan may provide, at its
      sole discretion, an additional advance on the related non-pooled mortgage
      loan to the related borrower subject to the satisfaction of certain
      conditions as described in "Description of the Mortgage Pool--Certain
      Characteristics of the Mortgage Pool --Pari Passu, Subordinate and/or
      Other Financing--Split Loan Structures--PCFII Mortgage Loan Groups" and
      "--Pari Passu, Subordinate and/or Other Financing--Other Property--Secured
      Financing and Mezzanine and Similar Financing" in this prospectus
      supplement.

                          SIGNIFICANT DATES AND PERIODS



CUT-OFF DATE........................    The pooled mortgage loans will be considered part of the trust fund as of their
                                        respective cut-off dates.  The cut-off date with respect to each pooled mortgage
                                        loan is the due date for the monthly debt service payment that is due in September
                                        2007 (or, in the case of any mortgage loan that has its first due date after
                                        September 2007, the later of the date of origination of that pooled mortgage loan
                                        and the date that would have been its due date in September 2007 under the terms
                                        of that mortgage loan if a monthly payment were scheduled to be due in that
                                        month).  All payments and collections received on the pooled mortgage loans after
                                        their respective cut-off dates will belong to the trust fund, except that any
                                        payments or collections that represent amounts due on or before that date will
                                        belong to the related mortgage loan seller.

ISSUE DATE..........................    The date of initial issuance for the series 2007-PWR17 certificates will be on or
                                        about September 27, 2007.



                                      S-16





DETERMINATION DATE..................    The monthly cut-off date for information regarding the pooled mortgage loans that
                                        must be reported to the holders of the series 2007-PWR17 certificates on any
                                        distribution date will be the close of business on the determination date in the
                                        same calendar month as that distribution date.  The determination date will be the
                                        seventh day of each month, or, if that day is not a business day, then the next
                                        succeeding business day.

DISTRIBUTION DATE/DISTRIBUTION
    FREQUENCY.......................    Distributions on the series 2007-PWR17 certificates are scheduled to occur monthly
                                        on the fourth business day following the related determination date, commencing in
                                        October 2007.

RECORD DATE.........................    The record date for each monthly distribution on the series 2007-PWR17
                                        certificates will be the last business day of the prior calendar month except as
                                        may otherwise be set forth in this prospectus supplement with respect to the final
                                        distribution date.

COLLECTION PERIOD...................    Amounts available for distribution on the series 2007-PWR17 certificates on any
                                        distribution date will depend on the payments and other collections received on or
                                        with respect to the pooled mortgage loans during the related collection period,
                                        and any advances of payments due (without regard to grace periods) on or with
                                        respect to the pooled mortgage loans in the month in which the distribution date
                                        occurs.  In general, each collection period--

                                                     o      will relate to a particular distribution date,

                                                     o      will be approximately one month long,

                                                     o      will begin when the prior collection period ends or, in the
                                                            case of the first collection period, will begin as of the
                                                            respective cut-off dates for the mortgage loans, and

                                                     o      will end at the close of business on the determination date
                                                            immediately preceding the related distribution date.

INTEREST ACCRUAL PERIOD.............    The interest accrual period for each class of interest-bearing certificates for
                                        each distribution date will be the calendar month immediately preceding the month
                                        in which that distribution date occurs.

ASSUMED FINAL DISTRIBUTION DATES....    The distribution date on which each class of offered certificates is expected to
                                        be paid in full, assuming no delinquencies, losses, modifications, extensions of
                                        maturity dates, repurchases or, except as contemplated by the next sentence,
                                        prepayments of the pooled mortgage loans after the initial issuance of the
                                        certificates, is set forth opposite that class in the table below. For purposes of
                                        the table, each pooled mortgage loan with an anticipated repayment date is assumed
                                        to repay in full on its anticipated repayment date.  The actual final distribution
                                        date for any class of offered certificates may be earlier or later (and could be
                                        substantially later) than the assumed final distribution date for that class.



                                      S-17





                                                          MONTH AND YEAR OF
                                                            ASSUMED FINAL
                                          CLASS           DISTRIBUTION DATE
                                        ---------       -------------------

                                           A-1                July 2012
                                           A-2             September 2012
                                           A-3               August 2014
                                          A-AB              October 2016
                                           A-4               August 2017
                                          A-1A               August 2017
                                           A-M               August 2017
                                           A-J             September 2017



RATED FINAL DISTRIBUTION DATE.......    To the extent described in this prospectus supplement, the ratings of each class
                                        of offered certificates address the likelihood of the timely payment of interest
                                        and the ultimate payment of principal due on the certificates of that class on or
                                        before the distribution date in June 2050.

                     DESCRIPTION OF THE OFFERED CERTIFICATES

GENERAL.............................    The trust fund will issue 27 classes of the series 2007-PWR17 certificates with an
                                        approximate total principal balance at initial issuance equal to $3,260,260,823.
                                        Only the class A-1, A-2, A-3, A-AB, A-4, A-1A, A-M and A-J certificates are being
                                        offered by this prospectus supplement.  The remaining classes of the series
                                        2007-PWR17 certificates (other than the class R and V certificates) will be
                                        offered separately in a private offering.

DENOMINATIONS.......................    We intend to deliver the class A-1, A-2, A-3, A-AB, A-4, A-1A, A-M and A-J
                                        certificates in minimum denominations of $25,000.  Investments in excess of the
                                        minimum denominations may be made in multiples of $1.

CLEARANCE AND SETTLEMENT............    You will hold your offered certificates in book-entry form through The Depository
                                        Trust Company, in the United States, or Clearstream Banking, societe anonyme or
                                        Euroclear Bank as operator of The Euroclear System, in Europe.  As a result, you
                                        will not receive a fully registered physical certificate representing your
                                        interest in any offered certificate, except under the limited circumstances
                                        described under "Description of the Certificates--Book-Entry Registration and
                                        Definitive Certificates" in the accompanying prospectus.

CERTIFICATE PRINCIPAL BALANCES
    AND CERTIFICATE
    NOTIONAL AMOUNTS................    The class A-1, A-2, A-3, A-AB, A-4, A-1A, A-M, A-J, B, C, D, E, F, G, H, J, K, L,
                                        M, N, O, P, Q and S certificates will be the series 2007-PWR17 certificates with
                                        principal balances and are sometimes referred to as the series 2007-PWR17
                                        principal balance certificates.   The table appearing under the caption "--Overview
                                        of the Series 2007-PWR17 Certificates" above identifies the approximate total
                                        principal balance of each class of series 2007-PWR17 principal balance
                                        certificates at initial issuance, subject to a variance which depends on, among
                                        other things, the actual size of the initial mortgage pool balance.  The actual
                                        size of the initial mortgage pool balance is subject to a variance of plus or
                                        minus 5%.

                                        The total principal balance of each class of series 2007-PWR17 principal balance
                                        certificates will be reduced on each distribution date by the amount of any
                                        distributions



                                      S-18





                                        of principal actually made on, and any losses actually allocated to, that class of
                                        certificates on that distribution date.

                                        The class X certificates will not have a principal balance and the holders of that
                                        class will not be entitled to distributions of principal.  For purposes of
                                        calculating the amount of accrued interest with respect to those certificates,
                                        however, the class X certificates will have a total notional amount equal to the
                                        total principal balance of the class A-1, A-2, A-3, A-AB, A-4, A-1A, A-M, A-J, B,
                                        C, D, E, F, G, H, J, K, L, M, N, O, P, Q and S certificates outstanding from time
                                        to time.  The table appearing under the caption "--Overview of the Series
                                        2007-PWR17 Certificates" above identifies the approximate total notional amount of
                                        the class X certificates at initial issuance, subject to a variance which depends
                                        on, among other things, the actual size of the initial mortgage pool balance.  The
                                        total notional amount of the class X certificates will be reduced on each
                                        distribution date by the amount of any distributions of principal actually made on
                                        that distribution date on, and any losses actually allocated on that distribution
                                        date to, any class of series 2007-PWR17 principal balance certificates whose
                                        principal balance forms a part of the total notional amount of the Class X
                                        Certificates.

PASS-THROUGH RATES..................    The class A-1, A-2, A-3, A-AB, A-4, A-1A, X, A-M, A-J, B, C, D, E, F, G, H, J, K,
                                        L, M, N, O, P, Q and S certificates will be the series 2007-PWR17 certificates
                                        that bear interest and are sometimes referred to as the series 2007-PWR17
                                        interest-bearing certificates.  The table appearing under the caption "--Overview
                                        of the Series 2007-PWR17 Certificates" above provides the indicated information
                                        regarding the pass-through rate at which each of those classes of the series
                                        2007-PWR17 certificates will accrue interest.

                                        The weighted average of the adjusted net mortgage interest rates on the pooled
                                        mortgage loans from time to time will be calculated in the manner described under
                                        the heading "Description of the Offered Certificates--Distributions--Calculation of
                                        Pass-Through Rates" in this prospectus supplement.  See also "Glossary--Weighted
                                        Average Pool Pass-Through Rate" in this prospectus supplement.

DISTRIBUTIONS

A.  GENERAL.........................    For purposes of allocating distributions on the certificates, the mortgage pool
                                        will be divided into:

                                                     o      loan group 1 consisting of two hundred eighteen (218) pooled
                                                            mortgage loans, representing 88.8% of the initial mortgage
                                                            pool balance, and

                                                     o      loan group 2 consisting of forty-six (46) pooled mortgage
                                                            loans, representing 11.2% of the initial mortgage pool
                                                            balance. Loan group 2 will consist of 97.6% of the initial
                                                            mortgage pool balance of the pooled mortgage loans secured by
                                                            multifamily or manufactured housing community properties.
                                                            Additionally, loan group 2 includes two (2) mortgage loans
                                                            secured by mixed use properties. These two (2) mortgage loans
                                                            represent 1.0% of the initial mortgage pool balance and 9.2%
                                                            of the initial loan group 2 balance.

                                        The certificate administrator will make distributions of interest and, if and when
                                        applicable, principal on the classes of series 2007-PWR17 certificates, first, on
                                        the class



                                      S-19





                                        A-1, A-2, A-3, A-AB, A-4, A -1A and X certificates; second, on the class A-M
                                        certificates; third, on the class A-J certificates; and then on the other classes
                                        of certificates in order of their alphabetical designation.  Allocation of
                                        interest distributions among the class A-1, A-2, A-3, A-AB, A-4, A-1A and X
                                        certificates is described under "--Distributions of Interest" below.  Allocation of
                                        principal distributions among the class A-1, A-2, A-3, A-AB, A-4 and A-1A
                                        certificates is described under "--Distributions of Principal" below.  The class X
                                        certificates do not have principal balances and do not entitle their holders to
                                        distributions of principal.

                                        In general, the funds available for distribution to certificateholders on each
                                        distribution date will be net of all forms of compensations payable to the parties
                                        to the pooling and servicing agreement, reimbursements of servicing advances, P&I
                                        advances, interest on those advances and indemnification expenses.

                                        See "Description of the Offered Certificates--Distributions--Priority of
                                        Distributions" and "Description of the Offered Certificates--Fees and Expenses" in
                                        this prospectus supplement.

B.  DISTRIBUTIONS OF INTEREST.......    Each class of series 2007-PWR17 certificates (other than the class R and V
                                        certificates) will bear interest.  With respect to each interest-bearing class,
                                        interest will accrue during each interest accrual period based upon:

                                                     o      the pass-through rate for that class and interest accrual
                                                            period;

                                                     o      the total principal balance or notional amount, as the case
                                                            may be, of that class outstanding immediately prior to the
                                                            related distribution date; and

                                                     o      the assumption that each interest accrual period consists of
                                                            30 days and each year consists of 360 days.

                                        A whole or partial prepayment on a pooled mortgage loan, whether made by the
                                        related borrower or resulting from the application of insurance proceeds and/or
                                        condemnation proceeds, may not be accompanied by the amount of one full month's
                                        interest on the prepayment.  As and to the extent described under "Description of
                                        the Offered Certificates--Distributions--Interest Distributions" in this prospectus
                                        supplement, prepayment interest shortfalls may be allocated to reduce the amount
                                        of accrued interest otherwise payable to the holders of all the series 2007-PWR17
                                        principal balance certificates on a pro rata basis.

                                        On each distribution date, subject to available funds and the allocation and
                                        distribution priorities described under "--General" above, you will be entitled to
                                        receive your proportionate share of all unpaid distributable interest accrued with
                                        respect to your class of offered certificates through the end of the related
                                        interest accrual period.

                                        Interest distributions with respect to the class A-1, A-2, A-3, A-AB, A-4, A-1A
                                        and X certificates will be made concurrently:

                                                     o      in the case of the class A-1, A-2, A-3, A-AB and A-4
                                                            certificates, on a pro rata basis in accordance with their
                                                            respective interest entitlements, from available funds
                                                            attributable to loan group 1;

                                                     o      in the case of the class A-1A certificates, from available
                                                            funds attributable to loan group 2; and



                                      S-20





                                                     o      in the case of the class X certificates, from available funds
                                                            attributable to loan group 1 and loan group 2;

                                        provided that, if the portion of available funds with respect to either loan group
                                        is insufficient to pay in full the total amount of interest otherwise required to
                                        be distributed with respect to any of class A-1, A-2, A-3, A-AB, A-4, A-1A and/or
                                        X certificates as described above, then distributions of interest will be made on
                                        the class A-1, A-2, A-3, A-AB, A-4, A-1A and X certificates on a pro rata basis in
                                        accordance with their respective interest entitlements, from available funds
                                        attributable to the entire mortgage pool, without regard to loan group.

                                        See "Description of the Offered Certificates--Distributions--Interest Distributions"
                                        and "--Priority of Distributions" in this prospectus supplement.

C.  DISTRIBUTIONS OF PRINCIPAL......    Subject to--

                                                     o      available funds,

                                                     o      the distribution priorities described under "--General" above,
                                                            and

                                                     o      the reductions of principal balances described under
                                                            "--Reductions of Certificate Principal Balances in Connection
                                                            with Losses and Expenses" below,

                                        the holders of each class of offered certificates will be entitled to receive a
                                        total amount of principal over time equal to the total principal balance of their
                                        particular class at initial issuance.

                                        The certificate administrator must make principal distributions in a specified
                                        sequential order to ensure that:

                                                     o      no distributions of principal will be made on the class B, C,
                                                            D, E, F, G, H, J, K, L, M, N, O, P, Q and S certificates
                                                            until, in the case of each of those classes, the total
                                                            principal balance of all classes of offered certificates is
                                                            reduced to zero;

                                                     o      no distributions of principal will be made on the class A-J
                                                            certificates until the total principal balance of the class
                                                            A-1, A-2, A-3, A-AB, A-4, A-1A and A-M certificates is reduced
                                                            to zero;

                                                     o      no distributions of principal will be made on the class A-M
                                                            certificates until the total principal balance of the class
                                                            A-1, A-2, A-3, A-AB, A-4 and A-1A certificates is reduced to
                                                            zero;

                                                     o      except as described in the paragraph following these bullets,
                                                            distributions of principal on the class A-1A certificates will
                                                            be made only from the portion of the total distributable
                                                            principal funds attributable to loan group 2 plus, only after
                                                            the total principal balance of the class A-1, A-2, A-3, A-AB
                                                            and A-4 certificates has been reduced to zero (if the class
                                                            A-1A certificate are still outstanding at the time of that
                                                            reduction), from the remaining portion of the total
                                                            distributable principal funds attributable to loan group 1;

                                                     o      except as described in the paragraph following these bullets,
                                                            distributions of principal on the class A-1, A-2, A-3, A-AB and



                                      S-21





                                                            A-4 certificates collectively will be made only from the
                                                            portion of the total distributable funds attributable to loan
                                                            group 1 plus, only after the principal balance of the class
                                                            A-1A certificates is reduced to zero (if any of the class A-1,
                                                            A-2, A-3, A-AB and/or A-4 certificates are still outstanding
                                                            at the time of that reduction), from the remaining portion of
                                                            the total distributable principal funds attributable to loan
                                                            group 2; and

                                                     o      except as described in the paragraph following these bullets,
                                                            no distributions of principal will be made with respect to the
                                                            class A-4 certificates until the total principal balance of the
                                                            class A-1, A-2, A-3 and A-AB certificates is reduced to zero;
                                                            no distributions of principal will be made with respect to the
                                                            class A-1, A-2 or A-3 certificates on any distribution date
                                                            until the total principal balance of the class A-AB
                                                            certificates is reduced to the scheduled principal balance for
                                                            that distribution date set forth on Schedule II to this
                                                            prospectus supplement; no additional distributions of principal
                                                            will be made with respect to the class A-AB certificates until
                                                            the total principal balance of the class A-1, A-2 and A-3
                                                            certificates is reduced to zero; no distributions of principal
                                                            will be made with respect to the class A-3 certificates until
                                                            the total principal balance of the class A-1 and A-2
                                                            certificates is reduced to zero; and no distributions of
                                                            principal will be made with respect to the class A-2
                                                            certificates until the total principal balance of the class A-1
                                                            certificates is reduced to zero, all as described under
                                                            "Description of the Offered Certificates -- Distributions --
                                                            Principal Distributions" in this prospectus supplement.

                                        Because of losses on the pooled mortgage loans, and/or default-related or other
                                        unanticipated expenses of the trust fund, the total principal balance of the class
                                        A-M, A-J, B, C, D, E, F, G, H, J, K, L, M, N, O, P, Q and S certificates could be
                                        reduced to zero at a time when two or more of the class A-1, A-2, A-3, A-AB, A-4
                                        and/or A-1A certificates remain outstanding.  Under those circumstances, any
                                        distributions of principal on the class A-1, A-2, A-3, A-AB, A-4 and A-1A
                                        certificates will be made on a pro rata basis (in accordance with their respective
                                        total principal balances immediately prior to that distribution date) from
                                        remaining available funds attributable to the entire mortgage pool without regard
                                        to loan group.  Those distributions will be made, however, only after interest
                                        distributions are made on the class A-1, A-2, A-3, A-AB, A-4, A-1A and X
                                        certificates.

                                        The total distributions of principal to be made on the series 2007-PWR17 principal
                                        balance certificates collectively on any distribution date will, in general, be a
                                        function of--

                                                     o      the amount of scheduled payments of principal due or, in cases
                                                            involving balloon loans that remain unpaid after their stated
                                                            maturity dates and mortgage loans as to which the related
                                                            mortgaged properties have been acquired on behalf of (or
                                                            partially on behalf of) the trust fund, deemed due, on the
                                                            pooled mortgage loans during the same calendar month in which
                                                            the subject distribution date occurs, which payments are
                                                            either received as of the end of the related collection period
                                                            or advanced by the applicable master servicer or the trustee,
                                                            as applicable, and



                                      S-22





                                                     o      the amount of any prepayments and other unscheduled
                                                            collections of previously unadvanced principal with respect to
                                                            the pooled mortgage loans that are received during the related
                                                            collection period.

                                        However, the amount of principal otherwise distributable on the certificates
                                        collectively on any distribution date will be reduced by the following amounts, to
                                        the extent those amounts are paid or reimbursed from collections or advances of
                                        principal: (1) advances determined to have become nonrecoverable, (2) advances
                                        that remain unreimbursed immediately following the modification of a mortgage loan
                                        and its return to performing status, (3) certain special servicing compensation
                                        and (4) certain other expenses.

                                        Portions of the principal distributable on the certificates collectively on any
                                        distribution date will be attributed to loan group 1 and/or loan group 2 according
                                        to the attribution rules described in this prospectus supplement.  In general,
                                        collections or advances of principal on a pooled mortgage loan will be attributed
                                        to the loan group that contains that pooled mortgage loan.  See
                                        "Glossary--Principal Distribution Amount" in this prospectus supplement.

                                        The class X certificates do not entitle their holders to any distributions of
                                        principal.

                                        See "Description of the Offered Certificates--Distributions--Principal
                                        Distributions" and "--Priority of Distributions" and "Glossary--Principal
                                        Distribution Amount" in this prospectus supplement.

D.  DISTRIBUTIONS OF YIELD
     MAINTENANCE CHARGES AND OTHER
     PREPAYMENT PREMIUMS............    Any yield maintenance charge or prepayment premium collected in respect of a
                                        pooled mortgage loan generally will be distributed, in the proportions described
                                        in this prospectus supplement, to the holders of the class X certificates and/or
                                        to the holders of any class A-1, A-2, A-3, A-AB, A-4, A-1A, A-M, A-J, B, C, D, E,
                                        F, G, H, J and/or K certificates then entitled to receive distributions of
                                        principal.  See "Description of the OfferedCertificates--Distributions--Distributions
                                        of Yield Maintenance Charges and Prepayment Premiums" in this prospectus supplement.

REDUCTIONS OF CERTIFICATE PRINCIPAL
    BALANCES IN CONNECTION WITH
    LOSSES AND EXPENSES.............    Because of losses on the pooled mortgage loans and/or default-related and other
                                        unanticipated expenses of the trust fund, the total principal balance of the
                                        mortgage pool, net of advances of principal, may fall below the total principal
                                        balance of the series 2007-PWR17 certificates.  If and to the extent that those
                                        losses and expenses cause such a deficit to exist following the distributions made
                                        on any distribution date, then the principal balances of the respective classes of
                                        series 2007-PWR17 principal balance certificates generally will be sequentially
                                        reduced (without accompanying principal distributions) in the reverse order of
                                        distribution priority (first, class S, then class Q and so on), until that deficit
                                        is eliminated.  Any reduction of the total principal balance of the class A-1,
                                        A-2, A-3, A-AB, A-4 and A-1A certificates will be allocated among those classes on
                                        a pro rata basis in accordance with the relative sizes of those principal balances
                                        at the time of the reduction.

                                        See "Description of the Offered Certificates--Reductions of Certificate Principal
                                        Balances in Connection with Realized Losses and Additional Trust Fund Expenses" in
                                        this prospectus supplement.



                                      S-23





ADVANCES OF DELINQUENT MONTHLY
    DEBT SERVICE PAYMENTS...........    With respect to the pooled mortgage loans for which it is the applicable master
                                        servicer, each master servicer will be required to make debt service advances with
                                        respect to any delinquent scheduled monthly payments, other than balloon payments,
                                        of principal and/or interest and to make advances for the pooled mortgage loans
                                        that are balloon loans and become defaulted upon their maturity dates, on the same
                                        amortization schedule as if the maturity date had not occurred.  The trustee must
                                        make any of those advances that a master servicer is required, but fails, to
                                        make.  Any party that makes a debt service advance will be entitled to be
                                        reimbursed for that advance, together with interest at the prime lending rate
                                        described more fully in this prospectus supplement.  However, interest will
                                        commence accruing on any monthly debt service advance made in respect of a
                                        scheduled monthly debt service payment only on the date on which any applicable
                                        grace period for that payment expires.

                                        Notwithstanding the foregoing, none of the master servicers or the trustee will be
                                        required to make any debt service advance that it or the special servicer
                                        determines, in its reasonable good faith judgment, will not be recoverable
                                        (together with interest on the advance) from proceeds of the related mortgage
                                        loan.  Absent bad faith, the determination by any authorized person that a debt
                                        service advance constitutes a nonrecoverable advance as described above will be
                                        conclusive and binding.

                                        For additional information regarding the DRA / Colonial Office Portfolio pooled
                                        mortgage loan, the RRI Hotel Portfolio pooled mortgage loan, the 1101 New York
                                        Avenue pooled mortgage loan and the 32 Sixth Avenue pooled mortgage loan, see
                                        "Description of the Offered Certificates--Advances of Delinquent Monthly Debt
                                        Service Payments" in this prospectus supplement.

                                        In addition, a designated servicer must obtain an appraisal or conduct an internal
                                        valuation of the mortgaged property securing a pooled mortgage loan following a
                                        material default or the occurrence of certain other events described in this
                                        prospectus supplement.  Based upon the results of such appraisal, the amount
                                        otherwise required to be advanced with respect to interest on that pooled mortgage
                                        loan may be reduced as described under the heading  "Description of the Offered
                                        Certificates--Advances of Delinquent Monthly Debt Service Payments" in this
                                        prospectus supplement.  Due to the distribution priorities described in this
                                        prospectus supplement, any reduction in advances will generally reduce the funds
                                        available to pay interest on the respective classes of subordinate
                                        interest-bearing series 2007-PWR17 certificates sequentially in the reverse order
                                        of distribution priority (first, class S, then class Q and so on, with the effects
                                        borne on a pari passu basis as between those classes that are pari passu with each
                                        other in respect of interest distributions) up to the total amount of the
                                        reduction.

                                        See "Servicing of the Mortgage Loans Under the Series 2007-PWR17 Pooling and
                                        Servicing Agreement--Required Appraisals" in this prospectus supplement and
                                        "Description of the Certificates--Advances in Respect of Delinquencies" in the
                                        accompanying prospectus.

EARLY TERMINATION...................    The trust fund may be terminated and therefore the series 2007-PWR17 certificates
                                        may be retired early by certain designated entities when the total outstanding
                                        principal balance of the pooled mortgage loans, net of advances of principal, is
                                        reduced to 1.0% or less of the initial mortgage pool balance.



                                      S-24





                                 THE TRUST FUND

CREATION OF THE TRUST FUND..........    We will use the net proceeds from the issuance and sale of the series 2007-PWR17
                                        certificates as the consideration to purchase the mortgage loans that will back
                                        those certificates from the mortgage loan sellers.  Promptly upon acquisition, we
                                        will transfer those mortgage loans to the trust fund in exchange for the series
                                        2007-PWR17 certificates.  In this prospectus supplement, we sometimes refer to
                                        those mortgage loans as pooled mortgage loans.  As described under "Description of
                                        the Offered Certificates--Distributions--General" above, the pooled mortgage loans
                                        will be divided into loan group 1 and loan group 2 for purposes of calculating
                                        distributions on the certificates.

A.  GENERAL CONSIDERATIONS..........    When reviewing the information that we have included in this prospectus supplement
                                        with respect to the pooled mortgage loans, please note that--

                                                     o      All numerical information provided with respect to any
                                                            individual loan, group of loans or the pooled mortgage loans
                                                            is provided on an approximate basis.

                                                     o      References to initial mortgage pool balance mean the aggregate
                                                            cut-off date principal balance of all the pooled mortgage
                                                            loans, references to the initial loan group 1 balance mean the
                                                            aggregate cut-off date principal balance of the pooled
                                                            mortgage loans in loan group 1 and references to the initial
                                                            loan group 2 balance mean the aggregate cut-off date principal
                                                            balance of the pooled mortgage loans in loan group 2.

                                                     o      All weighted average information provided with respect to the
                                                            pooled mortgage loans or any sub-group of pooled mortgage
                                                            loans reflects a weighting based on their respective cut-off
                                                            date principal balances.  We will transfer the cut-off date
                                                            principal balance for each of the pooled mortgage loans to the
                                                            trust fund.

                                                     o      With respect to the pooled mortgage loans that have that have
                                                            one or more related non-pooled pari passu companion loans, we
                                                            present loan-to-value ratios, debt service coverage ratios and
                                                            loan per unit in this prospectus supplement in a manner that
                                                            reflects the aggregate indebtedness evidenced by the pooled
                                                            mortgage loan and the related non-pooled pari passu companion
                                                            loan(s).

                                                     o      With respect to the pooled mortgage loans that have one or
                                                            more related non-pooled subordinate loans (whether or not part
                                                            of a split loan structure), we generally present loan-to-value
                                                            ratios, debt service coverage ratios and loan per net rentable
                                                            square foot or unit, as applicable, in this prospectus
                                                            supplement in a manner that reflects the applicable pooled
                                                            mortgage loan without regard to the related non-pooled
                                                            subordinate loan.

                                                     o      Some of the pooled mortgage loans are part of a group of pooled
                                                            mortgage loans that are cross-collateralized and cross-
                                                            defaulted with each other. In general, when a pooled mortgage
                                                            loan is cross-collateralized and cross-defaulted with one or
                                                            more other pooled mortgage loans, we present the information
                                                            regarding those pooled mortgage loans as if each of them was
                                                            secured only by the



                                      S-25





                                                            related mortgaged properties identified on Appendix B to this
                                                            prospectus supplement, except that loan-to-value ratio, debt
                                                            service coverage ratio and loan per unit or square foot
                                                            information is presented for a cross-collateralized group on
                                                            an aggregate basis in the manner described in this prospectus
                                                            supplement.  None of the mortgage loans in the trust fund will
                                                            be cross-collateralized with any mortgage loan that is not in
                                                            the trust fund (except as described in this prospectus
                                                            supplement with respect to the pooled mortgage loans secured
                                                            by the mortgaged properties respectively identified on
                                                            Appendix B to this prospectus supplement as DRA / Colonial
                                                            Office Portfolio, RRI Hotel Portfolio, 1101 New York Avenue,
                                                            32 Sixth Avenue, Fairlane Woods, Fairfield Inn - Chantilly,
                                                            VA, Hampton Inn - Woodbridge, VA, Graceland Shopping Center
                                                            and Parkwood Apartments).

                                                     o      The information for mortgage loans secured by more than one
                                                            mortgaged property in this prospectus supplement is generally
                                                            based on allocated loan amounts as stated in Appendix B when
                                                            information is presented relating to mortgaged properties and
                                                            not mortgage loans.

B.  PRINCIPAL BALANCES..............    The trust's primary assets will be two hundred sixty-four (264) mortgage loans
                                        with an aggregate principal balance as of the cut-off date of approximately
                                        $3,260,260,823.  It is possible that the aggregate mortgage loan balance will vary
                                        by up to 5% on the closing date.  As of the cut-off date, the principal balance of
                                        the pooled mortgage loans ranged from approximately $850,000 to approximately
                                        $247,302,419 and the mortgage loans had an approximate average balance of
                                        $12,349,473.

C.  ENCUMBERED AND
       OTHER INTERESTS..............    The table below shows the number of, and percentage of the initial mortgage pool
                                        balance, initial loan group 1 balance and initial loan group 2 balance secured by
                                        or having the benefit of certain arrangements regarding, mortgaged properties for
                                        which the interest is as indicated:


                                                                             NUMBER OF   % OF INITIAL   % OF INITIAL   % OF INITIAL
                                                                             MORTGAGED     MORTGAGE     LOAN GROUP 1   LOAN GROUP 2
                                               ENCUMBERED INTEREST          PROPERTIES   POOL BALANCE      BALANCE        BALANCE
                                        ----------------------------------  ----------   ------------   ------------   ------------

                                        Fee(1)............................     379             83.5%          82.1%          95.0%
                                        Fee in part and leasehold
                                           in part .......................      10             13.2%          14.9%           0.0%
                                        Leasehold.........................      10              3.2%           3.0%           5.0%

                                        ___________
                                        (1)    Includes mortgaged properties for which (i) the borrower's interest
                                               consists of overlapping fee and leasehold interests or (ii) the fee owner
                                               has signed the related mortgage and has agreed to subordinate its fee
                                               interest to the related leasehold mortgage.


D.  PROPERTY TYPES..................    The table below shows the number of, and percentage of the initial mortgage pool
                                        balance, initial loan group 1 balance and initial loan group 2 balance secured by,



                                      S-26





                                        mortgaged properties operated primarily for each indicated purpose:


                                                                             NUMBER OF   % OF INITIAL   % OF INITIAL   % OF INITIAL
                                                                             MORTGAGED     MORTGAGE     LOAN GROUP 1   LOAN GROUP 2
                                                 PROPERTY TYPES             PROPERTIES   POOL BALANCE      BALANCE        BALANCE
                                        ----------------------------------  ----------   ------------   ------------   ------------

                                        Office............................      90             38.0%          42.8%           0.0%
                                        Retail............................      91             20.3%          22.9%           0.0%
                                        Hospitality.......................     100             14.9%          16.7%           0.0%
                                        Multifamily.......................      41              9.5%           0.0%          84.7%
                                        Mixed Use.........................      17              7.0%           6.7%           9.2%
                                        Industrial........................      35              6.7%           7.5%           0.0%
                                        Other(1)..........................       6              1.4%           1.5%           0.0%
                                        Self Storage......................      14              1.3%           1.5%           0.0%
                                        Manufactured Housing Community ...       5              0.9%           0.3%           6.0%

                                        ___________
                                        (1)    Other  property  types  consist of movie  theaters,  recreational  vehicle
                                               parks, parking lots and leased fee interests in land.




E. STATE CONCENTRATIONS.............    The table below shows the number of, and percentage of the initial mortgage pool
                                        balance, initial loan group 1 balance and initial loan group 2 balance secured by,
                                        mortgaged properties located in the indicated states or regions:


                                                                             NUMBER OF   % OF INITIAL   % OF INITIAL   % OF INITIAL
                                                                             MORTGAGED     MORTGAGE     LOAN GROUP 1   LOAN GROUP 2
                                                   STATE/REGION             PROPERTIES   POOL BALANCE      BALANCE       BALANCE
                                        ----------------------------------  ----------   ------------   ------------   ------------

                                        California........................      64             12.9%          12.1%          19.5%
                                              Northern CA.................      29              6.5%           6.1%           9.7%
                                              Southern CA.................      35              6.4%           6.0%           9.7%
                                        Texas.............................      23             11.9%          11.7%          13.4%
                                        New York..........................      31              9.7%           9.1%          14.7%
                                        Florida...........................      21              6.4%           7.2%           0.0%



                                        The remaining mortgaged properties are located throughout thirty-six (36)
                                        states and the District of Columbia.  No more than 5% of the initial mortgage
                                        pool balance is secured by mortgaged properties located in any of those other
                                        jurisdictions.  Northern California includes areas with zip codes above 93600
                                        and Southern California includes areas with zip codes of 93600 and below.

F.  OTHER MORTGAGE LOAN FEATURES....    As of the cut-off date, the pooled mortgage loans had the following
                                        characteristics:

                                                     o      The most recent scheduled payment of principal and interest on
                                                            any mortgage loan was not thirty days or more past due, and no



                                      S-27






                                                            mortgage loan has been thirty days or more past due in the
                                                            past year.

                                                     o      Twenty-two (22) groups of mortgage loans (excluding groups of
                                                            cross-collateralized loans) were made to the same borrower or
                                                            to borrowers that are affiliated with one another through
                                                            partial or complete direct or indirect common ownership. The
                                                            five (5) largest groups represent 9.1%, 1.2%, 1.0%, 0.8% and
                                                            0.8%, respectively, of the initial outstanding pool balance.
                                                            See Appendix B to this prospectus supplement.

                                                     o      Seventy (70) mortgaged properties, securing mortgage loans
                                                            representing 14.4% of the initial outstanding pool balance,
                                                            are each either wholly owner-occupied or 100.0% leased to a
                                                            single tenant.

                                                     o      The mortgage interest rate for each pooled mortgage loan is
                                                            fixed for the remaining term of the loan, except for (i)
                                                            increases resulting from the application of default interest
                                                            rate following a default, (ii) in the case of a loan with an
                                                            anticipated repayment date, any increase described below that
                                                            may occur if the loan is not repaid by the anticipated
                                                            repayment date and (iii) changes that result from any other
                                                            loan-specific provisions that are described on the "Footnotes
                                                            to Appendix B and C" in this prospectus supplement.

                                                     o      Fixed periodic payments on the pooled mortgage loans are
                                                            generally determined assuming interest is calculated on a
                                                            30/360 basis, but interest actually accrues and is applied on
                                                            certain mortgage loans on an actual/360 basis.  Accordingly,
                                                            there will be less amortization of the principal balance
                                                            during the term of these mortgage loans, resulting in a higher
                                                            final payment on these mortgage loans.

                                                     o      No mortgage loan permits negative amortization or the deferral
                                                            of accrued interest (except excess interest that would accrue
                                                            in the case of any mortgage loan having an anticipated
                                                            repayment date after the applicable anticipated repayment date
                                                            for such loan).

G.  BALLOON LOANS/ARD LOANS.........    As of the cut-off date, the pooled mortgage loans had the following additional
                                        characteristics:

                                                     o      Two hundred sixty-four (264) of the pooled mortgage loans,
                                                            representing 100.0% of the initial mortgage pool balance
                                                            (which pooled mortgage loans consist of two hundred eighteen
                                                            (218) pooled mortgage loans in loan group 1, representing
                                                            100.0% of the initial loan group 1 balance, and forty-six (46)
                                                            pooled mortgage loans in loan group 2, representing 100.0% of
                                                            the initial loan group 2 balance), are balloon mortgage
                                                            loans.  For purposes of this prospectus supplement, we
                                                            consider a mortgage loan to be a "balloon loan" if its
                                                            principal balance is not scheduled to be fully or
                                                            substantially amortized by the loan's stated maturity date.
                                                            Four (4) of the pooled mortgage loans, representing 0.8% of
                                                            the initial mortgage pool balance (which pooled mortgage loans
                                                            consist of one (1) pooled mortgage loan in loan group 1,
                                                            representing 0.1%



                                      S-28





                                                            of the initial loan group 1 balance, and three (3) pooled
                                                            mortgage loans in loan group 2, representing 6.3% of the
                                                            initial loan group 2 balance), are balloon mortgage loans that
                                                            have original amortization terms that exceed 360 months.  See
                                                            Schedule I to this prospectus supplement for the amortization
                                                            schedules for the pooled mortgage loans with nonstandard
                                                            amortization schedules.

                                                     o      Thirteen (13) of the balloon mortgage loans, representing 6.5%
                                                            of the initial mortgage pool balance (which pooled mortgage
                                                            loans consist of thirteen (13) pooled mortgage loans in loan
                                                            group 1, representing 7.3% of the initial loan group 1
                                                            balance), are "ARD" or "hyperamortizing" mortgage loans that
                                                            provide material incentives to, but do not require, the
                                                            related borrower to pay the mortgage loan in full by a
                                                            specified "anticipated repayment date" prior to the stated
                                                            maturity date.  Those incentives include an increase in the
                                                            mortgage rate and/or principal amortization at or following
                                                            the anticipated repayment date.  Because of the incentives, we
                                                            consider the ARD loans to be balloon loans also.

H.  INTEREST-ONLY LOANS.............    As of the cut-off date, the mortgage loans had the following additional
                                        characteristics:

                                                     o      One hundred nineteen (119) of the balloon mortgage loans
                                                            (including any ARD loans), representing 40.2% of the initial
                                                            mortgage pool balance (which pooled mortgage loans consist of
                                                            ninety-eight (98) pooled mortgage loans in loan group 1,
                                                            representing 38.9% of the initial loan group 1 balance, and
                                                            twenty-one (21) pooled mortgage loans in loan group 2,
                                                            representing 50.2% of the initial loan group 2 balance),
                                                            provide for initial interest-only periods that expire 12 to 84
                                                            months following their respective origination dates, and one
                                                            (1) of these balloon mortgage loans representing 0.3% of the
                                                            initial mortgage pool balance (and 0.3% of the initial group 1
                                                            balance), provides for a two (2) year interest only period
                                                            which is terminable at the related borrower's request if the
                                                            mortgaged property achieves a 1.17x debt service coverage
                                                            ratio (based on an amortizing payment).

                                                     o      Fifty (50) of the balloon mortgage loans (including any ARD
                                                            loans), representing 34.8% of the initial mortgage pool
                                                            balance (which pooled mortgage loans consist of forty-one (41)
                                                            pooled mortgage loans in loan group 1, representing 35.2% of
                                                            the initial loan group 1 balance, and nine (9) pooled mortgage
                                                            loans in loan group 2, representing 31.8% of the initial loan
                                                            group 2 balance), provide for no amortization and for
                                                            interest-only payments for their entire term to maturity or
                                                            ARD.

                                                     o      One (1) of the balloon mortgage loans (which is not an ARD
                                                            loan), representing 0.2% of the initial mortgage pool balance
                                                            (and 0.3% of the initial loan group 1 balance), provides for
                                                            an interest-only period that commences on the 39th payment
                                                            following its origination date and ends on the 56th payment
                                                            following its origination date.



                                      S-29





I.  PREPAYMENT/DEFEASANCE
       PROVISIONS...................    As of their respective cut-off dates, all of the pooled mortgage loans restrict
                                        voluntary principal prepayments as follows:

                                                     o      One hundred seventy-six (176) pooled mortgage loans,
                                                            representing 72.4% of the initial mortgage pool balance (which
                                                            pooled mortgage loans consist of one hundred fifty-two (152)
                                                            pooled mortgage loans in loan group 1, representing 73.6% of
                                                            the initial loan group 1 balance, and twenty-four (24) pooled
                                                            mortgage loans in loan group 2, representing 62.9% of the
                                                            initial loan group 2 balance), prohibit voluntary principal
                                                            prepayments for a period ending on a date determined by the
                                                            related mortgage loan documents (which may be the maturity
                                                            date), which period is referred to in this prospectus
                                                            supplement as a lock-out period, but permit the related
                                                            borrower, after an initial period of at least two years
                                                            following the date of initial issuance of the series
                                                            2007-PWR17 certificates, to defease the pooled mortgage loan
                                                            by pledging certain government securities and obtaining the
                                                            release of all or a portion of the mortgaged property from the
                                                            lien of the mortgage.

                                                     o      Twenty-nine (29) pooled mortgage loans, representing 11.4% of
                                                            the initial mortgage pool balance (which pooled mortgage loans
                                                            consist of twenty-two (22) pooled mortgage loans in loan group
                                                            1, representing 11.8% of the initial loan group 1 balance, and
                                                            seven (7) pooled mortgage loans in loan group 2, representing
                                                            8.2% of the initial loan group 2 balance), initially prohibit
                                                            voluntary principal prepayments during a lock-out period, and
                                                            following the lock-out period have provisions that both (i)
                                                            require that any voluntary principal prepayments be
                                                            accompanied by a prepayment premium or yield maintenance
                                                            charge calculated on the basis of the greater of a yield
                                                            maintenance formula and a specified percentage of the amount
                                                            prepaid (which percentage may change over time), and (ii)
                                                            after an initial period of at least two years following the
                                                            date of the issuance of the series 2007-PWR17 certificates,
                                                            permit the related borrower to defease the pooled mortgage
                                                            loan by pledging certain government securities and obtaining
                                                            the release of the mortgaged property from the lien of the
                                                            mortgage.

                                                     o      Forty-three (43) pooled mortgage loans, representing 10.7% of
                                                            the initial mortgage pool balance (which pooled mortgage loans
                                                            consist of thirty-five (35) pooled mortgage loans in loan
                                                            group 1, representing 10.9% of the initial loan group 1
                                                            balance, and eight (8) pooled mortgage loans in loan group 2,
                                                            representing 9.2% of the initial loan group 2 balance),
                                                            initially prohibit voluntary principal prepayments during a
                                                            lock-out period, and following the lock-out period require
                                                            that voluntary principal prepayments be accompanied by a
                                                            prepayment premium or yield maintenance charge calculated on
                                                            the basis of the greater of a yield maintenance formula and a
                                                            specified percentage of the amount prepaid (which percentage
                                                            may change over time).



                                      S-30





                                                     o      Fourteen (14) pooled mortgage loans, representing 5.0% of the
                                                            initial mortgage pool balance (which pooled mortgage loans
                                                            consist of eight (8) pooled mortgage loans in loan group 1,
                                                            representing 3.4% of the initial loan group 1 balance, and six
                                                            (6) pooled mortgage loans in loan group 2, representing 17.9%
                                                            of the initial loan group 2 balance), have no lock-out period
                                                            and initially require that any voluntary principal prepayments
                                                            be accompanied by a prepayment premium or yield maintenance
                                                            charge calculated on the basis of the greater of a yield
                                                            maintenance formula and a specified percentage of the amount
                                                            prepaid (which percentage may change over time).

                                                     o      Two (2) pooled mortgage loans, representing 0.5% of the
                                                            initial mortgage pool balance (which pooled mortgage loans
                                                            consist of one (1) pooled mortgage loan in loan group 1,
                                                            representing 0.3% of the initial loan group 1 balance, and one
                                                            (1) pooled mortgage loan in loan group 2, representing 1.8% of
                                                            the initial loan group 2 balance), initially prohibit
                                                            voluntary principal prepayments during a lock-out period and
                                                            following the lock-out period require that voluntary principal
                                                            prepayments be accompanied by a prepayment premium or yield
                                                            maintenance charge calculated on the basis of the greater of a
                                                            yield maintenance formula and a specified percentage of the
                                                            amount prepaid (which percentage may change over time),
                                                            followed by a period when the loans have provisions that both
                                                            (i) require that any voluntary principal prepayments must be
                                                            accompanied by a prepayment premium or yield maintenance
                                                            charge calculated on the basis of the greater of a yield
                                                            maintenance formula and a specified percentage of the amount
                                                            prepaid (which percentage may change over time) and (ii) only
                                                            after an initial period of at least two years following the
                                                            date of the issuance of the series 2007-PWR17 certificates,
                                                            permit the related borrower to defease the pooled mortgage
                                                            loan by pledging certain government securities and obtaining
                                                            the release of the mortgaged property from the lien of the
                                                            mortgage.


                                        Notwithstanding the foregoing, the mortgage loans generally provide for open
                                        periods of various terms prior to and including the maturity date or anticipated
                                        repayment date, in which the related borrower may prepay the mortgage loan without
                                        prepayment premium or defeasance requirements.

                                        Additionally, under certain circumstances, certain  pooled mortgage loans permit
                                        prepayments, in whole or in part, despite lock-out periods that may otherwise
                                        apply.

                                        In the case of pooled mortgage loans where prepayment consideration is based on a
                                        yield maintenance formula, the discount rate used in that formula is calculated on
                                        the basis of a designated index or on the basis of a designated index plus a
                                        percentage.

                                        See "Description of the Mortgage Pool--Certain Characteristics of the Mortgage
                                        Pool--Voluntary Prepayment and Defeasance Provisions" and "--Partial Release;
                                        Substitutions" in this prospectus supplement.  See Appendix B to this prospectus
                                        supplement for the prepayment restrictions applicable to each pooled mortgage loan.



                                      S-31





J.  GENERAL CHARACTERISTICS.........    As of the cut-off date, the mortgage loans had the following characteristics:


                                                                            MORTGAGE
                                                                              POOL          LOAN GROUP 1    LOAN GROUP 2
                                                                          --------------   --------------   -------------

          Initial aggregate cut-off date principal balance (+/-5%)......  $3,260,260,823   $2,895,935,214    $364,325,609
          Number of pooled mortgage loans...............................             264              218              46
          Number of mortgaged properties................................             399              352              47
          Largest cut-off date principal balance........................    $247,302,419     $247,302,419     $46,800,000
          Smallest cut-off date principal balance.......................        $850,000         $935,000        $850,000
          Average cut-off date principal balance........................     $12,349,473      $13,284,106      $7,920,122
          Highest mortgage interest rate................................         6.8700%          6.8300%         6.8700%
          Lowest mortgage interest rate.................................         5.3560%          5.3560%         5.4720%
          Weighted average mortgage interest rate.......................         5.9765%          5.9808%         5.9422%
          Longest original term to maturity or anticipated
             repayment date........................... .................        144 mos.         144 mos.        120 mos.
          Shortest original term to maturity or anticipated
             repayment date.............................................         54 mos.          60 mos.         54 mos.
          Weighted average original term to maturity or anticipated
             repayment date.............................................        111 mos.         112 mos.        108 mos.
          Longest remaining term to maturity or anticipated
             repayment date.............................................        142 mos.         142 mos.        120 mos.
          Shortest remaining term to maturity or anticipated
             repayment date.............................................         53 mos.          56 mos.         53 mos.
          Weighted average remaining term to maturity or
             anticipated repayment date.................................        109 mos.         110 mos.        106 mos.
          Highest debt service coverage ratio, based on
             underwritten net cash flow*................................           4.03x            3.24x           4.03x
          Lowest debt service coverage ratio, based on underwritten
             net cash flow*.............................................           1.04x            1.04x           1.05x
          Weighted average debt service coverage ratio, based on
             underwritten net cash flow*................................           1.33x            1.34x           1.31x
          Highest cut-off date loan-to-value ratio*.....................           80.0%            80.0%           80.0%
          Lowest cut-off date loan-to-value ratio*......................           24.6%            26.1%           24.6%
          Weighted average cut-off date loan-to-value ratio* ...........           68.8%            68.8%           69.3%

          __________
          *     In the case of the DRA / Colonial Office Portfolio pooled mortgage loan, the RRI Hotel Portfolio pooled
                mortgage loan, the 1101 New York Avenue pooled mortgage loan and the 32 Sixth Avenue pooled mortgage
                loan, debt service coverage ratio and loan-to-value ratio information is generally presented in this
                prospectus supplement



                                      S-32





                in a manner that takes account of the aggregate indebtedness under that pooled mortgage loan and the
                related non-pooled pari passu companion loan(s). In the case of the pooled mortgage loans that are
                secured by a mortgaged property that also secures a related non-pooled mortgage loan that is subordinate
                to that pooled mortgage loan, debt service coverage ratio and loan-to-value information is generally
                presented in this prospectus supplement without regard to the non-pooled mortgage loan (and, in the case
                of the Graceland Shopping Center pooled mortgage loan, without regard to any additional subordinate
                indebtedness that may be incurred by the related borrower pursuant to a request to receive an additional
                advance under the related non-pooled subordinate loan). Considering the combined annualized monthly debt
                service payable as of the cut-off date under the pooled mortgage loan and the non-pooled subordinate
                loan in those cases (but, in the case of the Graceland Shopping Center pooled mortgage loan, without
                regard to any additional subordinate indebtedness that may be incurred by the related borrower pursuant
                to a request to receive an additional advance under the related non-pooled subordinate loan), the
                highest, lowest and weighted average debt service coverage ratio (based on underwritten net cash flow)
                of the mortgage pool would be 4.03x, 1.04x and 1.33x, respectively, of loan group 1 would be 3.24x,
                1.04x and 1.33x, respectively, and of loan group 2 would be 4.03x, 1.05x and 1.30x, respectively.
                Considering the combined principal balance of the pooled mortgage loan and the non-pooled subordinate
                loan in those cases, the highest, lowest and weighted average cut-off date loan-to-appraised value ratio
                would be 85.0%, 24.6% and 68.9%, respectively, of loan group 1 would be 85.0%, 26.1% and 68.8%,
                respectively, and of loan group 2 would be 80.0%, 24.6% and 69.7%, respectively.

                Other than as described above or otherwise noted, debt service coverage ratio and loan-to-value
                information for the pooled mortgage loans is presented in this prospectus supplement without regard to
                any other indebtedness (whether or not secured by the related mortgaged property, ownership interests in
                the related borrower or otherwise) that currently exists or that may be incurred by the related borrower
                or its owners in the future, in order to present statistics for the related pooled mortgage loan without
                combination with the other indebtedness.

K.  REMOVAL OF LOANS FROM
       THE TRUST FUND...............    One or more of the pooled mortgage loans may be removed from the trust fund
                                        pursuant to the purchase rights and obligations described below.


           1.   SELLER REPURCHASE AND
                SUBSTITUTION                 Each mortgage loan seller will make certain representations and warranties
                                             with respect to the mortgage loans sold by it.  If a mortgage loan seller
                                             discovers or has been notified of a material breach of any of its
                                             representations and warranties or a material defect in the documentation of
                                             any mortgage loan as described under "The Mortgage Pool--Representations and
                                             Warranties" in this prospectus supplement, then that mortgage loan seller
                                             will be required either to cure the breach or defect, repurchase the affected
                                             mortgage loan from the trust fund or substitute the affected mortgage loan
                                             with another mortgage loan.  If the related mortgage loan seller decides to
                                             repurchase the affected mortgage loan, the repurchase would have the same
                                             effect on the offered certificates as a prepayment in full of such mortgage
                                             loan, except that the purchase will not be accompanied by any prepayment
                                             premium or yield maintenance charge.


            2.  FAIR VALUE
                PURCHASE OPTION              Pursuant to the pooling and servicing agreement, the series 2007-PWR17
                                             controlling class representative or the special servicer, in that order, has
                                             the option to purchase from the trust any defaulted pooled mortgage loan
                                             that, among other conditions, is delinquent 120 days or more with respect to
                                             any balloon payment or 60 days or more with respect to any other monthly
                                             payment.  The applicable purchase price will be equal to the fair value of
                                             the pooled mortgage loan as determined by the special servicer for such
                                             mortgage loan, subject to verification by the trustee if the special servicer
                                             is the purchaser. With respect to the DRA / Colonial Office Portfolio loan
                                             group, the 1101 New York Avenue loan group or the 32 Sixth Avenue loan group
                                             (each of which is principally serviced and administered under the pooling and
                                             servicing agreement for another commercial



                                      S-33





                                             mortgage securitization), the purchase option under the series 2007-PWR17
                                             pooling and servicing agreement will apply to the pooled mortgage loan but
                                             not any related companion loans in each non-trust-serviced mortgage loan
                                             group, subject to any conditions and/or contrary provisions described under
                                             "Description of the Mortgage Pool -- Certain Characteristics of the Mortgage
                                             Loans--Pari Passu, Subordinate and/or Other Financing--Split Loan Structures".

           3.   OTHER DEFAULTED LOAN
                PURCHASE OPTIONS             Pursuant to the related intercreditor agreements, the holder of a subordinate
                                             non-pooled mortgage loan that is part of a split loan structure that includes
                                             a pooled mortgage loan, or the holder of a mezzanine loan incurred by the
                                             owners of a borrower may have an option to purchase the related pooled
                                             mortgage loan from the trust fund following a material default.  The
                                             applicable purchase price is generally not less than the sum of the
                                             outstanding principal balance of the pooled mortgage loan together with
                                             accrued and unpaid interest, outstanding servicing advances and certain other
                                             costs or expenses.  The purchase price will generally not include any
                                             prepayment premium or yield maintenance charge.

                             ADDITIONAL ASPECTS OF THE OFFERED CERTIFICATES AND THE TRUST FUND

FEDERAL TAX STATUS..................    Elections will be made to treat designated portions of the trust fund as three
                                        separate "real estate mortgage investment conduits" or "REMICs" under Sections
                                        860A through 860G of the Internal Revenue Code.  Those REMICs will exclude
                                        collections of additional interest accrued and deferred as to payment with respect
                                        to each mortgage loan with an anticipated repayment date that remains outstanding
                                        past that date, which collections will constitute a grantor trust for federal
                                        income tax purposes.  None of the holders of the offered certificates will have
                                        any beneficial interest in any grantor trust.

                                        The offered certificates will constitute "regular interests" in a REMIC.  The
                                        offered certificates generally will be treated as newly originated debt
                                        instruments for federal income tax purposes. This means that you will be required
                                        to report income on your certificates in accordance with the accrual method of
                                        accounting, regardless of your usual method of accounting.  The offered
                                        certificates will not represent any interest in the grantor trust referred to
                                        above.

                                        We anticipate that the class   ,   ,    and   certificates will be treated
                                        as having been issued with more than a de minimis amount of original issue
                                        discount, that the class   ,   ,   ,   ,     and   certificates will be
                                        treated as having been issued with a de minimis amount of original issue discount
                                        and that the class  ,    ,   and   certificates will be issued at a
                                        premium.  When determining the rate of accrual of original issue discount, if any,
                                        and market discount and the amortization of premium, for federal income tax
                                        purposes, the prepayment assumption will be that, subsequent to the date of any
                                        determination--

                                                     o      the pooled mortgage loans with anticipated repayment dates
                                                            will, in each case, be paid in full on that date,

                                                     o      no pooled mortgage loan will otherwise be prepaid prior to
                                                            maturity, and

                                                     o      there will be no extension of the maturity of any pooled
                                                            mortgage loan.



                                      S-34





                                        However, no representation is made as to the actual rate at which the pooled
                                        mortgage loans will prepay, if at all.

                                        For a more detailed discussion of United States federal income tax aspects of
                                        investing in the offered certificates, see "Material Federal Income Tax
                                        Consequences" in this prospectus supplement and in the accompanying prospectus.

ERISA...............................    The offered certificates are generally eligible for purchase by employee benefit
                                        plans pursuant to the prohibited transaction exemptions granted to the
                                        underwriters, subject to certain considerations discussed in the sections titled
                                        "ERISA Considerations" in this prospectus supplement and "Certain ERISA
                                        Considerations" in the accompanying prospectus.

                                        You should refer to the sections in this prospectus supplement and the
                                        accompanying prospectus referenced above.  If you are a benefit plan fiduciary
                                        considering purchase of any offered certificates you should, among other things,
                                        consult with your counsel to determine whether all required conditions have been
                                        satisfied.

LEGAL INVESTMENT....................    The offered certificates will not constitute "mortgage related securities" for
                                        purposes of the Secondary Mortgage Market Enhancement Act of 1984, as amended.

                                        If your investment activities are subject to legal investment laws and
                                        regulations, regulatory capital requirements, or review by regulatory authorities,
                                        then you may be subject to restrictions on investment in the offered
                                        certificates.  You should consult your own legal advisors for assistance in
                                        determining the suitability of and consequences to you of the purchase, ownership,
                                        and sale of the offered certificates.  See "Legal Investment" in this prospectus
                                        supplement and in the accompanying prospectus.

RATINGS.............................    The ratings for the offered certificates shown in the table appearing under the
                                        caption "--Overview of the Series 2007-PWR17 Certificates" above are those of
                                        Standard & Poor's Ratings Services, a division of The McGraw-Hill Companies, Inc.
                                        and Fitch, Inc., respectively.  It is a condition to their issuance that the
                                        respective classes of offered certificates receive credit ratings no lower than
                                        those shown in that table.

                                        The ratings of the offered certificates address the timely payment of interest and
                                        the ultimate payment of principal on or before the rated final distribution date.

                                        A security rating is not a recommendation to buy, sell or hold securities and the
                                        assigning rating agency may revise or withdraw its rating at any time.

                                        For a description of the limitations of the ratings of the offered certificates,
                                        see "Ratings" in this prospectus supplement.



                                      S-35


                                  RISK FACTORS

      You should carefully consider the risks described below and those
described in the accompanying prospectus under "Risk Factors" before making an
investment decision. Your investment in the offered certificates will involve
some degree of risk. If any of the following risks are realized, your investment
could be materially and adversely affected. In addition, other risks unknown to
us or which we currently consider immaterial may also impair your investment.

      This prospectus supplement also contains forward-looking statements that
involve risks and uncertainties. Actual results could differ materially from
those anticipated in these forward-looking statements as a result of a variety
of factors, including the risks described below and elsewhere in this prospectus
supplement and the accompanying prospectus.

RISKS RELATED TO THE OFFERED CERTIFICATES

THE TRUST FUND'S ASSETS MAY BE INSUFFICIENT TO ALLOW FOR REPAYMENT IN FULL ON
YOUR CERTIFICATES.

      If the assets of the trust fund are insufficient to make distributions on
the offered certificates, no other assets will be available for distribution of
the deficiency. The offered certificates will represent interests in the trust
fund only and will not be obligations of or represent interests in us, any of
our affiliates or any other person or entity. The offered certificates have not
been guaranteed or insured by any governmental agency or instrumentality or by
any other person or entity.

SUBORDINATION OF THE CLASS A-M AND A-J CERTIFICATES WILL AFFECT THE TIMING OF
PAYMENTS AND THE APPLICATION OF LOSSES ON THOSE RESPECTIVE CLASSES OF
CERTIFICATES.

      If you purchase class A-M or A-J certificates, then your offered
certificates will provide credit support to the class A-1, A-2, A-3, A-AB, A-4
and A-1A certificates. As a result, purchasers of class A-M or A-J certificates
will receive distributions after, and must bear the effects of losses on the
pooled mortgage loans before, the holders of those other classes of
certificates.

      When making an investment decision, you should consider, among other
things--

      o     the distribution priorities of the respective classes of the series
            2007-PWR17 certificates,

      o     the order in which the principal balances of the respective classes
            of the series 2007-PWR17 certificates with principal balances will
            be reduced in connection with losses and default-related shortfalls,
            and

      o     the characteristics and quality of the pooled mortgage loans.

A DISPROPORTIONATELY HIGH RATE OF PREPAYMENTS ON POOLED MORTGAGE LOANS WITH
RELATIVELY HIGH MORTGAGE INTEREST RATES MAY ADVERSELY AFFECT THE YIELD ON
CERTAIN CLASSES OF CERTIFICATES.

      The pass-through rate on certain classes of certificates may be based
upon, equal to or limited by the weighted average of the adjusted net mortgage
interest rates on the pooled mortgage loans from time to time. If you purchase a
class of certificates with a pass-through rate that is based upon, equal to or
limited by the weighted average of the adjusted net mortgage interest rates, the
pass-through rate (and, accordingly, the yield) on your offered certificates
could (or in the case of a class of certificates with a pass-through rate based
upon or equal to the weighted average of the adjusted net mortgage interest
rates, will) be adversely affected if pooled mortgage loans with relatively high
mortgage interest rates experienced a faster rate of principal payments than
pooled mortgage loans with relatively low mortgage interest rates.

THE YIELDS TO MATURITY ON THE OFFERED CERTIFICATES DEPEND ON A NUMBER OF FACTORS
THAT CANNOT BE PREDICTED WITH ANY CERTAINTY.

      The yield on your offered certificates will depend on, among other
things--


                                      S-36



      o     the price you paid for your offered certificates, and

      o     the rate, timing and amount of distributions on your offered
            certificates.

      The rate, timing and amount of distributions on your offered certificates
will depend on--

      o     the pass-through rate for, and the other payment terms of, your
            offered certificates,

      o     the rate and timing of payments and other collections of principal
            on the pooled mortgage loans, which in turn will be affected by
            amortization schedules, the dates on which balloon payments are due
            and the rate and timing of principal prepayments and other
            unscheduled collections, including for this purpose, any prepayments
            occurring by application of earnout reserves or performance holdback
            amounts (see the "Footnotes to Appendix B and C" for more detail) if
            leasing criteria are not satisfied, collections made in connection
            with liquidations of pooled mortgage loans due to defaults,
            casualties or condemnations affecting the mortgaged properties, or
            purchases or other removals of pooled mortgage loans from the trust
            fund,

      o     the rate and timing of defaults, and the severity of losses, if any,
            on the pooled mortgage loans,

      o     the rate and timing of reimbursements made to the master servicers,
            the special servicer or the trustee for nonrecoverable advances
            and/or for advances previously made in respect of a worked-out
            pooled mortgage loan that are not repaid at the time of the workout,

      o     the rate, timing, severity and allocation of other shortfalls and
            expenses that reduce amounts available for distribution on the
            series 2007-PWR17 certificates, and

      o     servicing decisions with respect to the pooled mortgage loans.

      These factors cannot be predicted with any certainty. Accordingly, you may
find it difficult to analyze the effect that these factors might have on the
yield to maturity of your offered certificates. In the absence of significant
losses on the mortgage pool, holders of the class A-1, A-2, A-3, A-AB and A-4
certificates should be concerned with these factors primarily insofar as they
relate to the pooled mortgage loans in loan group 1. Until the class A-1, A-2,
A-3, A-AB and A-4 certificates are retired, holders of the class A-1A
certificates should, in the absence of significant losses on the mortgage pool,
be concerned with these factors primarily insofar are they relate to the pooled
mortgage loans in loan group 2.

      The principal balance of the class A-1, A-2, A-3, A-AB and A-4
certificates will be particularly affected by the rate and timing of payments
and other collections of principal on the pooled mortgage loans in loan group 1
and, except following the retirement of the class A-1A certificates or in
connection with significant losses on the mortgage pool, should be largely
unaffected by the rate and timing of payments and other collections of principal
on the pooled mortgage loans in loan group 2. The principal balance of the class
A-1A certificates will be particularly affected by the rate and timing of
payments and other collections of principal on the pooled mortgage loans in loan
group 2 and, except following retirement of the class A-1, A-2, A-3, A-AB and
A-4 certificates or in connection with significant losses on the mortgage pool,
should be largely unaffected by the rate and timing of payments and other
collections of principal on the pooled mortgage loans in loan group 1.

INCORRECT ASSUMPTIONS REGARDING PRINCIPAL PAYMENTS AND PREPAYMENTS MAY LEAD TO A
LOWER THAN EXPECTED YIELD ON YOUR INVESTMENT.

      In deciding whether to purchase any offered certificates, you should make
an independent decision as to the appropriate assumptions regarding principal
payments and prepayments on the pooled mortgage loans to be used.

      If you purchase your offered certificates at a premium, and if payments
and other collections of principal on the pooled mortgage loans occur at a rate
faster than you anticipated at the time of your purchase, then your actual yield
to maturity may be lower than you had assumed at the time of your purchase.
Conversely, if you purchase your offered


                                      S-37



certificates at a discount, and if payments and other collections of principal
on the pooled mortgage loans occur at a rate slower than you anticipated at the
time of your purchase, then your actual yield to maturity may be lower than you
had assumed at the time of your purchase. Insofar as the principal (if any) of
your offered certificate is repaid, you may not be able to reinvest the amounts
that you receive in an alternative investment with a yield comparable to the
yield on your offered certificates.

      Additionally, under certain circumstances, certain pooled mortgage loans
permit prepayments, in whole or in part, despite lock-out periods that may
otherwise apply. See Appendix B to this prospectus supplement for the prepayment
restrictions and any such permitted prepayments for each pooled mortgage loan.

      Generally speaking, a borrower is less likely to prepay a mortgage loan if
prevailing interest rates are at or above the interest rate borne by its
mortgage loan. On the other hand, a borrower is more likely to prepay if
prevailing rates fall significantly below the interest rate borne by its
mortgage loan. Borrowers are less likely to prepay mortgage loans with lock-out
periods, prepayment premiums or yield maintenance charge provisions, to the
extent enforceable, than otherwise identical mortgage loans without these
provisions, with shorter lock-out periods or with lower or no prepayment
premiums and/or yield maintenance charges.

A HIGH RATE AND EARLY OCCURRENCE OF BORROWER DELINQUENCIES AND DEFAULTS MAY
ADVERSELY AFFECT YOUR INVESTMENT.

      If you calculate the anticipated yield of your offered certificates based
on a rate of default or amount of losses lower than that actually experienced by
the pooled mortgage loans and those additional losses result in a reduction of
the total distributions on, or the total principal balance of your offered
certificates, your actual yield to maturity will be lower than expected and
could be negative under certain extreme scenarios. The timing of any loss on a
liquidated mortgage loan that results in a reduction of the total distributions
on or the total principal balance of your offered certificates will also affect
the actual yield to maturity of your offered certificates, even if the rate of
defaults and severity of losses are consistent with your expectations. In
general, the earlier a loss is borne by you, the greater the effect on your
yield to maturity.

      Delinquencies on the pooled mortgage loans, if the delinquent amounts are
not advanced, may result in shortfalls in distributions of interest and/or
principal to the holders of the offered certificates for the current month.
Furthermore, no interest will accrue on this shortfall during the period of time
that the payment is delinquent. In addition, if the debt service advances and/or
servicing advances are made with respect to a pooled mortgage loan after default
and the loan is thereafter worked out under terms that do not provide for the
repayment of those advances in full at the time of the workout, then any
reimbursements of those advances prior to the actual collection of the amount
for which the advance was made may also result in shortfalls in distributions of
principal to the holders of the offered certificates with principal balances for
the current month. Even if losses on the pooled mortgage loans are not allocated
to a particular class of offered certificates with principal balances, the
losses may affect the weighted average life and yield to maturity of that class
of offered certificates. In the case of any material monetary or material
non-monetary default, the special servicer may accelerate the maturity of the
related pooled mortgage loan, which could result in an acceleration of payments
to the series 2007-PWR17 certificateholders. In addition, losses on the pooled
mortgage loans, even if not allocated to a class of offered certificates with
principal balances, may result in a higher percentage ownership interest
evidenced by those offered certificates in the remaining pooled mortgage loans
than would otherwise have resulted absent the loss. The consequent effect on the
weighted average life and yield to maturity of the offered certificates will
depend upon the characteristics of those remaining mortgage loans in the trust
fund.

THE PAYMENT OF EXPENSES OF THE TRUST FUND MAY REDUCE THE AMOUNT OF DISTRIBUTIONS
ON YOUR OFFERED CERTIFICATES.

      As described in this prospectus supplement, various fees, out-of-pocket
expenses and liabilities will constitute expenses of the trust fund for which
the trust fund is not entitled to reimbursement from any person or entity.
Shortfalls in available funds will result from the payment of these expenses and
those shortfalls will generally be borne as described under "Description of the
Offered Certificates" in this prospectus supplement. The payment of the expenses
of the trust fund may result in shortfalls on one or more classes of offered
certificates in any particular month even if those shortfalls do not ultimately
become realized as losses on those offered certificates.


                                      S-38



YOU WILL HAVE LIMITED ABILITY TO CONTROL THE SERVICING OF THE POOLED MORTGAGE
LOANS AND THE PARTIES WITH CONTROL OVER THE SERVICING OF THE POOLED MORTGAGE
LOANS MAY HAVE INTERESTS THAT CONFLICT WITH YOUR INTERESTS.

      Generally, as a holder of any of the offered certificates, you will not
have any rights to participate in decisions with respect to the administration
of the trust fund, and your offered certificates generally do not entitle you to
vote, except with respect to specified actions set forth in the series
2007-PWR17 pooling and servicing agreement. Decisions relating to the
administration of the trust fund will generally be made by other parties, whose
decisions (even if they are made in the best interests of the certificateholders
as a collective whole) may differ from the decisions that you would have made
and may be contrary to your interests. In addition, their authority to make
decisions and take action will be subject to (a) the express terms of the series
2007-PWR17 pooling and servicing agreement, (b) any rights of the series
2007-PWR17 controlling class representative, (c) in the case of the DRA /
Colonial Office Portfolio pooled mortgage loan, the 1101 New York Avenue pooled
mortgage loan and the 32 Sixth Avenue pooled mortgage loan, the express terms of
the related Non-Trust Servicing Agreement and the related Mortgage Loan Group
Intercreditor Agreements and any rights of the related "controlling class" and
the related non-pooled noteholders under those agreements and (d) in the case of
the RRI Hotel Portfolio, Fairlane Woods, Fairfield Inn - Chantilly, VA, Hampton
Inn - Woodbridge, VA, Graceland Shopping Center and Parkwood Apartments pooled
mortgage loans, the approval and/or consultation rights of the respective holder
of the related non-pooled mortgage loan under the related intercreditor
agreement. See "Servicing of the Mortgage Loans Under the Series 2007-PWR17
Pooling and Servicing Agreement--The Series 2007-PWR17 Controlling Class
Representative" and "Description of the Mortgage Pool--Certain Characteristics
of the Mortgage Pool --Pari Passu, Subordinate and/or Other Financing--Split
Loan Structures" in this prospectus supplement.

IF A MASTER SERVICER, A PRIMARY SERVICER OR THE SPECIAL SERVICER PURCHASES
SERIES 2007-PWR17 CERTIFICATES, SERVICES NON-POOLED MORTGAGE LOANS OR HAS
INVESTMENTS RELATED TO A BORROWER OR OTHER PERSON, A CONFLICT OF INTEREST COULD
ARISE BETWEEN ITS OWN INTERESTS AND ITS DUTIES TO THE TRUST FUND.

      A master servicer, a primary servicer or the special servicer or an
affiliate thereof may purchase series 2007-PWR17 certificates. The purchase of
series 2007-PWR17 certificates by a master servicer, a primary servicer or the
special servicer, or by an affiliate of that servicer, could cause a conflict
between that servicer's duties under the series 2007-PWR17 pooling and servicing
agreement and the interests of that servicer or affiliate as a holder of a
series 2007-PWR17 certificate, especially to the extent that certain actions or
events have a disproportionate effect on one or more classes of series
2007-PWR17 certificates. In addition, the master servicers, the primary
servicers, the special servicer and their affiliates may hold or acquire
mezzanine debt or other obligations of or interest in the borrowers under the
pooled mortgage loans, tenants or managers of the related properties or
affiliates of those persons. Furthermore, the master servicers, the primary
servicers and the special servicer have each advised us that they intend to
continue to service existing and new commercial and multifamily mortgage loans
for their affiliates and for third parties, including portfolios of mortgage
loans similar to the mortgage loans included in the trust fund. These other
mortgage loans and the related mortgaged properties may be in the same markets
as, or have owners, obligors or property managers in common with, certain of the
mortgage loans in the trust fund and the related mortgaged properties. As a
result of the investments and activities described above, the interests of the
master servicers, the primary servicers, the special servicer and their
respective affiliates and their other clients may differ from, and compete with,
the interests of the trust fund. However, under the series 2007-PWR17 pooling
and servicing agreement and the primary servicing agreements, the master
servicers, the primary servicers and the special servicer, as applicable, are
each required to service the mortgage loans for which it is responsible in
accordance with the Servicing Standard, which requires such servicers to service
the pooled mortgage loans without regard to the ownership, servicing and/or
management by such servicers of any other mortgage loans or real property.

VARIOUS OTHER SECURITIZATION-LEVEL CONFLICTS OF INTEREST MAY HAVE AN ADVERSE
EFFECT ON YOUR OFFERED CERTIFICATES.

      Conflicts Between Various Classes of Certificateholders and Lenders.
Pursuant to the provisions of the various pooling and servicing and/or
intercreditor agreements that govern the servicing of the pooled mortgage loans,
in the case of each pooled mortgage loan, (a) the applicable party that is
responsible for performing special servicing duties with respect to that pooled
mortgage loan following a material default is given considerable latitude in
determining when and how to liquidate or modify that pooled mortgage loan, (b)
one or more third parties or representatives on their behalf will be entitled
(among other rights) to replace that applicable party and grant or withhold
consent to proposed servicing actions involving that pooled mortgage loan, (c)
except in limited circumstances, those third parties will not include you and
will consist of one


                                      S-39



or more of (i) the holders of a class of subordinate series 2007-PWR17
certificates (or, in the case of a Non-Trust-Serviced Pooled Mortgage Loan, the
holders of a subordinate or other class of certificates issued under the related
Non-Trust Servicing Agreement) and/or (ii) the holders of a non-pooled
subordinate loan secured by the same mortgaged property as the pooled mortgage
loan and (d) other third parties or their representatives may also have
consultation and/or approval rights with respect to various servicing matters.
For a discussion of those arrangements, see "Description of the Mortgage
Pool--Certain Characteristics of the Mortgage Pool--Pari Passu, Subordinate
and/or Other Financing--Split Loan Structures" and "Servicing of the Mortgage
Loans Under the Series 2007-PWR17 Pooling and Servicing Agreement" in this
prospectus supplement. Those certificateholders, noteholders or other parties
and their respective representatives may have interests that differ, perhaps
materially, from yours. For instance, a particular representative or similar
party may believe that deferring enforcement of a defaulted mortgage loan will
result in higher future proceeds than would earlier enforcement, whereas the
interests of the trust fund may be better served by prompt action, since delay
followed by a market downturn could result in less proceeds to the trust fund
than would have been realized if earlier action had been taken. You should
expect these certificateholders, noteholders or other parties to exercise their
rights and powers in a manner that they determine is appropriate in their
respective sole discretion. None of them will have any liability for acting
solely in its own interests. The initial series 2007-PWR17 controlling class
representative will be an affiliate of the special servicer. The initial holder
of one of the DRA / Colonial Office Portfolio Non-Pooled Pari Passu Companion
Loans and the initial holders of the RRI Hotel Portfolio Non-Pooled Pari Passu
Companion Loans, the Fairlane Woods Non-Pooled Subordinate Loan, the Graceland
Shopping Center Non-Pooled Subordinate Loan and the Parkwood Apartments
Non-Pooled Subordinate Loan will be affiliated with the applicable sponsor,
mortgage loan seller, originator, primary servicer and/or master servicer of the
related pooled mortgage loan.

      Conflicts Between the Trust Fund and the Mortgage Loan Sellers and Their
Affiliates. Conflicts of interest may arise between the trust fund, on the one
hand, and the mortgage loan sellers and their affiliates that engage in the
acquisition, development, operation, financing and disposition of real estate,
on the other hand. Those conflicts may arise because a mortgage loan seller and
its affiliates intend to continue to actively acquire, develop, operate, lease,
finance and dispose of real estate-related assets in the ordinary course of
their businesses. During the course of their business activities, the respective
mortgage loan sellers and their affiliates may acquire, sell or lease
properties, or finance loans secured by properties (or by ownership interests in
the related borrowers) which may include the mortgaged properties securing the
pooled mortgage loans or properties that are in the same markets as those
mortgaged properties. Additionally, the proceeds of certain of the pooled
mortgage loans were used to refinance debt previously held by a mortgage loan
seller or an affiliate of a mortgage loan seller and the mortgage loan sellers
or their affiliates may have or may have had equity investments in the borrowers
(or in the owners of the borrowers) or mortgaged properties under certain of the
pooled mortgage loans. One or more of the mortgage loan sellers and their
affiliates have made and/or may make or have preferential rights to make loans
to, or equity investments in, affiliates of the borrowers under the mortgage
loans. Further, in the case of certain of the loan groups, the holder of one or
more related non-pooled mortgage loans is a mortgage loan seller or an affiliate
of a mortgage loan seller. See "Description of the Mortgage Pool-- Certain
Characteristics of the Mortgage Pool - Pari Passu, Subordinate and/or Other
Financing" and "Appendix D--Summaries of the Ten Largest Mortgage Loans" in this
prospectus supplement in this prospectus supplement. In the circumstances
described above, the interests of those mortgage loan sellers and their
affiliates may differ from, and compete with, the interests of the trust fund.
Decisions made with respect to those assets may adversely affect the amount and
timing of distributions on the offered certificates.

YOU MAY BE BOUND BY THE ACTIONS OF OTHER SERIES 2007-PWR17 CERTIFICATEHOLDERS
EVEN IF YOU DO NOT AGREE WITH THOSE ACTIONS.

      In some circumstances, the holders of a specified percentage of the series
2007-PWR17 certificates will be entitled to direct, consent to or approve
certain actions, including amending the series 2007-PWR17 pooling and servicing
agreement. In these cases, this direction, consent or approval will be
sufficient to bind all holders of series 2007-PWR17 certificates regardless of
whether you agree with that direction, consent or approval.

LACK OF A SECONDARY MARKET FOR THE OFFERED CERTIFICATES MAY MAKE IT DIFFICULT
FOR YOU TO RESELL YOUR OFFERED CERTIFICATES AT ALL OR AT THE PRICE YOU WANT.

      There currently is no secondary market for the offered certificates.
Although the underwriters have advised us that they currently intend to make a
secondary market in the offered certificates, they are under no obligation to do
so.


                                      S-40



Accordingly, we cannot assure you that a secondary market for the offered
certificates will develop. Moreover, if a secondary market does develop, we
cannot assure you that it will provide you with liquidity of investment, that it
will be available on an ongoing basis or that it will continue for the life of
the offered certificates. The offered certificates will not be listed on any
securities exchange. Lack of liquidity could adversely affect the market value
of the offered certificates. The market value of the offered certificates at any
time may be affected by many other factors. No representation is made by any
person or entity as to what the market value of any offered certificate will be
at any time.

THE MARKET VALUE OF YOUR OFFERED CERTIFICATES MAY BE ADVERSELY AFFECTED BY
FACTORS UNRELATED TO THE PERFORMANCE OF YOUR OFFERED CERTIFICATES AND THE POOLED
MORTGAGE LOANS, SUCH AS FLUCTUATIONS IN INTEREST RATES AND THE SUPPLY AND DEMAND
OF CMBS GENERALLY.

      The market value of your offered certificates can decline even if those
certificates and the pooled mortgage loans are performing at or above your
expectations.

      The market value of your offered certificates will be sensitive to
fluctuations in current interest rates. However, a change in the market value of
your offered certificates as a result of an upward or downward movement in
current interest rates may not equal the change in the market value of your
offered certificates as a result of an equal but opposite movement in interest
rates.

      The market value of your offered certificates will also be influenced by
the supply of and demand for commercial mortgage-backed securities generally.
The supply of commercial mortgage-backed securities will depend on, among other
things, the amount of commercial and multifamily mortgage loans, whether newly
originated or held in portfolio, that are available for securitization. A number
of factors will affect investors' demand for commercial mortgage-backed
securities, including:

      o     the availability of alternative investments that offer higher yields
            or are perceived as being a better credit risk, having a less
            volatile market value or being more liquid,

      o     legal and other restrictions that prohibit a particular entity from
            investing in commercial mortgage-backed securities or limit the
            amount or types of commercial mortgage-backed securities that it may
            acquire,

      o     investors' perceptions regarding the commercial and multifamily real
            estate markets, which may be adversely affected by, among other
            things, a decline in real estate values or an increase in defaults
            and foreclosures on mortgage loans secured by income-producing
            properties, and

      o     investors' perceptions regarding the capital markets in general,
            which may be adversely affected by political, social and economic
            events completely unrelated to the commercial and multifamily real
            estate markets.

      If you decide to sell your offered certificates, your ability to sell
those certificates will depend on, among other things, whether and to what
extent a secondary market then exists for your offered certificates (see the
preceding subsection under this "Risk Factors" section), and you may have to
sell at discount from the price you paid for reasons unrelated to the
performance of your offered certificates or the pooled mortgage loans. Pricing
information regarding your offered certificates may not be generally available
on an ongoing basis or on any particular date.

BECAUSE THE OFFERED CERTIFICATES ARE IN BOOK-ENTRY FORM, YOUR RIGHTS CAN ONLY BE
EXERCISED INDIRECTLY AND THERE MAY BE OTHER ADVERSE CONSEQUENCES.

      Each class of offered certificates initially will be represented by one or
more certificates registered in the name of Cede & Co., as the nominee for The
Depository Trust Company, and will not be registered in the names of the related
beneficial owners of those certificates or their nominees. For more detailed
information, you should refer to the following sections in the accompanying
prospectus:


                                      S-41



      (1)   "Risk Factors--Risks Relating to the Certificates--If your
            certificates are issued in book-entry form, you will only be able to
            exercise your rights indirectly through DTC and you may also have
            limited access to information regarding those certificates"; and

      (2)   "Description of the Certificates--Book-Entry Registration and
            Definitive Certificates".

RISKS RELATED TO THE MORTGAGE LOANS

EACH OF THE VARIOUS TYPES OF MORTGAGED PROPERTIES ARE SUBJECT TO UNIQUE RISKS
WHICH MAY REDUCE PAYMENTS ON YOUR CERTIFICATES.

      Mortgaged properties representing security for 38.0%, 20.3%, 14.9%, 9.5%,
7.0%, 6.7%, 1.4%, 1.3% and 0.9% of the initial mortgage pool balance are fee
and/or leasehold interests in office properties, retail properties, hospitality
properties, multifamily properties, mixed use properties, industrial properties,
other properties, self storage properties, and manufactured housing community
properties, respectively. Loan group 1 consists of two hundred eighteen (218)
pooled mortgage loans, representing 88.8% of the initial mortgage pool balance.
Loan group 2 consists of forty-six (46) pooled mortgage loans, representing
11.2% of the initial mortgage pool balance. Loan group 2 will consist of 97.6%
of the initial mortgage pool balance of all the pooled mortgage loans secured by
multifamily or manufactured housing community properties. Additionally, loan
group 2 includes two (2) mortgage loans secured by mixed use properties. These
two (2) mortgage loans represent 1.0% of the initial mortgage pool balance and
9.2% of the initial loan group 2 balance. Mortgage loans that are secured by
liens on the types of properties securing the pooled mortgage loan are exposed
to unique risks particular to those types of properties. For more detailed
information, you should refer to the following sections in the accompanying
prospectus:

      (1)   "Risk Factors--Risks Relating to the Mortgage Loans"; and

      (2)   "Description of the Trust Funds--Mortgage Loans".

THE REPAYMENT OF A MULTIFAMILY OR COMMERCIAL MORTGAGE LOAN IS DEPENDENT ON THE
CASH FLOW PRODUCED BY THE CORRESPONDING MORTGAGED PROPERTY, WHICH CAN BE
VOLATILE AND INSUFFICIENT TO ALLOW TIMELY PAYMENT ON YOUR OFFERED CERTIFICATES.

      The mortgage loans that we intend to include in the trust fund are secured
by various types of income-producing properties, and there are certain risks
that are generally applicable to loans secured by all of those property types.

      Commercial lending is generally thought to expose a lender to greater risk
than one-to-four family residential lending because, among other things, it
typically involves larger loans.

      The repayment of a commercial mortgage loan is typically dependent upon
the ability of the applicable property to produce cash flow. Even the
liquidation value of a commercial property is determined, in substantial part,
by the amount of the property's cash flow (or its potential to generate cash
flow). However, net operating income and cash flow can be volatile and may be
insufficient to cover debt service on the loan at any given time. Except with
respect to two (2) pooled mortgage loans, representing 1.3% of the initial
mortgage pool balance, the mortgage loans that we intend to include in the trust
fund were originated not earlier than twelve months prior to the cut-off date.
Consequently, the mortgage loans should generally be considered not to have
long-standing payment histories and, in some cases, the mortgage loans have
little or no payment histories.

      The net operating income, cash flow and property value of the mortgaged
properties may be adversely affected by any one or more of the following
factors:

      o     the age, design and construction quality of the property;

      o     perceptions regarding the safety, convenience and attractiveness of
            the property;

      o     the proximity and attractiveness of competing properties;


                                      S-42



      o     the adequacy and effectiveness of the property's operations,
            management and maintenance;

      o     increases in operating expenses (including but not limited to
            insurance premiums) at the property and in relation to competing
            properties;

      o     an increase in the capital expenditures needed to maintain the
            property or make improvements;

      o     the dependence upon a single tenant, or a concentration of tenants
            in a particular business or industry;

      o     a decline in the financial condition of a major tenant;

      o     an increase in vacancy rates; and

      o     a decline in rental rates as leases are renewed or entered into with
            new tenants.

      Other factors are more general in nature, such as:

      o     national, regional or local economic conditions (including plant
            closings, military base closings, industry slowdowns and
            unemployment rates);

      o     local real estate conditions (such as an oversupply of competing
            properties, rental space or multifamily housing);

      o     demographic factors;

      o     decreases in consumer confidence;

      o     changes in prices for key commodities or products;

      o     changes in consumer tastes and preferences, including the effects of
            adverse publicity; and

      o     retroactive changes in building codes.

      The volatility of net operating income will be influenced by many of the
foregoing factors, as well as by:

      o     the length of tenant leases;

      o     the creditworthiness of tenants;

      o     the level of tenant defaults;

      o     the ability to convert an unsuccessful property to an alternative
            use;

      o     new construction in the same market as the mortgaged property;

      o     rent control laws or other laws  impacting operating costs;

      o     the number and diversity of tenants;

      o     the availability of trained labor necessary for tenant operations;


                                      S-43



      o     the rate at which new rentals occur; and

      o     the property's operating leverage (which is the percentage of total
            property expenses in relation to revenue), the ratio of fixed
            operating expenses to those that vary with revenues, and the level
            of capital expenditures required to maintain the property and to
            retain or replace tenants.

      A decline in the real estate market or in the financial condition of a
major tenant will tend to have a more immediate effect on the net operating
income of properties with short-term revenue sources (such as short-term or
month-to-month leases) and may lead to higher rates of delinquency or defaults
under mortgage loans secured by such properties.

      Certain of the mortgaged properties consist of theaters, or retail
properties with theaters as part of the mortgaged property. These properties are
exposed to certain unique risks. For example, decreasing attendance at a theater
property could adversely affect revenue of a theater which may, in turn, cause
the tenant to experience financial difficulties. In addition, because of unique
construction requirements of theaters, any vacant theater space would not easily
be converted to other uses.

      Certain of the retail properties have health clubs as part of the
mortgaged property. Several factors may adversely affect the value and
successful operation of a health club, including:

      (1)   the physical attributes of the health club (e.g., its age,
appearance and layout);

      (2)   the reputation, safety, convenience and attractiveness of the
property to users;

      (3)   the quality and philosophy of management;

      (4)   management's ability to control membership growth and attrition;

      (5)   competition in the tenant's marketplace from other health clubs and
alternatives to health clubs; or

      (6)   adverse changes in economic and social conditions and demographic
changes (e.g., population decreases or changes in average age or income), which
may result in decreased demand.

      In addition, there may be significant costs associated with changing
consumer preferences (e.g., multi-purpose clubs from single purpose clubs or
varieties of equipment, classes, services and amenities). In addition, health
clubs may not be readily convertible to alternative uses if those properties
were to become unprofitable for any reason. The liquidation value of any such
health club consequently may be less than would be the case of the property were
readily adaptable to changing consumer preferences for other uses.

      Furthermore, if the debt service under a pooled mortgage loan is scheduled
to increase during the term of the loan pursuant to an increase in the mortgage
interest rate, the expiration of an interest-only period or otherwise, there can
be no assurance that the net cash flow at the property will be sufficient to pay
the additional debt service and, even if it is sufficient, the requirement to
pay the additional debt service may reduce the cash flow available to the
borrower to operate and maintain the mortgaged property.

THE PROSPECTIVE PERFORMANCE OF THE COMMERCIAL AND MULTIFAMILY MORTGAGE LOANS
INCLUDED IN THE TRUST FUND SHOULD BE EVALUATED SEPARATELY FROM THE PERFORMANCE
OF THE MORTGAGE LOANS IN ANY OF OUR OTHER TRUSTS.

      While there may be certain common factors affecting the performance and
value of income-producing real properties in general, those factors do not apply
equally to all income-producing real properties and, in many cases, there are
unique factors that will affect the performance and/or value of a particular
income-producing real property. Moreover, the effect of a given factor on a
particular real property will depend on a number of variables, including but not
limited to property type, geographic location, competition, sponsorship and
other characteristics of the property and the related mortgage loan. Each
income-producing real property represents a separate and distinct business
venture; and, as a result, each of the multifamily and commercial mortgage loans
included in one of the depositor's trusts requires a unique


                                      S-44



underwriting analysis. Furthermore, economic and other conditions affecting real
properties, whether worldwide, national, regional or local, vary over time. The
performance of a pool of mortgage loans originated and outstanding under a given
set of economic conditions may vary significantly from the performance of an
otherwise comparable mortgage pool originated and outstanding under a different
set of economic conditions. Accordingly, investors should evaluate the pooled
mortgage loans underlying the offered certificates independently from the
performance of mortgage loans underlying any other series of certificates.

      As a result of the distinct nature of each pool of commercial mortgage
loans, and the separate mortgage loans within the pool, this prospectus
supplement does not include disclosure concerning the delinquency and loss
experience of static pools of periodic originations by the sponsors of assets of
the type to be securitized (known as "static pool information"). Because of the
highly heterogeneous nature of the assets in commercial mortgage backed
securities transactions, static pool information for prior securitized pools,
even those involving the same asset types (e.g., hotels or office buildings),
may be misleading, since the economics of the properties and terms of the loans
may be materially different. In particular, static pool information showing a
low level of delinquencies and defaults would not be indicative of the
performance of this pool or any other pools of mortgage loans originated by the
same sponsor or sponsors. Therefore, investors should evaluate this offering on
the basis of the information set forth in this prospectus supplement with
respect to the pooled mortgage loans, and not on the basis of any successful
performance of other pools of securitized commercial mortgage loans.

CERTAIN MORTGAGE LOANS MAY HAVE A LIMITED OPERATING HISTORY.

      The properties securing certain of the mortgage loans are newly
constructed and/or recently opened and, as such, have a limited operating
history. There can be no assurance that any of the properties, whether newly
constructed and/or recently opened or otherwise, will perform as anticipated.

NON-RECOURSE LOANS LIMIT REMEDIES FOLLOWING BORROWER DEFAULT.

      The mortgage loans that will back the offered certificates are generally
non-recourse loans. Therefore, recourse generally may be had only against the
specific mortgaged property securing a pooled mortgage loan and any other assets
that may have been pledged to secure that pooled mortgage loan, which may or may
not be sufficient to repay that pooled mortgage loan in full. Consequently, the
repayment of each pooled mortgage loan will be primarily dependent upon the
sufficiency of the net operating income from the related mortgaged property and,
at maturity, upon the market value of that mortgaged property.

      Even in cases where the related mortgage loan documents provide for
recourse against the borrower, a guarantor or another entity, we cannot assure
you that significant amounts will be realized in respect of that recourse in the
event of a default with respect to any pooled mortgage loan.

      No mortgage loan that we intend to include in the trust fund is insured or
guaranteed by the United States of America, any governmental agency or
instrumentality, any private mortgage insurer or by us, any mortgage loan
seller, either master servicer, the special servicer, any primary servicer, the
trustee, the certificate administrator, any underwriter or any of their
respective affiliates.

THE CONCENTRATION OF LOANS AND NUMBER OF LOANS WITH THE SAME OR RELATED
BORROWERS INCREASES THE POSSIBILITY OF LOSS ON THE LOANS WHICH COULD REDUCE
PAYMENTS ON YOUR CERTIFICATES.

      The effect of mortgage pool loan losses will be more severe:

      o     if the pool is comprised of a small number of mortgage loans, each
            with a relatively large principal amount; or

      o     if the losses relate to loans that account for a disproportionately
            large percentage of the pool's aggregate principal balance of all
            mortgage loans.


                                      S-45



      The largest of the pooled mortgage loans or group of cross-collateralized
and cross-defaulted pooled mortgage loans is the pooled mortgage loan secured by
the mortgaged properties collectively identified on Appendix B to this
prospectus supplement as DRA / Colonial Office Portfolio, which represents 7.6%
of the initial mortgage pool balance (and 8.5% of the initial loan group 1
balance). The ten largest pooled mortgage loans or groups of
cross-collateralized and cross-defaulted pooled mortgage loans in the aggregate
represent 36.6% of the initial mortgage pool balance. Each of the other pooled
mortgage loans or groups of cross-collateralized and cross-defaulted pooled
mortgage loans represents no greater than 1.2% of the initial mortgage pool
balance.

      In addition, the mortgage pool includes some groups of mortgage loans
where the mortgage loans in the particular group are not cross-collateralized or
cross-defaulted but were made to borrowers related through common ownership of
partnership or other equity interests and where, in general, the related
mortgaged properties are commonly managed. See "Description of the Mortgage
Pool--Cross-Collateralized Mortgage Loans and Multi-Property Mortgage Loans;
Mortgage Loans with Affiliated Borrowers" and the "Footnotes to Appendix B and
C" in this prospectus supplement.

LIMITATIONS ON THE ENFORCEABILITY OF MULTI-BORROWER/MULTI-PROPERTY AND
MULTI-BORROWER/MULTIPLE PARCEL ARRANGEMENTS MAY HAVE AN ADVERSE EFFECT ON
RECOURSE IN THE EVENT OF A DEFAULT ON A MORTGAGE LOAN.

      The trust fund will include some mortgage loans and groups of
cross-collateralized mortgage loans (including certain of the ten largest pooled
mortgage loans described on Appendix D to this prospectus supplement) that, in
each case, represent the obligations of multiple borrowers that are liable on a
joint and several basis for the repayment of the entire indebtedness evidenced
by the related mortgage loan or group of cross-collateralized mortgage loans.

      Arrangements whereby multiple borrowers grant their respective mortgaged
properties or parcels of individual mortgaged properties as security for a
mortgage loan could be challenged as fraudulent conveyances by the creditors or
the bankruptcy estate of any of the related borrowers. Under federal and most
state fraudulent conveyance statutes, the incurring of an obligation or the
transfer of property, including the granting of a mortgage lien, by a person may
be voided under certain circumstances if:

      o     the person did not receive fair consideration or reasonably
            equivalent value in exchange for the obligation or transfer; and

      o     the person:

            (1)   was insolvent at the time of the incurrence of the obligation
                  or transfer, or

            (2)   was engaged in a business or a transaction or was about to
                  engage in a business or a transaction, for which the person's
                  assets constituted an unreasonably small amount of capital
                  after giving effect to the incurrence of the obligation or the
                  transfer, or

            (3)   intended to incur, or believed that it would incur, debts that
                  would be beyond the person's ability to pay as those debts
                  matured.

      Accordingly, a lien granted by a borrower could be avoided if a court were
to determine that:

      o     the borrower did not receive fair consideration or reasonably
            equivalent value when pledging its mortgaged property or parcel for
            the equal benefit of the other related borrowers; and

      o     the borrower was insolvent at the time of granting the lien, was
            rendered insolvent by the granting of the lien, was left with
            inadequate capital or was not able to pay its debts as they matured.

      We cannot assure you that a lien granted by a borrower on its mortgaged
property or parcel to secure a multi-borrower/multi-property mortgage loan, a
multi-borrower/multiple-parcel mortgage loan or group of cross-collateralized
mortgage loans, or any payment thereon, would not be avoided as a fraudulent
conveyance.


                                      S-46



      In addition, when multiple real properties or parcels secure a mortgage
loan or group of cross-collateralized mortgage loans, the amount of the mortgage
encumbering any particular one of those properties or parcels may be less than
the full amount of the related aggregate mortgage loan indebtedness, to minimize
recording tax. This mortgage amount is generally established at 100% to 150% of
the appraised value or allocated loan amount for the mortgaged property or
parcel and will limit the extent to which proceeds from the property or parcel
will be available to offset declines in value of the other properties or parcels
securing the same mortgage loan. See "Description of the Mortgage Pool--Certain
Characteristics of the Mortgage Pool" in this prospectus supplement for more
information regarding any multi-property mortgage loans or multiple-parcel
mortgage loans in the trust fund.

STATE AND FEDERAL LAWS APPLICABLE TO FORECLOSURE ACTIONS MAY AFFECT THE TIMING
OF PAYMENTS ON YOUR CERTIFICATES.

      The ability to realize upon the pooled mortgage loans may be limited by
the application of state laws. For example, some states, including California,
have laws prohibiting more than one "judicial action" to enforce a mortgage
obligation. Some courts have construed the term "judicial action" broadly. In
the case of any pooled mortgage loan secured by mortgaged properties located in
multiple states, the applicable master servicer or the special servicer may be
required to foreclose first on mortgaged properties located in states where
these "one action" rules apply (and where non-judicial foreclosure is permitted)
before foreclosing on properties located in states where judicial foreclosure is
the only permitted method of foreclosure. The application of other state and
federal laws may delay or otherwise limit the ability to realize on the pooled
mortgage loans.

CONVERTING COMMERCIAL PROPERTIES TO ALTERNATIVE USES MAY REQUIRE SIGNIFICANT
EXPENSES WHICH COULD REDUCE PAYMENTS ON YOUR CERTIFICATES; AND LIMITED
ADAPTABILITY FOR OTHER USES MAY SUBSTANTIALLY LOWER THE LIQUIDATION VALUE OF A
MORTGAGED PROPERTY.

      Some of the mortgaged properties may not be readily convertible to
alternative uses if those properties were to become unprofitable for any reason.
This is because:

      o     converting commercial properties to alternate uses or converting
            single-tenant commercial properties to multi-tenant properties
            generally requires substantial capital expenditures; and

      o     zoning, land use or other restrictions also may prevent alternative
            uses.

      The liquidation value of a mortgaged property not readily convertible to
an alternative use may be substantially less than would be the case if the
mortgaged property were readily adaptable to other uses. If this type of
mortgaged property were liquidated and a lower liquidation value were obtained,
less funds would be available for distributions on your certificates. See
"--Mortgaged Properties that are Not In Compliance with Zoning and Building Code
Requirements and Use Restrictions Could Adversely Affect Payments on Your
Certificates" below.

PROPERTY VALUE MAY BE ADVERSELY AFFECTED EVEN WHEN THERE IS NO CHANGE IN CURRENT
OPERATING INCOME.

      Various factors may adversely affect the value of the mortgaged properties
without affecting the properties' current net operating income. These factors
include, among others:

      o     changes in governmental regulations, fiscal policy, zoning or tax
            laws;

      o     potential environmental legislation or liabilities or other legal
            liabilities;

      o     proximity and attractiveness of competing properties;

      o     new construction of competing properties in the same market;

      o     convertibility of a mortgaged property to an alternative use;


                                      S-47



      o     the availability of refinancing; and

      o     changes in interest rate levels.

TENANT CONCENTRATION INCREASES THE RISK THAT CASH FLOW WILL BE INTERRUPTED WHICH
COULD REDUCE PAYMENTS ON YOUR CERTIFICATES.

      A deterioration in the financial condition of a tenant can be particularly
significant if a mortgaged property is leased to a single or large tenant or a
small number of tenants because rent interruptions by a tenant may cause the
borrower to default on its obligations to the lender. Seventy (70) of the
mortgaged properties (certain of which secure multi-property mortgage loans),
representing security for 14.4% of the initial mortgage pool balance (and for
16.2% of the initial loan group 1 balance), are either wholly owner-occupied or
100.0% leased to a single tenant. Mortgaged properties leased to a single tenant
or a small number of tenants also are more susceptible to interruptions of cash
flow if a tenant fails to renew its lease or defaults under its lease. This is
so because:

      o     the financial effect of the absence of rental income may be severe;

      o     more time may be required to re-lease the space; and

      o     substantial capital costs may be incurred to make the space
            appropriate for replacement tenants.

      Additionally, some of the tenants at the mortgaged properties (including
sole tenants or other significant tenants) have lease termination option dates
or lease expiration dates that are prior to or shortly after the related
maturity date or anticipated repayment date. See "--Tenant Bankruptcies May
Adversely Affect the Income Produced by the Mortgaged Properties and May
Adversely Affect the Payments on Your Certificates" below. Certain of the
mortgaged properties may have tenants that sublet all or a portion of their
space and although the rent roll continues to reflect those tenants' occupancy
and those tenants continue to be responsible under the related lease, those
tenants may not be in physical occupancy of their space. See Appendix B to this
prospectus supplement for the expiration date of the leases for each of the top
3 tenants at each mortgaged property. There are a number of other mortgaged
properties that similarly have a significant amount of scheduled lease
expirations or potential terminations before the maturity of the related pooled
mortgage loan, although those circumstances were generally addressed by escrow
requirements or other mitigating provisions.

      Another factor that you should consider is that office, retail and
industrial properties, and mixed use properties that are used for office, retail
and/or industrial purposes, also may be adversely affected if there is a
concentration of tenants in the same or similar business or industry.

      In some cases, the sole or a significant tenant is related to the subject
borrower or an affiliate of that borrower.

      For further information with respect to tenant concentrations, see
Appendix B to this prospectus supplement.

VARIOUS ASSET-LEVEL CONFLICTS OF INTEREST MAY HAVE AN ADVERSE EFFECT ON YOUR
CERTIFICATES.

      Conflicts Between Managers and the Borrowers. Substantially all of the
property managers for the mortgaged properties securing the pooled mortgage
loans or their affiliates manage additional properties, including properties
that may compete with those mortgaged properties. Affiliates of the managers,
and certain of the managers themselves, also may own other properties, including
competing properties. The managers of the mortgaged properties securing the
pooled mortgage loans may accordingly experience conflicts of interest in the
management of those mortgaged properties.

      Mortgaged Properties Leased to Borrowers or Borrower Affiliated Entities
Also Have Risks. If a mortgaged property is leased in whole or substantial part
to the borrower under the mortgage loan or to an affiliate of the borrower,
there may be conflicts. For instance, a landlord may be more inclined to waive
lease conditions for an affiliated tenant than it would for an unaffiliated
tenant. We cannot assure you that the conflicts arising where a borrower is
affiliated with a tenant at a mortgaged property will not adversely impact the
value of the related mortgage loan. In some cases, this affiliated lessee


                                      S-48



is physically occupying space related to its business; in other cases, the
affiliated lessee is a tenant under a "master lease" with the borrower and that
tenant is obligated to make rent payments but does not physically occupy the
related space at the mortgaged property. See "Description of the Mortgage
Pool--Additional Mortgage Loan Information" for a description of "master
leases". We cannot assure you the space "leased" by a borrower affiliate will
eventually be occupied by third party tenants and consequently, a deterioration
in the financial condition of the borrower or its affiliates can be particularly
significant to the borrower's ability to perform under the mortgage loan as it
can directly interrupt the cash flow from the mortgaged property if the
borrower's or its affiliate's financial condition worsens. These risks may be
mitigated when mortgaged properties are leased to unrelated third parties.

RENEWAL, TERMINATION, EXPIRATION OF LEASES AND RELETTING ENTAILS RISKS THAT MAY
ADVERSELY AFFECT YOUR INVESTMENT.

      Repayment of pooled mortgage loans secured by retail, office and
industrial properties will be affected by the expiration of leases and the
ability of the related borrowers and property managers to renew the leases or to
relet the space on comparable terms. Certain mortgaged properties securing the
pooled mortgage loans may be leased in whole or in part to government sponsored
tenants who have the right to cancel their leases at any time because of lack of
appropriations. See Appendix B and "Appendix D--Summaries of the Ten Largest
Mortgage Loans" to this prospectus supplement for an identification of any
government sponsored tenant that constitutes one of the three largest tenants
(or, if applicable, the single tenant) at any mortgaged property. In addition,
certain of the mortgaged properties securing the pooled mortgage loans may be
leased to either a single or other significant tenant with a lease termination
option date or lease expiration date that is prior to the maturity date or
anticipated repayment date of such mortgage loan.

      In addition, certain properties may have significant tenants or groups of
tenants, including tenants that are affiliated with the related borrower under
master leases or otherwise, that are paying rent but are not in occupancy or may
have vacant space that is not leased, and in certain cases, the occupancy
percentage could be less than 80%. Additionally, certain properties may have
tenants who have executed leases but have not yet taken occupancy or commenced
rent payments. Any "dark" space may cause the property to be less desirable to
other potential tenants or the related tenant may be more likely to default in
its obligations under the lease. Certain properties may also have adjoining
properties with "dark" spaces or "dark" shadow anchors. We cannot assure you
that those tenants will continue to fulfill their lease obligations or that the
space will be relet.

      In the case of certain pooled mortgage loans, all or a substantial portion
of the tenant leases at the mortgaged property may expire, or grant to one or
more tenants a lease termination option that is exercisable, at various times
prior to the loan's maturity date or anticipated repayment date, including
single tenant properties whose sole tenant lease may expire or terminate prior
to the loan's maturity date. We cannot assure you that (1) leases that expire
can be renewed, (2) the space covered by leases that expire or are terminated
can be re-leased in a timely manner at comparable rents or on comparable terms
or (3) the related borrower will have the cash or be able to obtain the
financing to fund any required tenant improvements. Further, lease provisions
among tenants may conflict in certain instances, and create termination or other
risks. Income from and the market value of the mortgaged properties securing the
pooled mortgage loans would be adversely affected if vacant space in the
mortgaged properties could not be leased for a significant period of time, if
tenants were unable to meet their lease obligations or if, for any other reason,
rental payments could not be collected or if one or more tenants ceased
operations at the mortgaged property. Upon the occurrence of an event of default
by a tenant, delays and costs in enforcing the lessor's rights could occur. In
addition, certain tenants at the mortgaged properties securing the pooled
mortgage loans may be entitled to terminate their leases or reduce their rents
based upon negotiated lease provisions if, for example, an anchor tenant ceases
operations at the related mortgaged property. In these cases, we cannot assure
you that the operation of these provisions will not allow a termination or rent
reduction. A tenant's lease may also be terminated or its terms otherwise
adversely affected if a tenant becomes the subject of a bankruptcy proceeding.

      If a significant portion of a mortgaged property is leased to a single
tenant, the failure of the borrower to relet that portion of the subject
mortgaged property if that tenant vacates or fails to perform its obligations
will have a greater adverse effect on your investment than if the subject
mortgaged property were leased to a greater number of tenants.

      Even if vacated space is successfully relet, the costs associated with
reletting, including tenant improvements and leasing commissions, could be
substantial and could reduce cash flow from the related mortgaged properties.


                                      S-49



      Seventy-three (73) of the pooled mortgage loans, 41.9% of that portion of
the initial mortgage pool balance that are secured by retail, office, industrial
and/or mixed use properties, as of the cut-off date have either upfront and/or
continuing reserves for tenant improvements and leasing commissions which may
serve to defray such costs. There can be no assurances, however, that the funds
(if any) held in such reserves for tenant improvements and leasing commissions
will be sufficient to cover any of the costs and expenses associated with tenant
improvements or leasing commission obligations. In addition, if a tenant
defaults in its obligations to a borrower, the borrower may incur substantial
costs and experience significant delays associated with enforcing rights and
protecting its investment, including costs incurred in renovating or reletting
the property.

      If a mortgaged property has multiple tenants, re-leasing costs and costs
of enforcing remedies against defaulting tenants may be more frequent than in
the case of mortgaged properties with fewer tenants, thereby reducing the cash
flow available for debt service payments. These costs may cause a borrower to
default in its other obligations which could reduce cash flow available for debt
service payments. Multi-tenanted mortgaged properties also may experience higher
continuing vacancy rates and greater volatility in rental income and expenses.

      See Appendix B and Appendix D to this prospectus supplement for additional
information regarding the occupancy or percentage leased at the mortgaged
properties. See Appendix B to this prospectus supplement for the lease
expiration dates for the three largest tenants (or, if applicable, single
tenant) at each retail, office, industrial or mixed-use mortgaged property. The
Percent Leased presented in Appendix B and Appendix D for each mortgaged
property should not be construed as a statement that the relevant units, area or
pads are occupied.

THE REPAYMENT OF A MULTIFAMILY OR COMMERCIAL MORTGAGE LOAN IS DEPENDENT ON THE
CASH FLOW PRODUCED BY THE CORRESPONDING MORTGAGED PROPERTY, WHICH CAN BE
VOLATILE AND INSUFFICIENT TO ALLOW TIMELY PAYMENT ON YOUR OFFERED CERTIFICATES.

      The borrowers under some of the pooled mortgage loans made upfront
deposits, and/or agreed to make ongoing deposits, to reserves for the payment of
various anticipated or potential expenditures, such as (but not limited to) the
costs of tenant improvements and leasing commissions and recommended immediate
repairs. However, we cannot assure you that any such reserve will be sufficient.

      With respect to some of the pooled mortgage loans, which are shown in the
table below, the related borrower made an upfront deposit at origination, or
agreed to make ongoing deposits, to a debt service reserve to offset a shortfall
between the net cash flow expected to be generated at the mortgaged property and
the scheduled debt service during a portion of the loan term. Such a shortfall
may be anticipated because portions of the mortgaged property are not leased or
are being renovated or constructed or for another reason. There can be no
assurances that a debt service reserve will be sufficient or that the cash flow
from the related mortgaged property will improve so that it supports the debt
service on the mortgage loan without regard to the debt service reserve.

      Moreover, the hotel and lodging industry is generally seasonal in nature
and different seasons affect different hotels depending on type and location.
This seasonality can be expected to cause periodic fluctuations in a hospitality
property's room and restaurant revenues, occupancy levels, room rates and
operating expenses. With respect to some of the pooled mortgage loans, which are
shown in the table below, the related borrower made an upfront deposit at
origination, or agreed to make ongoing deposits, to a seasonality reserve and is
permitted to withdraw amounts from that reserve from time to time during the
year to pay debt service. There can be no assurance that the amounts held in
reserve will be sufficient to offset any cash flow shortfalls that occur at the
related mortgaged property during slower periods or otherwise.

      The following table identifies each pooled mortgage loan for which the
related borrower made an upfront deposit at origination, and/or agreed to make
ongoing deposits, to a debt service reserve or a seasonality reserve.


                                      S-50





                                       % OF INITIAL     INITIAL DEBT     MONTHLY DEBT
MORTGAGE LOAN/PROPERTY PORTFOLIO      MORTGAGE POOL   SERVICE RESERVE   SERVICE RESERVE   INITIAL SEASONALITY   MONTHLY SEASONALITY
              NAMES                      BALANCE           AMOUNT           AMOUNT         RESERVE AMOUNT         RESERVE AMOUNT
-----------------------------------   -------------   ---------------   ---------------   -------------------   -------------------

1101 New York Avenue                       3.5%            $751,000           $0                    $0                   $0
The Walker Building                        0.6%            $200,000           $0                    $0                   $0
Fabco Stores Portfolio                     0.5%          $1,200,000           $0                    $0                   $0
Rock Shadows RV Park                       0.4%            $312,480           $0                    $0                   $0
1270 Gerard Avenue                         0.3%            $750,000           $0                    $0                   $0
The Ventura Shopping Center                0.3%            $733,240           $0                    $0                   $0
Foothill Corporate                         0.3%            $270,000           $0                    $0                   $0
Marina Dunes                               0.2%                  $0           $0              $100,000                   $0
Scolari's                                  0.1%             $19,299           $0                    $0                   $0
Piggly Wiggly - Kaukauna, WI               0.1%             $78,272           $0                    $0                   $0
760 Harrison Street                        0.1%             $16,965           $0                    $0                   $0
National Tire and Battery - Shawnee        0.1%             $11,105           $0                    $0                   $0


A CONCENTRATION OF MORTGAGED PROPERTIES IN ONE OR MORE GEOGRAPHIC AREAS REDUCES
DIVERSIFICATION AND MAY INCREASE THE RISK THAT YOUR CERTIFICATES MAY NOT BE PAID
IN FULL.

      Mortgaged properties located in California, Texas, New York, Florida,
Washington and the District of Columbia represent security for 12.9%, 11.9%,
9.7%, 6.4%, 4.7% and 4.1%, respectively, of the initial mortgage pool balance.
Concentrations of mortgaged properties in geographic areas may increase the risk
that adverse economic or other developments or natural or man-made disasters
affecting a particular region of the country could increase the frequency and
severity of losses on mortgage loans secured by those properties. In some
historical periods, several regions of the United States have experienced
significant real estate downturns when others have not. Regional economic
declines or conditions in regional real estate markets could adversely affect
the income from, and market value of, the mortgaged properties. Other regional
factors, e.g., earthquakes, floods, hurricanes, changes in governmental rules or
fiscal policies or terrorist acts also may adversely affect the mortgaged
properties. For example, mortgaged properties located in California may be more
susceptible to certain hazards (such as earthquakes, widespread fires or
hurricanes) than properties in other parts of the country and mortgaged
properties located in coastal states generally may be more susceptible to
hurricanes than properties in other parts of the country. The hurricanes of 2005
and related windstorms, floods and tornadoes caused extensive and catastrophic
physical damage in and to coastal and inland areas located in the Gulf Coast
region of the United States (parts of Texas, Louisiana, Mississippi and
Alabama), parts of Florida and certain other parts of the southeastern United
States. The mortgage loans do not all require the maintenance of flood insurance
for the related mortgaged properties. We cannot assure you that any hurricane
damage would be covered by insurance. See "--Other Risks --The Hurricanes of
2005" below, "Servicing of the Mortgage Loans Under the Series 2007-PWR17
Pooling and Servicing Agreement--Maintenance of Insurance" in this prospectus
supplement and "Description of the Pooling and Servicing Agreements--Hazard
Insurance Policies" in the accompanying prospectus.

PRIOR BANKRUPTCIES OR OTHER PROCEEDINGS MAY BE RELEVANT TO FUTURE PERFORMANCE.

      There can be no assurance that any borrower, or any principals of a
borrower, have not been a party to bankruptcy proceedings, foreclosure
proceedings or deed-in-lieu of foreclosure transactions, or other material
proceedings, in the past or that certain principals have not been equity owners
in other mortgaged properties that have been subject to foreclosure proceedings.
In this respect, the principals of certain borrowers have been involved in
foreclosure proceedings or declared bankruptcy within the last 10 years but in
each applicable case we have been advised by the related mortgage loan seller
that it does not consider the relevant circumstances to be material. In
addition, there may be pending or threatened foreclosure proceedings or other
material proceedings of the borrowers, the borrower principals and the managers
of the mortgaged properties securing the pooled mortgage loans and/or their
respective affiliates.

      If a borrower or a principal of a borrower has been a party to such a
proceeding or transaction in the past, we cannot also assure you that the
borrower or principal will not be more likely than other borrowers or principals
to avail itself or cause a borrower to avail itself of its legal rights, under
the Bankruptcy Code or otherwise, in the event of an action or threatened


                                      S-51



action by the mortgagee or its servicer to enforce the related mortgage loan
documents, or otherwise conduct its operations in a manner that is in the best
interests of the lender and/or the mortgaged property. We cannot assure you that
any foreclosure proceedings or other material proceedings will not have a
material adverse effect on your investment.

TENANT BANKRUPTCIES MAY ADVERSELY AFFECT THE INCOME PRODUCED BY THE MORTGAGED
PROPERTIES AND MAY ADVERSELY AFFECT THE PAYMENTS ON YOUR CERTIFICATES.

      The bankruptcy or insolvency of a major tenant, or a number of smaller
tenants, in retail, industrial and office properties, may adversely affect the
income produced by the related mortgaged property. Under the federal bankruptcy
code, a tenant/debtor has the option of affirming or rejecting any unexpired
lease. If the tenant rejects the lease, the landlord's claim for breach of the
lease would be a general unsecured claim against the tenant, absent collateral
securing the claim. The claim would be limited to the unpaid rent under the
lease for the periods prior to the bankruptcy petition, or earlier surrender of
the leased premises, plus the rent under the lease for the greater of one year,
or 15%, not to exceed three years, of the remaining term of such lease and the
actual amount of the recovery could be less than the amount of the claim.

ENVIRONMENTAL CONDITIONS OF THE MORTGAGED PROPERTIES MAY SUBJECT THE TRUST FUND
TO LIABILITY UNDER FEDERAL AND STATE LAWS, REDUCING THE VALUE AND CASH FLOW OF
THE MORTGAGED PROPERTIES, WHICH MAY RESULT IN REDUCED PAYMENTS ON YOUR OFFERED
CERTIFICATES.

      The trust fund could become liable under certain circumstances for a
material adverse environmental condition at any of the mortgaged properties
securing the pooled mortgage loans. Any potential environmental liability could
reduce or delay payments on the offered certificates.

      Various environmental laws may make a current or previous owner or
operator of real property liable for the costs of removal or remediation of
hazardous or toxic substances on, under or adjacent to such property. Those laws
often impose liability whether or not the owner or operator knew of, or was
responsible for, the presence of the hazardous or toxic substances. For example,
certain laws impose liability for release of asbestos-containing materials into
the air or require the removal or containment of asbestos-containing materials.
In some states, contamination of a property may give rise to a lien on the
property to assure payment of the costs of cleanup. In some states, this lien
has priority over the lien of a pre-existing mortgage. Additionally, third
parties may seek recovery from owners or operators of real properties for
cleanup costs, property damage or personal injury associated with releases of,
or other exposure to, hazardous substances related to the properties.

      The owner's liability for any required remediation generally is not
limited by law and could, accordingly, exceed the value of the property and/or
the aggregate assets of the owner. The presence of hazardous or toxic substances
also may adversely affect the owner's ability to refinance the property or to
sell the property to a third party. The presence of, or strong potential for
contamination by, hazardous substances consequently can have a materially
adverse effect on the value of the property and a borrower's ability to repay
its mortgage loan.

      In addition, under certain circumstances, a lender (such as the trust)
could be liable for the costs of responding to an environmental hazard.

      Except for mortgaged properties that are the subject of environmental
insurance obtained in lieu of a Phase I environmental site assessment as
described under "Description of the Mortgage Pool--Assessments of Property Value
and Condition--Environmental Insurance", all of the mortgaged properties
securing the mortgage loans have been subject to environmental site assessments
by a third-party consultant, or in some cases an update of a previous assessment
or transaction screen, in connection with the origination of the pooled mortgage
loans. In some cases, a Phase II site assessment was also performed or
recommended. In certain cases, these assessments revealed conditions that
resulted in requirements that the related borrowers establish operations and
maintenance plans, monitor the mortgaged property or nearby properties, abate or
remediate the condition, and/or provide additional security such as letters of
credit, reserves, a secured creditor impaired property policy, environmental
insurance policy or pollution legal liability environmental impairment policy or
environmental indemnification. In certain cases, recommended Phase II site
assessments were not performed and reserves or insurance policies were obtained
in lieu thereof or the related lender otherwise determined not to have the Phase
II site


                                      S-52



assessment performed. Additionally, certain of the mortgaged properties have had
recognized environmental conditions for which remediation has previously
occurred or ongoing remediation or monitoring is still continuing.

      In certain cases where the environmental consultant recommended that
action be taken in respect of a materially adverse or potentially material
adverse environmental condition at the related mortgaged property, then:

      o     an environmental consultant investigated those conditions and
            recommended no further investigations or remediation; or

      o     a responsible third party was identified as being responsible for
            the remediation; or

      o     the related originator of the pooled mortgage loan generally
            required the related borrower:

            (a)   to take investigative and/or remedial action (which may have
                  included obtaining a Phase II environmental assessment); or

            (b)   to carry out an operation and maintenance plan or other
                  specific remedial measures post-closing and/or to establish an
                  escrow reserve in an amount estimated to be sufficient for
                  effecting that investigation, plan and/or the remediation; or

            (c)   to monitor the environmental condition and/or to carry out
                  additional testing, in the manner and within the time frame
                  specified in the related mortgage loan documents; or

            (d)   to obtain or seek a letter from the applicable regulatory
                  authority stating that no further action was required; or

            (e)   to obtain environmental insurance (in the form of a secured
                  creditor impaired property policy or other form of
                  environmental insurance) or provide an indemnity from an
                  individual or an entity.

      Some borrowers under the pooled mortgage loans may not have satisfied or
may not satisfy all post-closing obligations required by the related mortgage
loan documents with respect to environmental matters. There can be no assurance
that recommended operations and maintenance plans have been implemented or will
continue to be complied with.

      In some cases, the environmental consultant did not recommend that any
action be taken by the related borrower with respect to a potential adverse
environmental condition at a mortgaged property because a responsible party,
other than the related borrower, had been identified with respect to that
condition. There can be no assurance, however, that such a responsible party
will be willing or financially able to address the subject condition.

      In addition, certain properties may be undergoing ongoing monitoring in
connection with past remediation or low levels of contamination.

      Forty-six (46) mortgaged loans, securing 4.8% of the initial mortgage pool
balance (which pooled mortgage loans consist of thirty-six (36) pooled mortgage
loans in loan group 1, representing 4.5% of the initial loan group 1 balance,
and ten (10) pooled mortgage loans in loan group 2, representing 6.6% of the
initial loan group 2 balance), are each the subject of a group secured creditor
impaired property policy or an individual secured creditor impaired property
policy, environmental insurance policy or pollution legal liability
environmental impairment policy. In the case of each of these policies, the
insurance was obtained to provide coverage to the holder of the pooled mortgage
loan for certain losses that may arise from certain known or suspected adverse
environmental conditions that exist or may arise at the related mortgaged
property or was obtained in lieu of a Phase I environmental site assessment, in
lieu of a recommended or required Phase II environmental site assessment or in
lieu of an environmental indemnity from a borrower principal or a high net-worth
entity. We describe the secured creditor impaired property policies,
environmental insurance policies and pollution legal liability environmental
impairment policies under "Description of the Mortgage Pool--Assessments of
Property Value and Condition--Environmental Insurance" in this prospectus
supplement.


                                      S-53



      We cannot assure you that the environmental assessments revealed all
existing or potential environmental risks or that all adverse environmental
conditions have been completely abated or remediated or that any reserves,
insurance or operations and maintenance plans will be sufficient to remediate
the environmental conditions. Moreover, we cannot assure you that:

      o     future laws, ordinances or regulations will not impose any material
            environmental liability; or

      o     the current environmental condition of the mortgaged properties will
            not be adversely affected by tenants or by the condition of land or
            operations in the vicinity of the mortgaged properties (such as
            underground storage tanks).

      Portions of some of the mortgaged properties securing the pooled mortgage
loans may include tenants who operate on-site dry-cleaners or gasoline stations.
Both types of operations involve the use and storage of hazardous substances,
leading to an increased risk of liability to the tenant, the landowner and,
under certain circumstances, a lender (such as the trust) under environmental
laws. Dry-cleaners and gasoline station operators may be required to obtain
various environmental permits and licenses in connection with their operations
and activities and comply with various environmental laws, including those
governing the use and storage of hazardous substances. These operations incur
ongoing costs to comply with environmental laws governing, among other things,
containment systems and underground storage tank systems. In addition, any
liability to borrowers under environmental laws, including in connection with
releases into the environment of gasoline, dry-cleaning solvents or other
hazardous substances from underground storage tank systems or otherwise, could
adversely impact the related borrower's ability to repay the related pooled
mortgage loan.

      Problems associated with mold may pose risks to the real property and may
also be the basis for personal injury claims against a borrower. Although the
mortgaged properties are required to be inspected periodically, there is no set
of generally accepted standards for the assessment of mold currently in place.
If left unchecked, the growth of mold could result in the interruption of cash
flow, litigation and remediation expenses which could adversely impact
collections from a mortgaged property. The Phase I reports of certain mortgaged
properties reported the presence of mold and recommended remediation of the
mold. In addition, many of the insurance policies presently covering the
mortgaged properties may specifically exclude losses due to mold.

      Before the special servicer acquires title to a mortgaged property on
behalf of the trust, it must obtain an environmental assessment of the related
pooled property, or rely on a recent environmental assessment. This requirement
will decrease the likelihood that the trust will become liable under any
environmental law. However, this requirement may effectively preclude
foreclosure until a satisfactory environmental assessment is obtained, or until
any required remedial action is thereafter taken. There is accordingly some risk
that the mortgaged property will decline in value while this assessment is being
obtained. Moreover, we cannot assure you that this requirement will effectively
insulate the trust from potential liability under environmental laws. Any such
potential liability could reduce or delay payments to series 2007-PWR17
certificateholders.

IF A BORROWER IS UNABLE TO REPAY ITS LOAN ON ITS MATURITY DATE OR DOES NOT REPAY
ITS LOAN ON ANY ANTICIPATED REPAYMENT DATE, YOU MAY EXPERIENCE A LOSS OR DELAY
IN PAYMENTS ON YOUR CERTIFICATES.

      As described in this prospectus supplement, 100.0% of the pooled mortgage
loans are balloon mortgage loans, including 6.5% of the pooled mortgage loans
that provide material incentives for the related borrowers to repay the loan by
their respective anticipated repayment dates prior to maturity. The ability of a
borrower to make the required balloon payment on a balloon loan at maturity, and
the ability of a borrower to repay a mortgage loan on or before any related
anticipated repayment date, in each case depends upon its ability either to
refinance the related pooled mortgage loan or to sell the mortgaged property for
an amount that is sufficient to repay the mortgage loan in full with interest. A
borrower's ability to achieve either of these goals will be affected by a number
of factors, including:

      o     the availability of, and competition for, credit for commercial
            properties;

      o     prevailing interest rates;


                                      S-54



      o     the fair market value of the related mortgaged property;

      o     the borrower's equity in the related mortgaged property;

      o     the borrower's financial condition;

      o     the operating history and occupancy level of the mortgaged property;

      o     tax laws; and

      o     prevailing general and regional economic conditions.

      The availability of funds in the credit markets fluctuates over time.

      None of the mortgage loan sellers, any party to the series 2007-PWR17
pooling and servicing agreement or any other person will be under any obligation
to refinance any mortgage loan.

A BORROWER'S OTHER LOANS MAY REDUCE THE CASH FLOW AVAILABLE TO THE MORTGAGED
PROPERTY WHICH MAY ADVERSELY AFFECT PAYMENT ON YOUR CERTIFICATES; MEZZANINE
FINANCING REDUCES A PRINCIPAL'S EQUITY IN, AND THEREFORE ITS INCENTIVE TO
SUPPORT, A MORTGAGED PROPERTY.

      In the case of each of the mortgaged properties identified on Appendix B
to this prospectus supplement as DRA / Colonial Office Portfolio, RRI Hotel
Portfolio, 1101 New York Avenue, 32 Sixth Avenue, Fairlane Woods, Fairfield Inn
- Chantilly, VA, Hampton Inn - Woodbridge, VA, Graceland Shopping Center and
Parkwood Apartments, that collateral secures not only a pooled mortgage loan but
also one or more non-pooled mortgage loans that are pari passu in right of
payment with or subordinate in right of payment to that pooled mortgage loan. In
addition, the borrowers or their affiliates under some of the pooled mortgage
loans have incurred, or are permitted to incur in the future, other indebtedness
that is secured by the related mortgaged properties or direct or indirect
ownership interests in the borrower. Furthermore, the pooled mortgage loans
generally do not prohibit indebtedness that is secured by equipment or other
personal property located at the mortgaged property or other obligations in the
ordinary course of business relating to the mortgaged property. See "Description
of the Mortgage Pool - Certain Characteristics of the Mortgage Pool - Pari
Passu, Subordinate and/or Other Financing" and Appendix B to this prospectus
supplement. Except as described in that section and Appendix B, we make no
representation with respect to the pooled mortgage loans as to whether any
subordinate financing currently encumbers any mortgaged property, whether any
borrower has incurred material unsecured debt or whether a third-party holds
debt secured by a pledge of an equity interest in a related borrower.

      A number of the pooled mortgage loans have in place, or permit the
borrower's owners to incur in the future, associated mezzanine or similar
financing. See "Description of the Mortgage Pool - Certain Characteristics of
the Mortgage Pool--Pari Passu, Subordinate and/or Other Financing" in this
prospectus supplement.

      Additionally, the terms of certain pooled mortgage loans permit or require
the borrowers to post letters of credit and/or surety bonds for the benefit of
the related mortgage loan, which may constitute a contingent reimbursement
obligation of the related borrower or an affiliate. The issuing bank or surety
will not typically agree to subordination and standstill protection benefiting
the mortgagee.

      In addition, in general, those borrowers that have not agreed to certain
special purpose covenants in the related mortgage loan documents are not
prohibited from incurring additional debt. Such additional debt may be secured
by other property owned by those borrowers. Certain of these borrowers may have
already incurred additional debt. In addition, the owners of such borrowers
generally are not prohibited from incurring mezzanine debt secured by pledges of
their equity interests in those borrowers.

      When a mortgage loan borrower, or its constituent members, also has one or
more other outstanding loans, even if the loans are subordinated or are
mezzanine loans not directly secured by the mortgaged property, the trust is
subjected to


                                      S-55



additional risks. For example, the borrower may have difficulty servicing and
repaying multiple loans. Also, the existence of another loan generally will make
it more difficult for the borrower to obtain refinancing of the mortgage loan or
sell the related mortgaged property and may thus jeopardize the borrower's
ability to make any balloon payment due under the mortgage loan at maturity or
to repay the mortgage loan on its anticipated repayment date. Moreover, the need
to service additional debt may reduce the cash flow available to the borrower to
operate and maintain the mortgaged property. Debt that is incurred by an equity
owner of a borrower and is the subject of a guaranty of such borrower or is
secured by a pledge of the equity ownership interests in such borrower
effectively reduces the equity owners' economic stake in the related mortgaged
property. While the mezzanine lender has no security interest in or rights to
the related mortgaged property, a default under the mezzanine loan could cause a
change in control of the related borrower. The existence of such debt may reduce
cash flow on the related borrower's mortgaged property after the payment of debt
service and may increase the likelihood that the owner of a borrower will permit
the value or income producing potential of a mortgaged property to suffer by not
making capital infusions to support the mortgaged property.

      Additionally, if the borrower, or its constituent members, are obligated
to another lender, actions taken by other lenders could impair the security
available to the trust fund. If a junior lender files an involuntary bankruptcy
petition against the borrower, or the borrower files a voluntary bankruptcy
petition to stay enforcement by a junior lender, the trust's ability to
foreclose on the mortgaged property will be automatically stayed, and principal
and interest payments might not be made during the course of the bankruptcy
case. The bankruptcy of a junior lender also may operate to stay foreclosure by
the trust.

      Further, if another loan secured by the mortgaged property is in default,
the other lender may foreclose on the mortgaged property, absent an agreement to
the contrary, thereby causing a delay in payments and/or an involuntary
repayment of the mortgage loan prior to maturity. The trust may also be subject
to the costs and administrative burdens of involvement in foreclosure
proceedings or related litigation.

BANKRUPTCY PROCEEDINGS RELATING TO A BORROWER CAN RESULT IN DISSOLUTION OF THE
BORROWER AND THE ACCELERATION OF THE RELATED MORTGAGE LOAN AND CAN OTHERWISE
IMPAIR REPAYMENT OF THE RELATED MORTGAGE LOAN.

      Under the federal bankruptcy code, the filing of a bankruptcy petition by
or against a borrower will stay the commencement or continuation of a
foreclosure action. In addition, if a court determines that the value of the
mortgaged property is less than the principal balance of the mortgage loan it
secures, the court may reduce the amount of secured indebtedness to the then
current value of the mortgaged property. Such an action would make the lender a
general unsecured creditor for the difference between the then current value and
the amount of its outstanding mortgage indebtedness. A bankruptcy court also
may:

      o     grant a debtor a reasonable time to cure a payment default on a
            mortgage loan;

      o     reduce monthly payments due under a mortgage loan;

      o     change the rate of interest due on a mortgage loan; or

      o     otherwise alter the mortgage loan's repayment schedule.

      Additionally, the trustee of the borrower's bankruptcy or the borrower, as
debtor in possession, has special powers to avoid, subordinate or disallow
debts. In some circumstances, the claims of the mortgage lender may be
subordinated to financing obtained by a debtor-in-possession subsequent to its
bankruptcy.

      The filing of a bankruptcy petition will also stay the lender from
enforcing a borrower's assignment of rents and leases. The federal bankruptcy
code also may interfere with the trustee's ability to enforce any lockbox
requirements. The legal proceedings necessary to resolve these issues can be
time consuming and costly and may significantly delay or reduce the lender's
receipt of rents. A bankruptcy court may also permit rents otherwise subject to
an assignment and/or lockbox arrangement to be used by the borrower to maintain
the mortgaged property or for other court authorized expenses.


                                      S-56



      As a result of the foregoing, the recovery with respect to borrowers in
bankruptcy proceedings may be significantly delayed, and the aggregate amount
ultimately collected may be substantially less than the amount owed.

      The mortgage pool includes some groups of mortgage loans where the
mortgage loans in the particular group are not cross-collateralized or
cross-defaulted but were made to borrowers related through common ownership of
partnership or other equity interests and where, in general, the related
mortgaged properties are commonly managed. See "Description of the Mortgage
Pool--Cross-Collateralized Mortgage Loans and Multi-Property Mortgage Loans;
Mortgage Loans with Affiliated Borrowers" in this prospectus supplement. The
bankruptcy or insolvency of any such borrower or respective affiliate could have
an adverse effect on the operation of all of the related mortgaged properties
and on the ability of such related mortgaged properties to produce sufficient
cash flow to make required payments on the related mortgage loans. For example,
if a person that owns or controls several mortgaged properties experiences
financial difficulty at one such property, it could defer maintenance at one or
more other mortgaged properties in order to satisfy current expenses with
respect to the mortgaged property experiencing financial difficulty, or it could
attempt to avert foreclosure by filing a bankruptcy petition that might have the
effect of interrupting monthly payments for an indefinite period on all the
related pooled mortgage loans.

      As a result of the foregoing, the recovery with respect to borrowers in
bankruptcy proceedings may be significantly delayed, and the aggregate amount
ultimately collected may be substantially less than the amount owed.

      A number of the borrowers under the pooled mortgage loans are limited or
general partnerships. Under some circumstances, the bankruptcy of a general
partner of the partnership may result in the dissolution of that partnership.
The dissolution of a borrower partnership, the winding up of its affairs and the
distribution of its assets could result in an early repayment of the related
mortgage loan.

      With respect to a number of the pooled mortgage loans, the borrowers own
the related mortgaged property as tenants in common. The bankruptcy, dissolution
or action for partition by one or more of the tenants in common could result in
an early repayment of the related mortgage loan, significant delay in recovery
against the tenant in common borrowers, a material impairment in property
management and a substantial decrease in the amount recoverable upon the related
pooled mortgage loan. Not all tenants in common for all pooled mortgage loans
are special purpose entities.

      We cannot assure you that any principal or affiliate of any borrower under
a pooled mortgage loan has not been a party to any bankruptcy proceeding.

BORROWERS THAT ARE NOT BANKRUPTCY REMOTE ENTITIES MAY BE MORE LIKELY TO FILE
BANKRUPTCY PETITIONS AND THIS MAY ADVERSELY AFFECT PAYMENTS ON YOUR
CERTIFICATES.

      While many of the borrowers under the pooled mortgage loans have agreed to
certain special purpose covenants to limit the bankruptcy risk arising from
activities unrelated to the operation of the mortgaged property, some borrowers
under the pooled mortgage loans are not special purpose entities. Additionally,
most borrowers under the pooled mortgage loans and their owners do not have an
independent director whose consent would be required to file a bankruptcy
petition on behalf of such borrower. One of the purposes of an independent
director is to avoid a bankruptcy petition filing that is intended solely to
benefit a borrower's affiliate and is not justified by the borrower's own
economic circumstances.

THE OPERATION OF COMMERCIAL PROPERTIES IS DEPENDENT UPON SUCCESSFUL MANAGEMENT.

      The successful operation of a real estate project depends upon the
property manager's performance and viability. The property manager is generally
responsible for:

      o     responding to changes in the local market;

      o     planning and implementing the rental structure;

      o     operating the property and providing building services;


                                      S-57



      o     managing operating expenses; and

      o     assuring that maintenance and capital improvements are carried out
            in a timely fashion.

      Properties deriving revenues primarily from short-term sources are
generally more management-intensive than properties leased to creditworthy
tenants under long-term leases.

      A property manager, by controlling costs, providing appropriate service to
tenants and overseeing property maintenance and general upkeep, can improve cash
flow, reduce vacancy, leasing and repair costs and preserve building value. On
the other hand, management errors can, in some cases, impair short-term cash
flow and the long-term viability of an income producing property.

      We make no representation or warranty as to the skills of any present or
future managers with respect to the mortgaged properties securing the pooled
mortgage loans. Additionally, we cannot assure you that any of those property
managers will be in a financial condition to fulfill their management
responsibilities throughout the terms of their respective management agreements.

PROVISIONS REQUIRING YIELD MAINTENANCE CHARGES OR DEFEASANCE PROVISIONS MAY NOT
BE ENFORCEABLE.

      Provisions in the pooled mortgage loans requiring yield maintenance
charges or lock-out periods may not be enforceable in some states and under
federal bankruptcy law. Provisions in the pooled mortgage loans requiring yield
maintenance charges also may be interpreted as constituting the collection of
interest for usury purposes. Accordingly, we cannot assure you that the
obligation to pay any yield maintenance charge under a pooled mortgage loan will
be enforceable. Also, we cannot assure you that foreclosure proceeds under a
pooled mortgage loan will be sufficient to pay an enforceable yield maintenance
charge.

      Additionally, although the collateral substitution provisions in the
pooled mortgage loans related to defeasance do not have the same effect on the
series 2007-PWR17 certificateholders as prepayment, we cannot assure you that a
court would not interpret those provisions as requiring a yield maintenance
charge. In certain jurisdictions, those collateral substitution provisions might
be deemed unenforceable under applicable law or public policy, or usurious.

THE ABSENCE OF LOCKBOXES ENTAILS RISKS THAT COULD ADVERSELY AFFECT PAYMENTS ON
YOUR CERTIFICATES.

      Most of the mortgage loans that we intend to include in the trust fund do
not require the related borrower presently to cause rent and other payments to
be made into a lockbox account maintained on behalf of the mortgagee, although
some of those mortgage loans do provide for a springing lockbox. If rental
payments are not required to be made directly into a lockbox account, there is a
risk that the borrower will divert such funds for other purposes.

RESERVES TO FUND CAPITAL EXPENDITURES MAY BE INSUFFICIENT AND THIS MAY ADVERSELY
AFFECT PAYMENTS ON YOUR CERTIFICATES.

      Although many of the mortgage loans that we intend to include in the trust
fund require that funds be put aside for specific reserves, certain of those
mortgage loans do not require any reserves. Furthermore, we cannot assure you
that any such reserve amounts that do or may exist at any time will be
sufficient to cover the actual costs of the items for which the reserves were
established. We also cannot assure you that cash flow from the related mortgaged
properties will be sufficient to fully fund any applicable ongoing monthly
reserve requirements.


                                      S-58



INADEQUACY OF TITLE INSURERS MAY ADVERSELY AFFECT PAYMENTS ON YOUR CERTIFICATES.

      Title insurance for a mortgaged property generally insures a lender
against risks relating to a lender not having a first lien with respect to a
mortgaged property, and in some cases can insure a lender against specific other
risks. The protection afforded by title insurance depends on the ability of the
title insurer to pay claims made upon it. We cannot assure you that with respect
to any pooled mortgage loan:

      o     a title insurer will have the ability to pay title insurance claims
            made upon it;

      o     the title insurer will maintain its present financial strength; or

      o     a title insurer will not contest claims made upon it.

MORTGAGED PROPERTIES THAT ARE NOT IN COMPLIANCE WITH ZONING AND BUILDING CODE
REQUIREMENTS AND USE RESTRICTIONS COULD ADVERSELY AFFECT PAYMENTS ON YOUR
CERTIFICATES.

      Noncompliance with zoning and building codes may cause the borrower with
respect to any pooled mortgage loan to experience cash flow delays and
shortfalls that would reduce or delay the amount of proceeds available for
distributions on your certificates. The mortgage loan sellers have taken steps
to establish that the use and operation of the mortgaged properties securing the
pooled mortgage loans are in compliance in all material respects with all
applicable zoning, land-use and building ordinances, rules, regulations, and
orders. Evidence of this compliance may be in the form of legal opinions, zoning
consultants reports, confirmations from government officials, title policy
endorsements and/or representations by the related borrower in the related
mortgage loan documents. These steps may not have revealed all possible
violations.

      Some violations of zoning, land use and building regulations may be known
to exist at any particular mortgaged property, but the mortgage loan sellers
generally do not consider those defects known to them to be material or have
obtained title policy endorsements and/or law and ordinance insurance to
mitigate the risks of loss associated with any material violation or
noncompliance. In some cases, the use, operation and/or structure of a mortgaged
property constitutes a permitted nonconforming use and/or structure as a result
of changes in zoning laws after such mortgaged properties were constructed or
for other reasons, and the structure may not be rebuilt to its current state or
be used for its current purpose if a material casualty event occurs. Insurance
proceeds may not be sufficient to pay the related pooled mortgage loan in full
if a material casualty event were to occur, or the mortgaged property, as
rebuilt for a conforming use and/or structure, may not generate sufficient
income to service the related pooled mortgage loan and the value of the
mortgaged property or its revenue producing potential may not be the same as it
was before the casualty. If a mortgaged property could not be rebuilt to its
current state or its current use were no longer permitted due to building
violations or changes in zoning or other regulations, then the borrower might
experience cash flow delays and shortfalls or be subject to penalties that would
reduce or delay the amount of proceeds available for distributions on your
certificates.

      In addition, certain mortgaged properties may be subject to zoning, land
use or building restrictions in the future. In this respect, certain of the
mortgaged properties may be subject to historical landmark designations, which
restrict the ability of the related owners to alter the structures.

      Certain mortgaged properties may be subject to use restrictions pursuant
to reciprocal easement or operating agreements. Such use restrictions could
include, for example, limitations on the character of the improvements or the
properties, limitations affecting noise and parking requirements, signs and
common area use, and limitations on the borrower's right to certain types of
facilities within a prescribed radius, among other things. These limitations
could adversely affect the ability of the borrower to lease the mortgaged
property on favorable terms, thus adversely affecting the borrower's ability to
fulfill its obligations under the related mortgage loans.

      With respect to the pooled mortgage loan secured by the mortgaged property
identified on Appendix B to this prospectus supplement as RRI Hotel Portfolio,
which represents security for approximately 5.7% of the initial mortgage pool
balance (and 6.4% of the initial loan group 1 balance), one of the mortgaged
properties in the portfolio leases its lobby space in an adjacent building under
a ground lease. The term of the ground lease is scheduled to expire December 18,
2014, which is prior to the expiration of the related pooled mortgage loan. We
cannot assure you that this ground lease can be renewed at


                                      S-59



its current rate or at all. If the lease terminates, the Red Roof Inn would not
comply with current requirements and would be unable to operate until a new
lobby was constructed.

CONDEMNATIONS WITH RESPECT TO MORTGAGED PROPERTIES COULD ADVERSELY AFFECT
PAYMENTS ON YOUR CERTIFICATES.

      From time to time, there may be condemnations pending or threatened
against one or more of the mortgaged properties securing the pooled mortgage
loans. We cannot assure you that the proceeds payable in connection with a total
condemnation will be sufficient to restore the subject mortgaged property or to
satisfy the remaining indebtedness of the related pooled mortgage loan. The
occurrence of a partial condemnation may have a material adverse effect on the
continued use of the affected mortgaged property, or on an affected borrower's
ability to meet its obligations under the related pooled mortgage loan.
Therefore, we cannot assure you that the occurrence of any condemnation will not
have a negative impact upon the distributions on your certificates.

THE ABSENCE OF OR INADEQUACY OF INSURANCE COVERAGE ON THE PROPERTY MAY ADVERSELY
AFFECT PAYMENTS ON YOUR CERTIFICATES.

      The mortgaged properties securing the pooled mortgage loans may suffer
casualty losses due to risks (including acts of terrorism) that are not covered
by insurance or for which insurance coverage is not adequate or available at
commercially reasonable rates or has otherwise been contractually limited by the
related mortgage loan documents. Moreover, if reconstruction or major repairs
are required following a casualty, changes in laws that have occurred since the
time of original construction may materially impair the borrower's ability to
effect such reconstruction or major repairs or may materially increase the cost
thereof.

      Some of the mortgaged properties securing the pooled mortgage loans are
located in California, Texas, Florida and coastal areas of certain other states
and jurisdictions (including southeastern coastal states), which states and
areas have historically been at greater risk of acts of nature, including
earthquakes, hurricanes and floods. The mortgage loans that we intend to include
in the trust fund generally do not expressly require borrowers to maintain
insurance coverage for earthquakes, hurricanes or floods and we cannot assure
you that borrowers will attempt or be able to obtain adequate insurance against
such risks.

      With respect to substantially all of the mortgage loans that we intend to
include in the trust, the related mortgage loan documents generally provide that
either (a) the borrowers are required to maintain full or partial insurance
coverage for property damage to the related mortgaged property against certain
acts of terrorism (except that (i) the requirement to obtain such insurance
coverage may be subject to, in certain instances, the commercial availability of
that coverage, certain limitations with respect to the cost thereof, whether
such hazards are at the time commonly insured against for property similar to
such mortgaged properties and located in or around the region in which such
mortgaged property is located and/or the types of terrorist attack (e.g.,
certified or non-certified acts of terrorism within the meaning of the Terrorism
Risk Insurance Act of 2002, as amended ("TRIA")) and (ii) in certain cases the
borrower is permitted to self-insure for that coverage subject to the borrower's
owner satisfying certain minimum net worth requirements or having an investment
grade rating and satisfying maximum leverage limits on its real estate
portfolio) or (b) the borrowers are required to provide such additional
insurance coverage as a lender (such as the trust) may reasonably require to
protect its interests or to cover such hazards as are commonly insured against
for similarly situated properties. At the time existing insurance policies are
subject to renewal, there is no assurance that terrorism insurance coverage will
continue to be available and covered under the new policies or, if covered,
whether such coverage will be adequate. Most insurance policies covering
commercial real properties such as the mortgaged properties are subject to
renewal on an annual basis. If such coverage is not currently in effect, is not
adequate or is ultimately not continued with respect to some of the mortgaged
properties and one of those mortgaged properties suffers a casualty loss as a
result of a terrorist act, then the resulting casualty loss could reduce the
amount available to make distributions on your certificates. Such policies may
also not provide coverage for biological, chemical or nuclear events. In
addition, in cases where the related mortgage loan documents do not expressly
require insurance against acts of terrorism, but permit the lender to require
such other insurance as is reasonable, the related borrower may challenge
whether maintaining insurance against acts of terrorism is reasonable in light
of all the circumstances, including the cost.

      Among the ten largest pooled mortgage loans, the pooled mortgage loans
secured by the mortgaged properties identified on Appendix B to this prospectus
supplement as DRA / Colonial Office Portfolio, Bank of America Center, RRI


                                      S-60



Hotel Portfolio, 1101 New York Avenue, 346 Madison Ave, Logan Hotel Portfolio,
DRA Retail Portfolio, and 32 Sixth Avenue contain provisions specifically
limiting the borrower's obligation to obtain terrorism insurance and the other
pooled mortgage loans among the ten largest pooled mortgage loans do not contain
such specific provisions.

      With respect to the pooled mortgage loan secured by the mortgaged property
identified on Appendix B to this prospectus supplement as DRA / Colonial Office
Portfolio, which represents security for approximately 7.6% of the initial
mortgage pool balance (and 8.5% of the initial loan group 1 balance), if TRIA is
no longer in effect, terrorism insurance is only required to the extent that
such insurance can be purchased for an annual premium of not more then two times
the cost of a stand alone policy as of the date of origination.

      With respect to the pooled mortgage loan secured by the mortgaged property
identified on Appendix B to this prospectus supplement as Bank of America
Center, which represents security for approximately 7.1% of the initial mortgage
pool balance (and 8.0% of the initial loan group 1 balance), terrorism insurance
is only required to the extent that such insurance can be purchased for an
annual premium of not more than two times the cost in 2007 of a stand alone
policy mutually agreed upon by the borrower and lender.

      With respect to the pooled mortgage loan secured by the mortgaged property
identified on Appendix B to this prospectus supplement as RRI Hotel Portfolio,
which represents security for approximately 5.7% of the initial mortgage pool
balance (and 6.4% of the initial loan group 1 balance), the borrower is required
to use commercially reasonable efforts to maintain insurance against loss
resulting from perils or acts of terrorism, if (1) terrorism insurance is
available at commercially reasonable rates and the rates are consistent with
those paid in respect of comparable properties in comparable locations, provided
the premiums of the terrorism coverage do not exceed 175% of the cost of all
other insurance required under the loan agreement (the "RRI Hotel Portfolio
Terrorism Insurance Cap"); provided, however that if the cost of the terrorism
insurance exceeds the RRI Hotel Portfolio Terrorism Insurance Cap, the borrower
will purchase the maximum amount of terrorism coverage that can be obtained at a
cost equal to the RRI Hotel Portfolio Terrorism Insurance Cap and (2) the lender
determines that prudent institutional lenders in the business of originating
securitized loans to real estate owners comparable to the borrower, on
comparable properties, require the maintenance of terrorism insurance.

      With respect to the pooled mortgage loan secured by the mortgaged property
identified on Appendix B to this prospectus supplement as 1101 New York Avenue,
which represents security for approximately 3.5% of the initial mortgage pool
balance (and 3.9% of the initial loan group 1 balance), if TRIA is no longer in
effect, terrorism insurance is only required to the extent that such insurance
can be purchased for an annual premium of not more then two times the cost of a
stand alone policy as of the date of origination (increased annually by the
percentage increase in the Consumer Price Index).

      With respect to the pooled mortgage loan secured by the mortgaged property
identified on Appendix B to this prospectus supplement as 346 Madison Ave, which
represents security for approximately 3.1% of the initial mortgage pool balance
(and 3.5% of the initial loan group 1 balance), terrorism insurance is only
required to the extent that such insurance is commercially available and can be
purchased for an annual premium of not more than one and one-half times the cost
of a stand alone policy as of the date of origination.

      With respect to the pooled mortgage loan secured by the mortgaged property
identified on Appendix B to this prospectus supplement as Logan Hotel Portfolio,
which represents security for approximately 2.2% of the initial mortgage pool
balance (and 2.4% of the initial loan group 1 balance), the borrower is required
to maintain comprehensive all risk insurance that provides coverage for losses
resulting from perils and acts of terrorism, provided that the deductible for
this coverage does not exceed $25,000 and (a) the coverage is commercially
available at commercially reasonably rates, or (b) the lender reasonably
determines that prudent institutional lenders in the business of doing
securitized loans to real estate owners comparable to the borrower on property
comparable to the mortgaged property in comparable locations are requiring that
the owner of the property maintain terrorism insurance.

      With respect to the pooled mortgage loan secured by the mortgaged property
identified on Appendix B to this prospectus supplement as DRA Retail Portfolio,
which represents security for approximately 1.5% of the initial mortgage pool
balance (and 1.7% of the initial loan group 1 balance), if TRIA is no longer in
effect, terrorism insurance is only required to the extent that such insurance
can be purchased for an annual premium equal to $40,000.


                                      S-61



      With respect to the pooled mortgage loan secured by the mortgaged property
identified on Appendix B to this prospectus supplement as 32 Sixth Avenue, which
represents security for approximately 1.2% of the initial mortgage pool balance
(and 1.4% of the initial loan group 1 balance), terrorism insurance is only
required to the extent that such insurance can be purchased for a premium for
any 12-month period not in excess of the lesser of (i) $250,000, as such amount
may be increased annually (as of September 1 of each calendar year beginning
September 1, 2008) during the term of the mortgage loan by a percentage equal to
the increase in the Consumer Price Index from the previous year, as determined
by the lender, or (ii) the amount required to purchase terrorism coverage for
the mortgaged property in an amount equal to $360,000,000.

      Other mortgage loans that are not among the ten largest pooled mortgage
loans may provide similar restrictions on the obligation of the borrower to
maintain terrorism insurance coverage.

      Some of the mortgaged properties securing the pooled mortgage loans are
covered by blanket insurance policies which also cover other properties of the
related borrower or its affiliates. In the event that such policies are drawn on
to cover losses on such other properties, the amount of insurance coverage
available under such policies may thereby be reduced and could be insufficient
to cover each mortgaged property's insurable risks.

      After the terrorist attacks of September 11, 2001, the cost of insurance
coverage for acts of terrorism increased and the availability of such insurance
decreased. In response to this situation, Congress enacted the Terrorism Risk
Insurance Act of 2002, which was amended and extended by the Terrorism Risk
Insurance Extension Act of 2005, signed into law by President Bush on December
22, 2005. The Terrorism Risk Insurance Extension Act of 2005 requires that
qualifying insurers offer terrorism insurance coverage in all property and
casualty insurance policies on terms not materially different than terms
applicable to other losses. The federal government covers 85% of the losses from
covered certified acts of terrorism occurring in 2007 on commercial risks in the
United States only, in excess of a specified deductible amount calculated as a
percentage of an affiliated insurance group's prior year premiums on commercial
lines policies covering risks in the United States. This specified deductible
amount is 20% of such premiums for losses occurring in 2007. Further, to trigger
coverage under the Terrorism Risk Insurance Extension Act of 2005, the aggregate
industry property and casualty insurance losses resulting from an act of
terrorism must exceed $100 million for acts of terrorism occurring in 2007. The
Terrorism Risk Insurance Extension Act of 2005 now excludes coverage for
commercial auto, burglary and theft, surety, professional liability and farm
owners' multiperil.

      The Terrorism Risk Insurance Extension Act of 2005 applies only to losses
resulting from attacks that have been committed by individuals on behalf of a
foreign person or foreign interest, and does not cover acts of purely domestic
terrorism. Further, any such attack must be certified as an "act of terrorism"
by the federal government, which decision is not subject to judicial review. As
a result, insurers may continue to try to exclude from coverage under their
policies losses resulting from terrorist acts not covered by the Terrorism Risk
Insurance Extension Act of 2005. Moreover, the Terrorism Risk Insurance
Extension Act of 2005's deductible and copayment provisions still leave insurers
with high potential exposure for terrorism-related claims. Because nothing in
the act prevents an insurer from raising premium rates on policyholders to cover
potential losses, or from obtaining reinsurance coverage to offset its increased
liability, the cost of premiums for such terrorism insurance coverage is still
expected to be high.

      The Terrorism Risk Insurance Extension Act of 2005 will expire on December
31, 2007. If the government insurance back-stop program provided under that act
is not extended or renewed, or is extended or renewed under terms that are less
favorable to insurers, premiums for terrorism insurance coverage will likely
increase, the terms of such insurance may be materially amended to enlarge
stated exclusions or to otherwise effectively decrease the scope of coverage
available and/or such insurance may become generally unavailable in particular
locations. In addition, in the months prior to the December 31, 2007 scheduled
expiration of the Terrorism Risk Insurance Extension Act of 2005, volatility may
arise in international, national, regional and local insurance and reinsurance
markets as a result of uncertainty regarding any potential extension of the
government insurance back-stop program, or the terms of any potential extension
- especially if acts of terrorism occur during that period. That volatility may
affect the pricing, terms and availability of terrorism insurance coverage to
the borrowers under the pooled mortgage loans. For example, if the existing
insurance policy for a mortgaged property is scheduled to expire before December
31, 2007 and includes coverage for acts of terrorism, the insurer - and other
potential insurers - may refrain from offering terrorism insurance coverage
under a new policy until it is clear whether and on what terms the government
insurance back-stop program may be available for the portion of a policy period
that would occur


                                      S-62



after December 31, 2007. In some cases, the inability of a borrower to obtain
terrorism insurance coverage could or would result in a default under the
related pooled mortgage loan.

      In addition to exclusions related to terrorism, certain of the insurance
policies covering the mortgaged properties may specifically exclude coverage for
losses due to mold or other potential causes of loss. We cannot assure you that
a mortgaged property will not incur losses related to a cause of loss that is
excluded from coverage under the related insurance policy.

      As a result of these factors, the amount available to make distributions
on your certificates could be reduced.

PROPERTY INSPECTIONS AND ENGINEERING REPORTS MAY NOT REFLECT ALL CONDITIONS THAT
REQUIRE REPAIR ON A MORTGAGED PROPERTY.

      Licensed engineers or consultants generally inspected the related
mortgaged properties (unless improvements are not part of the mortgaged
property) and, in most cases, prepared engineering reports in connection with
the origination of the pooled mortgage loans or with this offering to assess
items such as structure, exterior walls, roofing, interior construction,
mechanical and electrical systems and general condition of the site, buildings
and other improvements. However, we cannot assure you that all conditions
requiring repair or replacement were identified. In those cases where a material
condition was disclosed, such condition generally has been or is generally
required to be remedied to the mortgagee's satisfaction, or funds or a letter of
credit as deemed necessary by the related mortgage loan seller or the related
engineer or consultant have been reserved to remedy the material condition.
Neither we nor any of the mortgage loan sellers conducted any additional
property inspections in connection with the issuance of the series 2007-PWR17
certificates.

APPRAISALS MAY NOT ACCURATELY REFLECT THE VALUE OF THE MORTGAGED PROPERTIES.

      In general, in connection with the origination of each pooled mortgage
loan or in connection with this offering, an appraisal was conducted in respect
of the related mortgaged property by an independent appraiser that was
state-certified and/or a Member of the Appraisal Institute or an update of an
existing appraisal was obtained. The resulting estimates of value are the basis
of the cut-off date loan-to-value ratios referred to in this prospectus
supplement. In some cases, the related appraisal may value the property on a
portfolio basis, which may result in a higher value than the aggregate value
that would result from a separate individual appraisal on each mortgaged
property. Those estimates represent the analysis and opinion of the person
performing the appraisal or market analysis and are not guarantees of present or
future values. The appraiser may have reached a different conclusion of value
than the conclusion that would be reached by a different appraiser appraising
the same property, or that would have been reached separately by the mortgage
loan sellers based on their internal review of such appraisals. Moreover, the
values of the mortgaged properties securing the pooled mortgage loans may have
changed significantly since the appraisal or market study was performed. In
addition, appraisals seek to establish the amount a typically motivated buyer
would pay a typically motivated seller. Such amount could be significantly
higher than the amount obtained from the sale of a mortgaged property under a
distress or liquidation sale. The estimates of value reflected in the appraisals
and the related loan-to-value ratios are presented for illustrative purposes
only in Appendix A and Appendix B to this prospectus supplement. In each case,
the estimate presented is the one set forth in the most recent appraisal
available to us as of the cut-off date, although we generally have not obtained
updates to the appraisals. We cannot assure you that the appraised values
indicated accurately reflect past, present or future market values of the
mortgaged properties securing the pooled mortgage loans.

      The appraisals for certain mortgaged properties state a "stabilized value"
as well as an "as-is" value for such properties based on the assumption that
certain events will occur with respect to the re-tenanting, renovation or other
repositioning of such properties. The stabilized value is presented as the
Appraised Value in this prospectus supplement to the extent stated in the notes
titled "Footnotes to Appendix B and C". There can be no assurance that the
relied-upon assumptions related to a "stabilized value" are valid or that the
assumed events will occur.


                                      S-63



THE OPERATION OF A MORTGAGED PROPERTY FOLLOWING FORECLOSURE MAY AFFECT THE TAX
STATUS OF THE TRUST FUND AND MAY ADVERSELY AFFECT PAYMENTS ON YOUR CERTIFICATES.

      If the trust fund acquires a mortgaged property as a result of a
foreclosure or deed in lieu of foreclosure, the special servicer will generally
retain an independent contractor to operate the property. Generally, the trust
fund will be able to perform construction work through the independent
contractor on any mortgaged property, other than repair and maintenance, only if
such construction was at least 10% completed at the time a default on the
related mortgage loan became imminent. In addition, any net income from
operations other than qualifying "rents from real property" within the meaning
of Section 856(d) of the Internal Revenue Code of 1986, or any rental income
based on the net profits of a tenant or sub-tenant or allocable to a
non-customary service, will subject the trust fund to a federal tax on such
income at the highest marginal corporate tax rate, which is currently 35%, and,
in addition, possible state or local tax. In this event, the net proceeds
available for distribution on your certificates may be reduced. The special
servicer may permit the trust fund to earn such above described "net income from
foreclosure property" but only if it determines that the net after-tax benefit
to certificateholders is greater than under another method of operating or
leasing the mortgaged property.

      In addition, if the trust fund were to acquire one or more mortgaged
properties pursuant to a foreclosure or deed in lieu of foreclosure, upon
acquisition of those mortgaged properties, the trust may in certain
jurisdictions, particularly in New York and California, be required to pay state
or local transfer or excise taxes upon liquidation of such properties. Such
state or local taxes may reduce net proceeds available for distribution to the
series 2007-PWR17 certificateholders.

TENANT LEASES MAY HAVE PROVISIONS THAT COULD ADVERSELY AFFECT PAYMENTS ON YOUR
CERTIFICATES.

      In certain jurisdictions, if tenant leases are subordinate to the liens
created by the mortgage and do not contain attornment provisions which require
the tenant to recognize a successor owner, following foreclosure, as landlord
under the lease, the leases may terminate upon the transfer of the property to a
foreclosing lender or purchaser at foreclosure. Not all leases were reviewed to
ascertain the existence of these provisions. Accordingly, if a mortgaged
property is located in such a jurisdiction and is leased to one or more tenants
under leases that are subordinate to the mortgage and do not contain attornment
provisions, such mortgaged property could experience a further decline in value
if such tenants' leases were terminated. This is particularly likely if such
tenants were paying above-market rents or could not be replaced.

      Some of the leases at the mortgaged properties securing the mortgage loans
included in the trust may not be subordinate to the related mortgage. If a lease
is not subordinate to a mortgage, the trust will not possess the right to
dispossess the tenant upon foreclosure of the mortgaged property unless it has
otherwise agreed with the tenant. If the lease contains provisions inconsistent
with the mortgage, for example, provisions relating to application of insurance
proceeds or condemnation awards, or which could affect the enforcement of the
lender's rights (such as a right of first refusal to purchase the property), the
provisions of the lease will take precedence over the provisions of the
mortgage.

LITIGATION ARISING OUT OF ORDINARY BUSINESS COULD ADVERSELY AFFECT PAYMENTS ON
YOUR CERTIFICATES.

      There may be pending or threatened legal proceedings against the
borrowers, the borrower principals and the managers of the mortgaged properties
securing the pooled mortgage loans and/or their respective affiliates arising
out of their ordinary course of business. We cannot assure you that any such
litigation would not have a material adverse effect on your certificates.

THE COSTS OF COMPLIANCE WITH THE AMERICANS WITH DISABILITIES ACT OF 1990 AND
FAIR HOUSING LAWS MAY ADVERSELY AFFECT A BORROWER'S ABILITY TO REPAY ITS
MORTGAGE LOAN.

      Under the Americans with Disabilities Act of 1990, public accommodations
are required to meet certain federal requirements related to access and use by
disabled persons. Borrowers may incur costs complying with the Americans with
Disabilities Act. In addition, noncompliance could result in the imposition of
fines by the federal government or an award of damages to private litigants. If
a borrower incurs such costs or fines, the amount available to make payments on
the related pooled mortgage loan would be reduced.


                                      S-64



      In addition, under the Federal Fair Housing Act, analogous statutes in
some states and regulations and guidelines issued pursuant to those laws, any
and all otherwise-available units in a multifamily apartment building must be
made available to any disabled person who meets the financial criteria generally
applied by the landlord, including implementing alterations and accommodations
in certain circumstances. The costs of this compliance may be high and the
penalties for noncompliance may be severe. Thus, these fair housing statutes,
regulations and guidelines present a risk of increased operating costs to the
borrowers under the pooled mortgage loans secured by multifamily apartment
buildings, which may reduce (perhaps significantly) amounts available for
payment on the related pooled mortgage loan.

LOANS SECURED BY MORTGAGES ON A LEASEHOLD INTEREST WILL SUBJECT YOUR INVESTMENT
TO A RISK OF LOSS UPON A LEASE DEFAULT.

      In the case of twenty (20) mortgaged properties, with an aggregate
allocated loan amount representing 16.5% of the initial mortgage pool balance
(and 17.9% of the initial loan group 1 balance and 5.0% of the initial loan
group 2 balance), the borrower's interest consists solely, or in material part,
of a leasehold or sub-leasehold interest under a ground lease. These mortgaged
properties consist of the mortgaged properties identified on Appendix B to this
prospectus supplement as Bank of America Center, Red Roof Inn Milford and Red
Roof Inn Boston Mansfield Foxboro (which two properties are part of the RRI
Hotel Portfolio), 1101 New York Avenue, Holiday Inn Select Minneapolis Airport
and Doubletree - Little Rock (which two properties are part of the Logan Hotel
Portfolio), City Center Englewood, Estrella Medical Plaza, Creekwood Commons,
Imperial Hornet Building, Hillcrest Shopping Center, Fairhaven Gardens
Apartments, Zinfandel Ranch Apartments, the Iskalo Office and Retail Portfolio,
Rite Aid Dumfries-VA (which is part of the Rite Aid Portfolio), Lakewood
Collection, and Autozone - Vidalia (which is part of the VFI Southern
Portfolio).

      Leasehold mortgage loans are subject to certain risks not associated with
mortgage loans secured by a lien on the fee estate of the borrower. The most
significant of these risks is that if the borrower's leasehold were to be
terminated upon a lease default, the lender (such as the trust) would lose its
security. Generally, each related ground lease requires the ground lessor to
give the lender notice of the ground lessee/borrower's defaults under the ground
lease and an opportunity to cure them, permits the leasehold interest to be
assigned to the lender or the purchaser at a foreclosure sale, in some cases
only upon the consent of the ground lessor, and contains certain other
protective provisions typically included in a "mortgageable" ground lease.

      Upon the bankruptcy of a lessor or a lessee under a ground lease, the
debtor entity has the right to assume or reject the lease. If a debtor ground
lessor rejects the lease, the ground lessee has the right to remain in
possession of its leased premises for the rent otherwise payable under the lease
for the term of the lease (including renewals). If a debtor ground
lessee/borrower rejects any or all of the leases, the leasehold lender could
succeed to the ground lessee/borrower's position under the lease only if the
ground lease specifically grants the lender such right. If both the ground
lessor and the ground lessee/borrower are involved in bankruptcy proceedings,
the trustee may be unable to enforce the bankrupt ground lessee/borrower's right
to refuse to treat a ground lease rejected by a bankrupt lessor as terminated.
In such circumstances, a ground lease could be terminated notwithstanding lender
protection provisions contained therein or in the mortgage.

      Most of the ground leases securing the mortgaged properties provide that
the ground rent payable thereunder increases during the term of the lease. These
increases may adversely affect the cash flow and net income of the borrower from
the mortgaged property.

      The grant of a mortgage lien on its fee interest by a land owner/ground
lessor to secure the debt of a borrower/ground lessee may be subject to
challenge as a fraudulent conveyance. Among other things, a legal challenge to
the granting of the liens may focus on the benefits realized by the land
owner/ground lessor from the loan. If a court concluded that the granting of the
mortgage lien was an avoidable fraudulent conveyance, it might take actions
detrimental to the holders of the offered certificates, including, under certain
circumstances, invalidating the mortgage lien on the fee interest of the land
owner/ground lessor.

CONDOMINIUM OR COOPERATIVE OWNERSHIP MAY LIMIT USE AND IMPROVEMENTS.

      With respect to the pooled mortgage loans listed in the table below, the
related mortgaged property consists of an interest of the related borrower in
commercial condominium or cooperative interests in buildings and/or other
improvements


                                      S-65



and/or land, and related interests in the common areas and the related voting
rights in the condominium association, or ownership interest in the cooperative.
The condominium or cooperative interests described above in some cases may
constitute less than a majority of such voting rights and/or may not entail an
ability to prevent adverse changes in the governing organizational document for
the condominium or cooperative entity. In the case of condominiums, a board of
managers generally has discretion to make decisions affecting the condominium
and there may be no assurance that the borrower under a mortgage loan secured by
one or more interests in that condominium will have any control over decisions
made by the related board of managers. Thus, decisions made by that board of
managers, including regarding assessments to be paid by the unit owners,
insurance to be maintained on the condominium and many other decisions affecting
the maintenance of that condominium, may have a significant impact on the
mortgage loans in the trust fund that are secured by mortgaged properties
consisting of such condominium interests. There can be no assurance that the
related board of managers will always act in the best interests of the borrower
under those mortgage loans. Further, due to the nature of condominiums, a
default on the part of the borrower with respect to such mortgaged properties
will not allow the special servicer the same flexibility in realizing on the
collateral as is generally available with respect to commercial properties that
are not condominiums. The rights of other unit owners, the documents governing
the management of the condominium units and the state and local laws applicable
to condominium units must be considered. In addition, in the event of a casualty
with respect to the subject mortgaged property, due to the possible existence of
multiple loss payees on any insurance policy covering such mortgaged property,
there could be a delay in the allocation of related insurance proceeds, if any.
In the case of cooperatives, there is likewise no assurance that the borrower
under a mortgage loan secured by ownership interests in the cooperative will
have any control over decisions made by the cooperative's board of directors,
that such decisions may not have a significant impact on the mortgage loans in
the trust fund that are secured by mortgaged properties consisting of
cooperative interests or that the operation of the property before or after any
foreclosure will not be adversely affected by rent control or rent stabilization
laws. See "Risk Factors--Risks Related to Mortgage Loans--Mortgage loans secured
by cooperatively owned apartment buildings are subject to the risk that
tenant-shareholders of a cooperatively owned apartment building will be unable
to make the required maintenance payments" in the accompanying prospectus.
Consequently, servicing and realizing upon the collateral described above could
subject the series 2007-PWR17 certificateholders to a greater delay, expense and
risk than with respect to a mortgage loan secured by a commercial property that
is not a condominium.

      The following table identifies each mortgaged property that consists
principally of an interest of the related borrower in commercial condominium or
cooperative interests in buildings and/or other improvements and/or land and
whether the borrower controls the condominium or cooperative entity.

                                          % OF INITIAL   WHETHER THE BORROWER
                                         MORTGAGE POOL   CONTROLS CONDOMINIUM
MORTGAGE LOAN/PROPERTY PORTFOLIO NAMES    BALANCE        OR COOPERATIVE ENTITY
--------------------------------------   -------------   ---------------------
Peachtree Street(1)                          0.5%              Yes
One Boulder Plaza Phase V                    0.4%              Yes
Greene & Mercer Street Retail                0.4%              No
El Portal Office                             0.3%              No(2)
Jordan Valley Medical Office                 0.3%              Yes
South Fountain View Office Center            0.2%              No(2)
Rite Aid Narberth                            0.1%              Yes
350 Sentry Parkway                           0.1%              No
Bow Street                                   0.1%              Yes

(1)   Peachtree Street is one of the multiple mortgaged properties that together
      secure the DRA / Colonial Office Portfolio Loan Group.

(2)   The entity is a condominium association. The borrower does not control the
      entity but has the right to veto any decision of the board of managers or
      directors, as applicable, that may materially and adversely affect the
      mortgaged property.

TENANCIES IN COMMON MAY HINDER RECOVERY.

      The twenty-three (23) pooled mortgage loans secured by the mortgaged
properties identified on Appendix B to this prospectus supplement as St. Mark's
Place Apartments, TJ Maxx Plaza, Montlimar Place, 300 Stillwater Avenue, Silo
Shopping Center, 2455 Alft Flex Building, Iskalo Office and Retail Portfolio,
Argonne Flex Building, Pyramid Plaza, Magnolia Industrial, 10471 Grant Line, 24
Simon Street, Sobel Building, Hayden Lane Apartments, Eastwood Terrace


                                      S-66



Apartments, Lake Plaza Office Building, 325 East Chicago Street Office, 24341 S.
Wilmington Avenue Industrial, Chicago Title Office Complex, National Tire and
Battery - Shawnee, 595 Merritt Avenue, 923-957 Baldwin Park Industrial and
Sherwin Williams - Mansfield, which represent 0.8%, 0.5%, 0.5%, 0.4%, 0.3%,
0.2%, 0.2%, 0.2%, 0.2%, 0.2%, 0.1%, 0.1%, 0.1%, 0.1%, 0.1%, 0.1%, 0.1%, 0.1%,
0.1%, 0.1%, less than 0.1%, less than 0.1% and less than 0.1%, respectively, of
the initial mortgage pool balance (and, in the aggregate, 4.7% of the initial
mortgage pool balance, 4.0% of the initial loan group 1 balance and 10.0% of the
initial loan group 2 balance), have borrowers that either own the related
mortgaged properties as tenants in common or are permitted under their related
loan documents to convert their ownership structure to a tenancy in common. In
general, with respect to a tenant in common ownership structure, each tenant in
common owns an undivided share in the property and if such tenant in common
desires to sell its interest in the property (and is unable to find a buyer or
otherwise needs to force a partition), such tenant in common has the ability to
request that a court order a sale of the property and distribute the proceeds to
each tenant in common proportionally. As a result, if a borrower exercises such
right of partition, the related pooled mortgage loan may be subject to
prepayment. In addition, the tenant in common structure may cause delays in the
enforcement of remedies because each time a tenant in common borrower files for
bankruptcy, the bankruptcy court stay will be reinstated. In some cases, the
related tenant in common borrower waived its right to partition, reducing the
risk of partition. However, there can be no assurance that, if challenged, this
waiver would be enforceable. In addition, in some cases, the related pooled
mortgage loan documents provide for full recourse or personal liability for
losses as to the related tenant in common borrower and the guarantor or for the
occurrence of an event of default under such pooled loan documents if a tenant
in common files for partition. In some cases, the related borrower is a special
purpose entity (in some cases bankruptcy remote), reducing the risk of
bankruptcy. There can be no assurance that a bankruptcy proceeding by a single
tenant in common borrower will not delay enforcement of this pooled mortgage
loan. Additionally, in some cases, subject to the terms of the related mortgage
loan documents, a borrower or a tenant-in-common borrower may assign its
interests to one or more tenant-in-common borrowers. Such change to, or increase
in, the number of tenant-in-common borrowers increases the risks related to this
ownership structure.

THE RECORDING OF THE MORTGAGES IN THE NAME OF MERS MAY AFFECT THE YIELD ON THE
CERTIFICATES.

      The mortgages or assignments of mortgage for some of the pooled mortgage
loans have been or may be recorded in the name of Mortgage Electronic
Registration Systems, Inc. or MERS, solely as nominee for the lender and its
successors and assigns. Subsequent assignments of those mortgages are registered
electronically through the MERS system. However, if MERS discontinues the MERS
system and it becomes necessary to record an assignment of mortgage to the
Trustee, then any related expenses will be paid by the Trust and will reduce the
amount available to pay principal of and interest on the certificates.

      The recording of mortgages in the name of MERS is a fairly recent practice
in the commercial mortgage lending industry. Public recording officers and
others may have limited, if any, experience with lenders seeking to foreclose
mortgages, assignments of which are registered with MERS. Accordingly, delays
and additional costs in commencing, prosecuting and completing foreclosure
proceedings and conducting foreclosures sales of the mortgaged properties could
result. Those delays and the additional costs could in turn delay the
distribution of liquidation proceeds to certificateholders and increase the
amount of losses on the pooled mortgage loans.

MORTGAGE LOANS SECURED BY MORTGAGED PROPERTIES SUBJECT TO ASSISTANCE AND
AFFORDABLE HOUSING PROGRAMS ARE SUBJECT TO THE RISK THAT THOSE PROGRAMS MAY
TERMINATE OR BE ALTERED.

      Certain of the pooled mortgage loans may be secured by mortgaged
properties that are eligible for and have received low income housing tax
credits pursuant to Section 42 of the Internal Revenue Code in respect of
various units within the related mortgaged property or have a material
concentration of tenants that rely on rent subsidies under various government
funded programs, such as the Section 8 Tenant Based Assistance Rental
Certificate Program of the United States Department of Housing and Urban
Development. With respect to certain of the pooled mortgage loans, the related
borrowers may receive subsidies or other assistance from state and/or local
government programs. Generally, in the case of mortgaged properties that are
subject to assistance programs of the kind described above, the subject
mortgaged property must satisfy certain requirements, the borrower must observe
certain leasing practices and/or the tenant(s) must regularly meet certain
income requirements. No assurance can be given that any government or other
assistance programs will be continued in their present form during the terms of
the related pooled mortgage loans, that the borrower will continue to comply
with the requirements of the programs to enable the borrower to receive the
subsidies or assistance in the future, or that the owners of a borrower


                                      S-67



will continue to receive tax credits or that the level of assistance provided
will be sufficient to generate enough revenues for the related borrower to meet
its obligations under the related mortgage loans - even though the related
mortgage loan seller may have underwritten the related pooled mortgage loan on
the assumption that any applicable assistance program would remain in place.
Loss of any applicable assistance could have an adverse effect on the ability of
a borrower whose related mortgaged property is subject to an assistance program
to make debt service payments. Additionally, the restrictions described above
relating to the use of the related mortgaged property could reduce the market
value of that property.

INCREASES IN REAL ESTATE TAXES DUE TO TERMINATION OF A PILOT PROGRAM OR OTHER
TAX ABATEMENT ARRANGEMENTS MAY REDUCE NET CASH FLOW AND PAYMENTS TO
CERTIFICATEHOLDERS.

      Certain of the mortgaged properties securing the pooled mortgage loans
have or may in the future have the benefit of reduced real estate taxes under a
local government program of payment in lieu of taxes (often known as a "PILOT"
program) or other tax abatement arrangements. Some of these programs or
arrangements are scheduled to terminate or have significant tax increases prior
to the maturity of the related mortgage loan, resulting in higher, and in some
cases substantially higher, real estate tax obligations for the related
borrower. An increase in real estate taxes may affect the ability of the
borrower to pay debt service on the related mortgage loan. There are no
assurances that any such program will continue for the term of the related
mortgage loan or would survive a mortgage loan foreclosure or deed in lieu of
foreclosure.

THE POOLED MORTGAGE LOANS HAVE NOT BEEN RE-UNDERWRITTEN BY US.

      We have not re-underwritten the pooled mortgage loans. Instead, we have
relied on the representations and warranties made by the mortgage loan seller,
and the mortgage loan sellers' respective obligations to repurchase, cure or
substitute a pooled mortgage loan in the event that a representation or warranty
was not true as of the date when it was made and such breach materially and
adversely affects the interests of the series 2007-PWR17 certificateholders with
respect to the affected pooled mortgage loan. Those representations and
warranties are limited (see "Description of the Mortgage Pool - Representations
and Warranties" in this prospectus supplement) and you should not view them as a
substitute for re-underwriting the pooled mortgage loans. If we had
re-underwritten the pooled mortgage loans, it is possible that the
re-underwriting process may have revealed problems with one or more of the
pooled mortgage loans not covered by representations or warranties given by the
mortgage loan sellers.

OTHER RISKS

TERRORIST ATTACKS MAY ADVERSELY AFFECT THE VALUE OF THE OFFERED CERTIFICATES AND
PAYMENTS ON THE UNDERLYING MORTGAGE LOANS.

      Terrorist attacks may occur at any time at any location in the world,
including in the United States and at or near the mortgaged properties that
secure the pooled mortgage loans. It is impossible to predict when, how, why or
where terrorist attacks may occur in the United States or elsewhere and the
nature and extent of the effects of any terrorist attacks on world, national,
regional or local economies, securities, financial or real estate markets or
spending or travel habits. Perceptions that terrorist attacks may occur or be
imminent may have the same or similar effects as actual terrorist attacks, even
if terrorist attacks do not materialize.

THE HURRICANES OF 2005.

      In August, September and October 2005, Hurricanes Katrina, Rita and Wilma
and related windstorms, floods and tornadoes caused extensive and catastrophic
physical damage in and to coastal and inland areas located in the Gulf Coast
region of the United States (parts of Texas, Louisiana, Mississippi and
Alabama), parts of Florida and certain other parts of the southeastern United
States. That damage, and the national, regional and local economic and other
effects of that damage, are not yet fully assessed or known, although the
mortgage loan sellers are not aware of material physical damage to the mortgaged
properties securing the respective pooled mortgage loans being sold by them.
Economic effects appeared to include nationwide decreases in oil supplies and
refining capacity, nationwide increases in gas prices and regional interruptions
in travel and transportation, tourism and economic activity generally in some of
the affected areas. It is not possible to determine the extent to which these
effects may be temporary or how long they may last. Other temporary and/or
long-term effects on national, regional and local economies, securities,
financial and real estate markets and spending or


                                      S-68



travel habits may subsequently arise or become apparent in connection with the
hurricanes and their aftermath. Furthermore, there can be no assurance that
displaced residents of the affected areas will return, that the economies in the
affected areas will recover sufficiently to support income producing real estate
at pre-storm levels or that the costs of clean-up will not have a material
adverse effect on the national economy. Because standard hazard insurance
policies generally do not provide coverage for damage arising from floods and
windstorms, property owners in the affected areas may not be insured for the
damage to their properties and, in the aggregate, this may affect the timing and
extent of local and regional economic recovery.

ADDITIONAL RISKS.

      See "Risk Factors" in the accompanying prospectus for a description of
other risks and special considerations that may be applicable to your offered
certificates.

              CAPITALIZED TERMS USED IN THIS PROSPECTUS SUPPLEMENT

      From time to time we use capitalized terms in this prospectus supplement.
Each of those capitalized terms will have the meaning assigned to it in the
"Glossary" attached to this prospectus supplement.

                           FORWARD-LOOKING STATEMENTS

      This prospectus supplement and the accompanying prospectus include the
words "expects", "intends", "anticipates", "estimates" and similar words and
expressions. These words and expressions are intended to identify
forward-looking statements. Any forward-looking statements are made subject to
risks and uncertainties that could cause actual results to differ materially
from those stated. These risks and uncertainties include, among other things,
declines in general economic and business conditions, increased competition,
changes in demographics, changes in political and social conditions, regulatory
initiatives and changes in customer preferences, many of which are beyond our
control and the control of any other person or entity related to this offering.
The forward-looking statements made in this prospectus supplement are accurate
as of the date stated on the cover of this prospectus supplement. We have no
obligation to update or revise any forward-looking statement.

                               TRANSACTION PARTIES

THE ISSUING ENTITY

      The issuing entity with respect to the offered certificates will be the
Bear Stearns Commercial Mortgage Securities Trust 2007-PWR17 (the "Trust"). The
Trust is a New York common law trust that will be formed on the closing date
pursuant to the series 2007-PWR17 pooling and servicing agreement. The only
activities that the Trust may perform are those set forth in the series
2007-PWR17 pooling and servicing agreement, which are generally limited to
owning and administering the mortgage loans and any REO Property, disposing of
defaulted mortgage loans and REO Property, issuing the certificates, making
distributions, providing reports to certificateholders and engaging in any other
activities described generally in this prospectus supplement. Accordingly, the
Trust may not issue securities other than the certificates, or invest in
securities, other than investing of funds in the collection accounts and other
accounts maintained under the series 2007-PWR17 pooling and servicing agreement
in certain short-term high-quality investments. The Trust may not lend or borrow
money, except that the master servicers and the trustee may make advances of
delinquent principal and interest payments and servicing advances to the Trust,
but only to the extent the advancing party deems these advances to be
recoverable from the related mortgage loan. These advances are intended to
provide liquidity, rather than credit support. The series 2007-PWR17 pooling and
servicing agreement may be amended as set forth under "Description of the
Offered Certificates--Amendment of the Series 2007-PWR17 Pooling and Servicing
Agreement" in this prospectus supplement. The Trust administers the mortgage
loans through the trustee, the certificate administrator, the tax administrator,
the master servicers, the primary servicers and the special servicer. A
discussion of the duties of the trustee, the certificate administrator, the tax
administrator, the certificate registrar, the master servicers, the primary
servicers and the special servicer, including any discretionary activities
performed by each of them, is set forth under "--The Trustee," "--The
Certificate Administrator, Tax


                                      S-69



Administrator and Certificate Registrar," "--The Master Servicers," and "--The
Special Servicer" and "Servicing of the Mortgage Loans Under the Series
2007-PWR17 Pooling and Servicing Agreement" in this prospectus supplement.

      The only assets of the Trust other than the mortgage loans and any REO
Properties are the distribution account, the master servicers' collection
accounts, the other accounts maintained pursuant to the series 2007-PWR17
pooling and servicing agreement, the short-term investments in which funds in
the master servicers' collection accounts and other accounts are invested and
any rights and benefits obtained in connection with the other activities
described in this prospectus supplement. The Trust has no present liabilities,
but has potential liability relating to ownership of the mortgage loans and any
REO Properties, and the other activities described in this prospectus
supplement, and indemnity obligations to the trustee, the certificate
administrator, the master servicers and the special servicer and similar parties
under any pooling and servicing agreement which governs the servicing of each
pooled mortgage loan that is part of a split loan structure. The fiscal year of
the Trust is the calendar year. The Trust has no executive officers or board of
directors and acts through the trustee, the certificate administrator, the
master servicers, the primary servicers and the special servicer.

      The depositor is contributing the mortgage loans to the Trust. The
depositor is purchasing the mortgage loans from the mortgage loan sellers, as
described in this prospectus supplement under "Description of the Mortgage
Pool--Assignment of the Pooled Mortgage Loans" and "--Representations and
Warranties."

      Since the Trust is a common law trust, it may not be eligible for relief
under the federal bankruptcy laws, unless it can be characterized as a "business
trust" for purposes of the federal bankruptcy laws. Bankruptcy courts look at
various considerations in making this determination, so predicting with any
certainty whether or not the trust would be characterized as a "business trust"
is not possible.

THE DEPOSITOR

      Bear Stearns Commercial Mortgage Securities Inc., the depositor, was
incorporated in the State of Delaware on April 20, 1987. Our principal executive
offices are located at 383 Madison Avenue, New York, New York 10179. Our
telephone number is (212) 272-2000. We do not have, nor is it expected in the
future that we will have, any significant assets and are not engaged in any
activities except those related to the securitization of assets.

      The depositor was formed for the purpose of acting as a depositor in asset
backed securities transactions. During the period from April 23, 2002 to April
30, 2007, the depositor (or an affiliate thereof) acted as depositor with
respect to commercial and multifamily mortgage loan securitization transactions,
in an aggregate amount in excess of $58 billion. BSCMI has acted as a sponsor or
co-sponsor of these transactions and contributed a substantial portion of the
mortgage loans in such transactions, with the remainder having been contributed
by numerous other loan sellers. Bear Stearns Commercial Mortgage Securities Inc.
will have minimal ongoing duties with respect to the offered certificates and
the mortgage loans. The depositor's duties will include, without limitation, (i)
appointing a successor trustee in the event of the resignation or removal of the
trustee, (ii) providing information in its possession with respect to the
certificates to the tax administrator to the extent necessary to perform REMIC
tax administration, (iii) indemnifying the trustee, the tax administrator and
trust for any liability, assessment or costs arising from the depositor's bad
faith, negligence or malfeasance in providing such information, (iv)
indemnifying the trustee and the tax administrator against certain securities
laws liabilities, and (v) signing or contracting with each master servicer, as
applicable, signing any annual report on Form 10-K, including the certification
therein required under the Sarbanes-Oxley Act, and any distribution reports on
Form 10-D and Current Reports on Form 8-K required to be filed by the trust. The
depositor is also required under the Underwriting Agreement to indemnify the
Underwriters for certain securities law liabilities.

THE SPONSORS, MORTGAGE LOAN SELLERS AND ORIGINATORS

WELLS FARGO BANK, NATIONAL ASSOCIATION

      Wells Fargo Bank, National Association, a national banking association
("Wells Fargo Bank"), is a sponsor of this transaction and is one of the
mortgage loan sellers. Wells Fargo Bank originated and underwrote all of the
mortgage loans it is selling to us, which represent 34.3% of the initial
mortgage pool balance.


                                      S-70



      Wells Fargo Bank is a wholly-owned subsidiary of Wells Fargo & Company
(NYSE: WFC). The principal office of Wells Fargo Bank's commercial mortgage
origination division is located at 45 Fremont Street, 9th Floor, San Francisco,
California 94105, and its telephone number is (415) 396-7697. Wells Fargo Bank
is engaged in a general consumer banking, commercial banking, and trust
business, offering a wide range of commercial, corporate, international,
financial market, retail and fiduciary banking services. Wells Fargo Bank is a
national banking association chartered by the Office of the Comptroller of the
Currency (the "OCC") and is subject to the regulation, supervision and
examination of the OCC.

      Wells Fargo Bank's Commercial Mortgage Securitization Program

      Wells Fargo Bank has been active as a participant in securitizations of
commercial and multifamily mortgage loans since 1995. Wells Fargo Bank
originates commercial and multifamily mortgage loans and, together with other
mortgage loan sellers and sponsors, participates in the securitization of such
mortgage loans by transferring them to an unaffiliated securitization depositor
and participating in structuring decisions. Multiple mortgage loan seller
transactions in which Wells Fargo Bank has participated include the "TOP"
program in which the depositor and Morgan Stanley Capital I Inc. have
alternately acted as depositor, the "PWR" program in which the depositor and
Bear Stearns Commercial Mortgage Securities II Inc. act as depositor and the
"HQ", "LIFE" and IQ programs in which Morgan Stanley Capital I Inc. acts as
depositor and the "ML-CFC" and "MLMT" programs in which Merrill Lynch Mortgage
Investors, Inc., acts as depositor.

      Between the inception of its commercial mortgage securitization program in
1995 and June 30, 2007, Wells Fargo Bank originated approximately 4,048 fixed
rate commercial and multifamily mortgage loans with an aggregate original
principal balance of approximately $21.4 billion, which were included in
approximately 56 securitization transactions. The properties securing these
loans include multifamily, office, retail, industrial, hospitality and self
storage properties. Wells Fargo Bank and certain of its affiliates also
originate other commercial and multifamily mortgage loans that are not
securitized, including subordinated and mezzanine loans. For the twelve month
period ended June 30, 2007, Wells Fargo Bank originated and securitized
commercial and multifamily mortgage loans with an aggregate original principal
balance of approximately $5.2 billion, all of which were included in
securitization transactions in which an unaffiliated entity acted as depositor.

      Servicing

      Wells Fargo Bank services the mortgage loans that it originates, and is
acting as one of the master servicers in this transaction. See "--Master
Servicers" in this prospectus supplement. Wells Fargo Bank is also acting as
certificate administrator, certificate registrar and tax administrator in this
transaction.

      Underwriting Standards

      Wells Fargo Bank generally underwrites commercial and multifamily mortgage
loans originated for securitization in accordance with the underwriting criteria
described below. Each lending situation is unique, however, and the facts and
circumstances surrounding a particular mortgage loan, such as the quality,
location and tenancy of the mortgaged property and the sponsorship of the
borrower, will impact the extent to which the underwriting criteria are applied
to that mortgage loan. The underwriting criteria are general guidelines, and in
many cases exceptions to one or more of the criteria may be approved.
Accordingly, no representation is made that each mortgage loan originated by
Wells Fargo Bank will comply in all respects with the underwriting criteria.

      An underwriting team comprised of real estate professionals conducts a
review of the mortgaged property related to each loan, generally including an
analysis of historical property operating statements, if available, rent rolls,
current and historical real estate taxes, and tenant leases. The borrower and
certain key principals of the borrower are reviewed for financial strength and
other credit factors, generally including financial statements (which are
generally unaudited), third-party credit reports, and judgment, lien, bankruptcy
and pending litigation searches. Depending on the type of the mortgaged property
and other factors, the credit of key tenants also may also be reviewed. Each
mortgaged property is generally inspected to ascertain its overall quality,
competitiveness, physical attributes, neighborhood, market, accessibility,
visibility and demand generators. Wells Fargo Bank generally obtains the third
party reports or other documents described in this prospectus supplement under
"Description of the Mortgage Pool--Assessments of Property Value and Condition,"
"--


                                      S-71



Appraisals," "--Environmental Assessments," "--Property Condition Assessments,"
"--Seismic Review Process," and "--Zoning and Building Code Compliance."

      A loan committee of senior real estate professionals reviews each proposed
mortgage loan before a commitment is made. The loan committee may approve or
reject a proposed loan, or may approve it subject to modifications or
satisfaction with additional due diligence.

      Debt Service Coverage Ratio and LTV Ratio. Wells Fargo Bank's underwriting
criteria generally require a minimum debt service coverage ratio of 1.20x and a
maximum loan-to-value ratio of 80%. However, as noted above, these criteria are
general guidelines, and exceptions to them may be approved based on the
characteristics of a particular mortgage loan. For example, Wells Fargo Bank may
originate a mortgage loan with a lower debt service coverage ratio or a higher
loan-to-value ratio based on relevant factors such as the types of tenants and
leases at the mortgaged property or additional credit support such as reserves,
letters of credit or guarantees. In addition, with respect to certain mortgage
loans originated by Wells Fargo Bank or its affiliates there may exist
subordinate debt secured by the related mortgaged property and/or mezzanine debt
secured by direct or indirect ownership interests in the borrower. Such mortgage
loans may have a lower debt service coverage ratio, and a higher loan-to-value
ratio, if such subordinate or mezzanine debt is taken into account.

      For purposes of the underwriting criteria, Wells Fargo Bank calculates the
debt service coverage ratio for each mortgage loan on the basis of underwritten
net cash flow at loan origination. Therefore, the debt service coverage ratio
for each mortgage loan as reported in this prospectus supplement and Appendix B
hereto may differ from the ratio for such mortgage loan calculated at the time
of origination. In addition, Wells Fargo Bank's underwriting criteria generally
permit a maximum amortization period of 30 years. However, certain mortgage
loans may provide for interest-only payments prior to maturity, or for an
interest-only period during a portion of the term of the mortgage loan. See
"Description of the Mortgage Pool" in this prospectus supplement.

      Escrow Requirements. Wells Fargo Bank may require a borrower to fund
escrows or reserves for taxes and insurance or, in some cases, requires such
escrows or reserves to be funded only upon a triggering event, such as an event
of default under the related mortgage loan. Wells Fargo Bank may also require a
borrower to fund escrows or reserves for other purposes such as deferred
maintenance, re-tenanting expenses and capital expenditures, in some cases only
during periods when certain debt service coverage ratios are not satisfied. In
some cases, in lieu of funding an escrow or reserve, the borrower is permitted
to post a letter of credit or guaranty, or provide periodic evidence that the
items for which the escrow or reserve would have been established are being paid
or addressed. Wells Fargo Bank reviews the need for a particular escrow or
reserve on a loan-by-loan basis and does not require escrows or reserves to be
funded for each mortgage loan.

      The information set forth in this prospectus supplement concerning Wells
Fargo Bank has been provided by it.

BEAR STEARNS COMMERCIAL MORTGAGE, INC.

      Overview

      Bear Stearns Commercial Mortgage, Inc., a New York corporation ("BSCMI")
is a sponsor of this transaction and is one of the mortgage loan sellers. BSCMI
or an affiliate originated all of the mortgage loans sold to the depositor by
it, which represent 21.7% of the initial mortgage pool balance.

      BSCMI is a wholly-owned subsidiary of The Bear Stearns Companies Inc.
(NYSE: BSC) and an affiliate of Bear, Stearns & Co. Inc., one of the
underwriters. The principal offices of BSCMI are located at 383 Madison Avenue,
New York, New York 10179, and its telephone number is (212) 272-2000.

      BSCMI's primary business is the underwriting, origination and sale of
mortgage loans secured by commercial or multifamily properties. BSCMI sells the
great majority of the mortgage loans that it originates through commercial
mortgage backed securities ("CMBS") securitizations. BSCMI, with its commercial
mortgage lending affiliates and predecessors, began originating commercial
mortgage loans in 1995 and securitizing commercial mortgage loans in 1996. As of
April 30, 2007, the total amount of commercial mortgage loans originated by
BSCMI since 1995 was in excess of $39 billion. Of the approximately $32 billion
of securitized commercial mortgage loans, approximately $20 billion has been
securitized by an


                                      S-72



affiliate of BSCMI acting as depositor, and approximately $12 billion has been
securitized by unaffiliated entities acting as depositor. In its fiscal year
ended November 30, 2006, BSCMI securitized approximately $9 billion of
commercial mortgage loans, of which approximately $5 billion was securitized by
an affiliate of BSCMI acting as depositor, and approximately $4 billion was
securitized by unaffiliated entities acting as depositor.

      BSCMI's annual commercial mortgage loan originations have grown from
approximately $65 million in 1995 to approximately $1 billion in 2000 and to
approximately $10 billion in fiscal year ended November 30, 2006. The commercial
mortgage loans originated by BSCMI include both fixed and floating rate loans
and both conduit loans and large loans. BSCMI primarily originates loans secured
by retail, office, multifamily, hospitality, industrial and self storage
properties, but also originates loans secured by manufactured housing
communities, theaters, land subject to a ground lease and mixed use properties.
BSCMI originates loans in every state and in the District of Columbia, Puerto
Rico and the U.S. Virgin Islands.

      As a sponsor, BSCMI originates mortgage loans and, either by itself or
together with other sponsors or loan sellers, initiates their securitization by
transferring the mortgage loans to a depositor, which in turn transfers them to
the issuing entity for the related securitization. In coordination with Bear,
Stearns & Co. Inc. and other underwriters, BSCMI works with Rating Agencies,
loan sellers and servicers in structuring the securitization transaction. BSCMI
acts as sponsor, originator or mortgage loan seller both in transactions in
which it is the sole sponsor and mortgage loan seller as well as in transactions
in which other entities act as sponsor and/or mortgage loan seller. Multiple
seller transactions in which BSCMI has participated to date include each of the
prior series of certificates issued under the "TOP" program, in which BSCMI,
Wells Fargo Bank, National Association, Principal Commercial Funding II, LLC and
Morgan Stanley Mortgage Capital Inc. generally are mortgage loan sellers and
sponsors, and the depositor and Morgan Stanley Capital I Inc., which is an
affiliate of Morgan Stanley Mortgage Capital Inc. and Morgan Stanley & Co.
Incorporated, have alternately acted as depositor and the "PWR" program, in
which BSCMI, Prudential Mortgage Capital Funding, LLC, Wells Fargo Bank,
National Association, Principal Commercial Funding II, LLC and Nationwide Life
Insurance Company generally are mortgage loan sellers, and the depositor and
Bear Stearns Commercial Mortgage Securities II Inc. act as depositor. As of
April 30, 2007, BSCMI securitized approximately $8 billion of commercial
mortgage loans through the TOP program and approximately $8 billion of
commercial mortgage loans through the PWR program.

      Neither BSCMI nor any of its affiliates acts as servicer of the commercial
mortgage loans in its securitizations. Instead, BSCMI sells the right to be
appointed servicer of its securitized mortgage loans to rating-agency approved
servicers, including Wells Fargo Bank, National Association, a master servicer
in this transaction, and Bank of America, N.A.

      BSCMI's Underwriting Standards

      General. All of the BSCMI mortgage loans were originated by BSCMI or an
affiliate of BSCMI, in each case, generally in accordance with the underwriting
criteria summarized below. Each lending situation is unique, however, and the
facts and circumstance surrounding the mortgage loan, such as the quality,
tenancy and location of the real estate collateral and the sponsorship of the
borrower, will impact the extent to which the general criteria are applied to a
specific mortgage loan. The underwriting criteria are general, and we cannot
assure you that every mortgage loan will comply in all respects with the
criteria.

      Mortgage Loan Analysis. The BSCMI credit underwriting team for each
mortgage loan is comprised of real estate professionals from BSCMI. The
underwriting team for each mortgage loan is required to conduct an extensive
review of the related mortgaged property, including an analysis of the
appraisal, engineering report, environmental report, historical property
operating statements, rent rolls, current and historical real estate taxes, and
a review of tenant leases. The review includes a market analysis which focuses
on supply and demand trends, rental rates and occupancy rates. The credit and
background of the borrower and certain key principals of the borrower are
examined prior to approval of the mortgage loan. This analysis includes a review
of historical financial statements (which are generally unaudited), historical
income tax returns of the borrower and its principals, third-party credit
reports, judgment, lien, bankruptcy and pending litigation searches. Borrowers
generally are required to be special purpose entities. The credit of key tenants
is also examined as part of the underwriting process. A member of the BSCMI
underwriting team (or a third party professional property inspector acting on
BSCMI's behalf in the case of single tenant retail properties) visits and
inspects each property to confirm occupancy rates and to analyze the property's
market and utility within the market.


                                      S-73



      Loan Approval. Prior to commitment, all mortgage loans must be approved by
a loan committee comprised of senior real estate professionals from BSCMI and
its affiliates. The loan committee may either approve a mortgage loan as
recommended, request additional due diligence, modify the terms or reject a
mortgage loan.

      Debt Service Coverage Ratio and LTV Ratio. BSCMI's underwriting criteria
generally require the following minimum debt service coverage ratios and maximum
loan to value ratios for each indicated property type:


PROPERTY TYPE                      DSCR GUIDELINE   LTV RATIO GUIDELINE
-------------------------------    --------------   --------------------
Multifamily                            1.20x                80%
Office                                 1.25x                75%
Anchored Retail                        1.20x                80%
Unanchored Retail                      1.30x                75%
Self storage                           1.30x                75%
Hotel                                  1.40x                70%
Industrial                             1.25x                70%
Manufactured Housing Community         1.25x                75%

      Debt service coverage ratios are calculated based on anticipated
underwritten net cash flow at the time of origination. Therefore, the debt
service coverage ratio for each mortgage loan as reported elsewhere in this
prospectus supplement may differ from the amount determined at the time of
origination.

      Escrow Requirements. BSCMI generally requires a borrower to fund various
escrows for taxes and insurance, replacement reserves and capital expenses.
Generally, the required escrows for mortgage loans originated by BSCMI are as
follows:

      Taxes and Insurance-Typically, a pro rated initial deposit and monthly
deposits equal to 1/12 of the annual property taxes (based on the most recent
property assessment and the current millage rate) and annual property insurance
premium.

      Replacement Reserves-Monthly deposits generally based on the greater of
the amount recommended pursuant to a building condition report prepared for
BSCMI or the following minimum amounts:

PROPERTY TYPE                      RESERVE GUIDELINE
-------------------------------    -----------------------------
Multifamily                        $250 per unit
Office                             $0.20 per square foot
Retail                             $0.15 per square foot
Self storage                       $0.15 per square foot
Hotel                              5% of gross revenue
Industrial                         $0.10 - $0.15 per square foot
Manufactured Housing Community     $50 per pad

      Deferred Maintenance/Environmental Remediation-An initial deposit, upon
funding of the mortgage loan, in an amount generally equal to 125% of the
estimated costs of the recommended substantial repairs or replacements pursuant
to the building condition report completed by a licensed engineer and the
estimated costs of environmental remediation expenses as recommended by an
independent environmental assessment.

      Re-tenanting-In some cases major leases expire within the mortgage loan
term. To mitigate this risk, special reserves may be funded either at closing
and/or during the mortgage loan term to cover certain anticipated leasing
commissions or tenant improvement costs which may be associated with re-leasing
the space occupied by these tenants.

      The information set forth in this prospectus supplement concerning BSCMI
has been provided by it.


                                      S-74



PRINCIPAL COMMERCIAL FUNDING II, LLC

      Principal Commercial Funding II, LLC ("PCFII") a Delaware limited
liability company formed in 2005, is a sponsor of this transaction and one of
the mortgage loan sellers. PCFII is an entity owned jointly by U.S. Bank
National Association ("USB"), a subsidiary of U.S. Bancorp (NYSE: USB) and
Principal Commercial Funding, LLC ("PCF"), a subsidiary of Principal Global
Investors, LLC ("PGI") which is a wholly owned subsidiary of Principal Life
Insurance Company. Principal Life Insurance Company is a wholly-owned subsidiary
of Principal Financial Services, Inc., which is wholly-owned by Principal
Financial Group (NYSE: PFG). The principal offices of PCFII are located at 801
Grand Avenue, Des Moines, Iowa 50392, telephone number (515) 248-3944.

      PCFII's principal business is the underwriting, origination and sale of
mortgage loans secured by commercial and multifamily properties, which mortgage
loans are in turn primarily sold into securitizations. PCF or USB have sourced
all of the mortgage loans PCFII is selling in this transaction, which represent
20.7% of the initial mortgage pool balance.

      Principal Commercial Funding II, LLC's Commercial Real Estate
Securitization Program

      In 2006, PCFII began participating in the securitization of mortgage
loans. PCFII sources mortgage loans through its owners, PCF and USB. PCF and its
affiliates underwrite the mortgage loans for PCFII. PCFII, with the other
mortgage loan sellers, participates in the securitization of such mortgage loans
by transferring the mortgage loans to a securitization depositor or another
entity that acts in a similar capacity. Multiple mortgage loan seller
transactions in which PCF and PCFII have participated in include the "TOP"
program in which Bear Stearns Commercial Mortgage Securities Inc. and Morgan
Stanley Capital I Inc. have alternately acted as depositor, the "PWR" program in
which Bear Stearns Commercial Mortgage Securities Inc. or Bear Stearns
Commercial Mortgage Securities II Inc. act as depositor and the "HQ" and "IQ"
programs, in which Morgan Stanley Capital I Inc. has acted as depositor.

      Since the inception of PCF's mortgage loan securitization program in 1998,
the total amount of commercial and multifamily mortgage loans originated by PCF
and/or PCFII that have been included in securitizations as of June 30, 2007, was
approximately $13.1 billion. As of such date, these securitized loans included
approximately 1,714 mortgage loans, all of which were fixed rate and which have
been included in approximately 46 securitizations. In connection with
originating mortgage loans for securitization, certain of PCFII's affiliates
also originate subordinate or mezzanine debt which is generally not securitized.
In its fiscal year ended December 31, 2006, PCF and/or PCFII originated and
securitized approximately $2.9 billion of commercial and multifamily mortgage
loans, all of which were included in securitizations in which an unaffiliated
entity acted as depositor. PCF's and/or PCFII's total securitizations have grown
from approximately $337.7 million in 1999 to approximately $2.9 billion in 2006.

      The mortgage loans originated for PCFII include fixed rate conduit loans.
PCFII's conduit loan program (which is the program under which PCFII's mortgage
loans being securitized in this transaction were originated), will also
sometimes originate large loans to be securitized within conduit issuances. The
mortgage loans originated for PCFII are secured by multifamily, office, retail,
industrial, hotel, manufactured housing and self storage properties.

      Servicing

      Principal Global Investors, LLC, an affiliate of PCF and PCFII, services
all of the commercial mortgage loans originated for PCF and PCFII for
securitization. Additionally, PGI is the primary servicer for the mortgage loans
sold by PCF and PCFII in this transaction. See "Transactions Parties--Primary
Servicer" in this prospectus supplement.

      Underwriting Standards

      PCFII's mortgage loans originated for securitization are underwritten by
PCF and its affiliates, and, in each case, will generally be originated in
accordance with the underwriting criteria described below. Each lending
situation is unique, however, and the facts and circumstance surrounding the
mortgage loan, such as the quality and location of the real estate collateral,
the sponsorship of the borrower and the tenancy of the collateral, will impact
the extent to which the general guidelines below are applied to a specific
mortgage loan. The underwriting criteria are general, and in many cases
exceptions


                                      S-75



may be approved to one or more of these guidelines. Accordingly, no
representation is made that every mortgage loan will comply in all respects with
the criteria set forth below.

      The credit underwriting team for each mortgage loan is comprised of real
estate professionals. The underwriting team for each mortgage loan is required
to conduct a review of the related mortgaged property, generally including an
analysis of the historical property operating statements, if available, rent
rolls, current and historical real estate taxes, and a review of tenant leases.
The review includes a market analysis which focuses on supply and demand trends,
rental rates and occupancy rates. The credit of the borrower and certain key
principals of the borrower are examined for financial strength and character
prior to approval of the mortgage loan. This analysis generally includes a
review of financial statements (which are generally unaudited), third-party
credit reports, judgment, lien, bankruptcy and pending litigation searches.
Depending on the type of real property collateral involved and other relevant
circumstances, the credit of key tenants also may be examined as part of the
underwriting process. Generally, a member of the underwriting team (or someone
on its behalf), visits the property for a site inspection to ascertain the
overall quality and competitiveness of the property, including its physical
attributes, neighborhood and market, accessibility and visibility and demand
generators. As part of its underwriting procedures, the third party reports or
other documents described in this prospectus supplement under "Description of
the Mortgage Pool--Assessments of Property Value and Condition," "--Appraisals,"
"--Environmental Assessments," "--Property Condition Assessments," "--Seismic
Review Process," and "--Zoning and Building Code Compliance" are generally
obtained.

      All mortgage loans must be approved by a loan committee comprised of
senior real estate professionals. The loan committee may either approve a
mortgage loan as recommended, request additional due diligence, modify the
terms, or reject a mortgage loan.

      Debt Service Coverage Ratio and Loan-to-Value Ratio. The underwriting
standards for PCFII's mortgage loans generally require a minimum debt service
coverage ratio of 1.20x and maximum loan-to-value ratio of 80%. However, these
requirements constitute solely a guideline, and exceptions to these guidelines
may be approved based on the individual characteristics of a mortgage loan. For
example, a mortgage loan originated for PCFII may have a lower debt service
coverage ratio or higher loan-to-value ratio based on the types of tenants and
leases at the subject real property, the taking of additional collateral such as
reserves, letters of credit and/or guarantees, real estate professional's
judgment of improved property performance in the future and/or other relevant
factors. In addition, with respect to certain mortgage loans originated for
PCFII, there may exist subordinate debt secured by the related mortgaged
property and/or mezzanine debt secured by direct or indirect ownership interests
in the borrower. Such mortgage loans may have a lower debt service coverage
ratio, and a higher loan-to-value ratio, if such subordinate or mezzanine debt
is taken into account.

      The debt service coverage ratio guidelines set forth above are calculated
based on underwritten net cash flow at origination. Therefore, the debt service
coverage ratio for each mortgage loan as reported in this prospectus supplement
and Appendix B hereto may differ from the amount calculated at the time of
origination. In addition, PCFII's underwriting guidelines generally permit a
maximum amortization period of 30 years. However, certain mortgage loans may
provide for interest-only payments prior to maturity, or for an interest-only
period during a portion of the term of the mortgage loan. See "Description of
the Mortgage Pool" in this prospectus supplement.

      Escrow Requirements. PCFII borrowers are often required to fund various
escrows for taxes and insurance or, in some cases, requires such reserves to be
funded only upon a triggering event, such as an event of default under the
related mortgage loan. Additional reserves may be required for deferred
maintenance, re-tenanting expenses and capital expenses, in some cases only
during periods when certain debt service coverage ratio tests are not satisfied.
In some cases, the borrower is permitted to post a letter of credit or guaranty,
or provide periodic evidence that the items for which the escrow or reserve
would have been established are being paid or addressed, in lieu of funding a
given reserve or escrow. Case-by-case analysis is done to determine the need for
a particular escrow or reserve. Consequently, the aforementioned escrows and
reserves are not established for every multifamily and commercial mortgage loan
originated for PCFII.

      The information set forth in this prospectus supplement concerning PCFII
has been provided by it.


                                      S-76



PRUDENTIAL MORTGAGE CAPITAL FUNDING, LLC

      Overview

      Prudential Mortgage Capital Funding, LLC ("PMCF"), a Delaware limited
liability company formed in 1997, is a sponsor of this transaction and one of
the mortgage loan sellers. Prudential Mortgage Capital Company, LLC ("PMCC"), an
affiliate of PMCF, originated and underwrote all of the mortgage loans sold by
PMCF to the depositor in this transaction, which represent 15.0% of the initial
mortgage pool balance.

      PMCF is a wholly-owned subsidiary of PMCC and is an affiliate of
Prudential Asset Resources, Inc., one of the master servicers in this
transaction. PMCF and PMCC's ultimate beneficial owner is Prudential Financial,
Inc. (NYSE: PRU). The principal offices of PMCF are located at Four Gateway
Center, 8th Floor, 100 Mulberry Street, Newark, New Jersey 07102. PMCF's
telephone number is (888) 263-6800. A significant aspect of PMCC's business is
the origination, underwriting and sale to PMCF of mortgage loans secured by
commercial and multifamily properties, which mortgage loans are in turn
primarily sold through CMBS securitizations.

      PMCF has been actively involved in the securitization of mortgage loans
since 1998. From January 1, 2003, through June 30, 2007, PMCC originated for
securitization approximately 876 mortgage loans, having a total original
principal amount of approximately $12.86 billion, which were assigned to PMCF,
and approximately $9.94 billion (this number includes several mortgage loans
originated in 2002) have been included in approximately 24 securitizations. In
connection with originating mortgage loans for securitization, PMCF and/or
certain of its affiliates also originate subordinate or mezzanine debt which is
generally not securitized. Of the $9.94 billion in mortgage loans originated by
PMCC and assigned to PMCF that have been included in securitizations since
January 1, 2003, approximately $295.60 million have been included in
securitizations in which an affiliate of PMCF was depositor, and $9.64 billion
have been included in securitizations in which an unaffiliated entity acted as
depositor. In its fiscal year ended December 31, 2006, PMCC originated and
assigned to PMCF approximately 203 mortgage loans for securitization, having an
aggregate principal balance of approximately $2.67 billion.

      The property types most frequently securing mortgage loans originated by
PMCC for securitization are office, retail, and multifamily properties. However,
PMCC also originates mortgage loans secured by industrial, self storage,
hospitality, manufactured housing, mixed-use and other types of properties for
its securitization program. States with the largest concentration of mortgage
loans have, in the past, included New York, California, and Texas; however, each
securitization may include other states with significant concentrations.

      At origination of a mortgage loan, PMCC assigns the loan to PMCF which,
together with other sponsors or loan sellers, initiates the securitization of
these loans by transferring the loans to the depositor or another entity that
acts in a similar capacity as the depositor, which loans will ultimately be
transferred to the issuing entity for the related securitization. In
coordination with the underwriters selected for a particular securitization,
PMCF works with the Rating Agencies, loan sellers and servicers in structuring
the transaction. Multiple seller transactions in which PMCF has participated to
date as a mortgage loan seller include (i) the "IQ" program, in which PMCF,
Morgan Stanley Mortgage Capital Inc. ("MSMC") and other entities act as sellers,
and Morgan Stanley Capital I Inc., an affiliate of MSMC and Morgan Stanley & Co.
Incorporated, acts as depositor; and (ii) the "PWR" program, in which PMCF,
Wells Fargo Bank and other sellers act as sellers, and BSCMSI or an affiliate
acts as depositor. Prior to this transaction, PMCF sold approximately $1.98
billion of mortgage loans under the IQ program and approximately $7.88 billion
of mortgage loans under the PWR program.

      Prudential Asset Resources, Inc. ("PAR"), an affiliate of PMCF and PMCC, a
master servicer in this transaction, services the mortgage loans on PMCF's
behalf. See "--Master Servicers" in this prospectus supplement.

      PMCC's Underwriting Standards

      General. PMCC originates and underwrites loans through its offices in
Newark, New York City, McLean, Atlanta, Chicago, Dallas, San Francisco and Los
Angeles. All of the PMCC mortgage loans in this transaction were originated by
PMCC or an affiliate of PMCC, in each case, generally in accordance with the
underwriting guidelines described below. Each lending situation is unique,
however, and the facts and circumstances surrounding each mortgage loan, such as
the


                                      S-77



quality and location of the real estate collateral, the sponsorship of the
borrower and the tenancy of the collateral, will impact the extent to which the
general guidelines below are applied to a specific mortgage loan. These
underwriting guidelines are general, and there is no assurance that every
mortgage loan will comply in all respects with the guidelines.

      Mortgage Loan Analysis. The PMCC credit underwriting team for each
mortgage loan was comprised of PMCC real estate professionals. The underwriting
team for each mortgage loan is required to conduct a review of the related
property, generally including undertaking analyses of the appraisal, the
engineering report, the environmental report, the historical property operating
statements (to the extent available), current rent rolls, current and historical
real estate taxes, and a review of tenant leases. A limited examination of
certain key principals of borrower and, if the borrower is not a newly formed
special purpose entity, the borrower itself, is performed prior to approval of
the mortgage loan. This analysis includes a review of (i) available financial
statements (which are generally unaudited), (ii) third-party credit reports, and
(iii) judgment, lien, bankruptcy and pending litigation searches. The credit of
certain key tenants is also examined as part of the underwriting process.
Generally, a member of the PMCC underwriting team visits each property to
confirm the occupancy rates of the property, the overall quality of the
property, including its physical attributes, the property's market and the
utility of the property within the market. As part of its underwriting
procedures, PMCC also generally obtains the third party reports or other
documents described in this prospectus supplement under "Description of the
Mortgage Pool--Assessments of Property Value and Condition", "--Appraisals",
"--Environmental Assessments", "--Property Condition Assessments", "--Seismic
Review Process", and "--Zoning and Building Compliance".

      Loan Approval. All mortgage loans must be approved by a loan committee
that is generally comprised of PMCC professionals. As the size of the mortgage
loan increases, the composition of the applicable committee shifts from a
regional focus to one that requires involvement by senior officers and/or
directors of PMCC, its affiliates and its parent. The loan committee may approve
a mortgage loan as recommended, request additional due diligence, modify the
terms, or reject a mortgage loan.

      Debt Service Coverage Ratio and LTV Ratio. PMCC's underwriting standards
generally require a minimum debt service coverage ratio of 1.20x and a maximum
loan to value ratio of 80%. However, these requirements constitute solely a
guideline, and exceptions to these guidelines may be approved based on the
individual characteristics of a particular mortgage loan, such as the types of
tenants and leases at the applicable real property; the existence of additional
collateral such as reserves, letters of credit or guarantees; the existence of
subordinate or mezzanine debt; PMCC's projection of improved property
performance in the future; and other relevant factors.

      The debt service coverage ratio guidelines listed above are calculated
based on anticipated underwritten net cash flow at the time of origination.
Therefore, the debt service coverage ratio for each mortgage loan as reported
elsewhere in this prospectus supplement may differ from the amount calculated at
the time of origination. In addition, PMCC's underwriting guidelines generally
permit a maximum amortization period of 30 years. However, certain mortgage
loans may provide for interest-only payments prior to maturity, or for an
interest-only period during a portion of the term of the mortgage loan. See
"Description of the Mortgage Pool" in this prospectus supplement.

      Escrow Requirements. PMCC often requires a borrower to fund various
escrows for taxes and insurance, replacement reserves, capital expenses and/or
environmental remediation or monitoring, or, in some cases, requires such
reserves to be funded only following a triggering event, such as an event of
default under the related mortgage loan. PMCC may also require reserves for
deferred maintenance, re-tenanting expenses, and capital expenses, in some cases
only during periods when certain debt service coverage ratio tests are not
satisfied. In some cases, the borrower is permitted to post a letter of credit
or guaranty, or provide periodic evidence that the items for which the escrow or
reserve would have been established are being paid or addressed, in lieu of
funding a given reserve or escrow. PMCC conducts a case by case analysis to
determine the need for a particular escrow or reserve and, consequently, such
requirements may be modified and/or waived in connection with particular loans.

      See Appendix B to this prospectus supplement to obtain specific
information on the escrow requirements for the PMCC originated loans included in
this transaction.

      The information set forth in this prospectus supplement concerning PMCF
and PMCC has been provided by them.


                                      S-78



NATIONWIDE LIFE INSURANCE COMPANY

      Nationwide Life Insurance Company ("Nationwide Life"), an Ohio
corporation, is a sponsor of this transaction and one of the mortgage loan
sellers. Nationwide Life is a provider of long-term savings and retirement
products in the United States and is a wholly-owned subsidiary of Nationwide
Financial Services, Inc. ("Nationwide Financial"), a large diversified financial
and insurance services provider in the United States. Nationwide Financial had
assets of approximately $121 billion (unaudited) as of June 30, 2007. The
principal offices of Nationwide Life are located at One Nationwide Plaza,
Columbus, Ohio 43215. Nationwide Life originated all of the mortgage loans it is
selling to us, which represent 8.4% of the initial mortgage pool balance.

      Nationwide Financial's real estate investment department originated
approximately $2.4 billion in commercial mortgage loans in 2006, has averaged
over $2.0 billion in commercial mortgage loan originations per year over the
past five years and currently manages approximately $11.9 billion of mortgage
loans for Nationwide Life, its affiliates and third party participants.
Nationwide Life acts as primary servicer for the mortgage loans sold to a
securitization by Nationwide Life. Nationwide Life has financial strength
ratings of "Aa3", "AA-" and "A+" from Moody's, S&P and A.M. Best, respectively.

      Nationwide Life's Commercial Real Estate Securitization Program

      Nationwide Life has been active as a participant in securitizations of
commercial mortgage loans since 2001. Nationwide Life originates commercial and
multifamily mortgage loans and, together with other mortgage loan sellers and
sponsors, participates in the securitization of such mortgage loans by
transferring them to an unaffiliated securitization depositor and participating
in structuring decisions. Multiple mortgage loan seller transactions in which
Nationwide Life has participated include the "PWR" program in which Bear Stearns
Commercial Mortgage Securities Inc. and Bear Stearns Commercial Mortgage
Securities II Inc. have acted as depositor and the "IQ" program in which Morgan
Stanley Capital I Inc. acts as depositor.

      As of June 30, 2007, the total amount of commercial and multifamily
mortgage loans originated by Nationwide Life and included in securitizations
since the inception of its commercial mortgage securitization program in 2001
was approximately $1.8 billion (the "Nationwide Life Securitized Loans"). As of
such date, the Nationwide Life Securitized Loans included approximately 212
mortgage loans, all of which were fixed rate, which have been included in
approximately 17 securitizations. The properties securing these loans include
multifamily, office, retail, industrial, and hospitality properties. Nationwide
Life and certain of its affiliates also originate other commercial and
multifamily mortgage loans that are not securitized, including subordinated and
mezzanine loans. In the year ended December 31, 2006, Nationwide Life originated
and securitized commercial and multifamily mortgage loans with an aggregate
original principal balance of approximately $541 million, all of which were
included in securitization transactions in which an unaffiliated entity acted as
depositor.

      Servicing

      Nationwide Life is a primary servicer in this transaction. See
"Transactions Parties--Primary Servicer" in this prospectus supplement.

      Underwriting Standards

      Mortgage loans originated for securitization by Nationwide Life or an
affiliate of Nationwide Life in each case, will generally be originated in
accordance with the underwriting criteria described below. Each lending
situation is unique, however, and the facts and circumstance surrounding the
mortgage loan, such as the quality, type and location of the real property
collateral, the sponsorship of the borrower and the tenancy of the collateral,
will impact the extent to which the general guidelines below are applied to a
specific mortgage loan. The underwriting criteria are general, and in many cases
exceptions may be approved to one or more of these guidelines. Accordingly, no
representation is made that every mortgage loan will comply in all respects with
the criteria set forth below.

      The credit underwriting team for each proposed mortgage loan investment is
comprised of real estate professionals of Nationwide Life and certain of its
affiliates. The underwriting team for each proposed mortgage loan investment is


                                      S-79



required to conduct a review of the related collateral property, generally
including an analysis of the historical property operating statements, if
available, rent rolls, current and historical real estate taxes, and a review of
tenant leases. The review includes a market analysis which focuses on supply and
demand trends, rental rates and occupancy rates. The credit of the borrower and
certain key principals of the borrower are examined for financial strength and
character prior to approval of the proposed mortgage loan investment. This
analysis generally includes a review of financial statements (which are
generally unaudited), third-party credit reports, and judgment, lien, bankruptcy
and pending litigation searches. Depending on the type of real property
collateral involved and other relevant circumstances, the financial strength of
key tenants also may be examined as part of the underwriting process. Generally,
a member of the underwriting team (or someone on its behalf), visits the
property for a site inspection to ascertain the overall quality and
competitiveness of the property, including its physical attributes, neighborhood
and market, accessibility, visibility and other demand generators. As part of
its underwriting procedures, Nationwide Life also generally obtains the third
party reports or other documents such as environmental assessments and
engineering reports.

      Prior to commitment, all proposed mortgage loan investments must be
approved by a loan committee comprised of senior real estate professionals from
Nationwide Life and its affiliates. The loan committee may either approve a
mortgage loan as recommended, request additional due diligence, modify the terms
of the proposed mortgage loan investment, or reject the proposed mortgage loan
investment.

      Nationwide Life's underwriting standards generally require a minimum debt
service coverage ratio of 1.20x and a maximum loan-to-value ratio of 80%.
However, these requirements serve merely as a recommended guideline, and
exceptions to these guidelines may be approved based on the individual
characteristics of a proposed mortgage loan investment. For example, Nationwide
Life or its affiliates may originate a mortgage loan with a lower debt service
coverage ratio or higher loan-to-value ratio based on the types of tenants and
leases at the subject real property, the taking of additional collateral such as
reserves, letters of credit and/or guarantees, Nationwide Life's judgment of
improved property performance in the future, and/or other relevant factors. In
addition, with respect to certain mortgage loans originated by Nationwide Life
or its affiliates, there may exist subordinate debt secured by the real property
collateral and/or mezzanine debt secured by direct or indirect ownership
interests in the borrower. Such mortgage loans may have a lower debt service
coverage ratio, and a higher loan-to-value ratio, if such subordinate or
mezzanine debt is taken into account.

      The debt service coverage ratio guidelines set forth above are calculated
based on underwritten net cash flow at origination. Therefore, the debt service
coverage ratio for each mortgage loan included in a securitization and reported
in the related disclosure may differ from the amount calculated at the time of
origination. In addition, Nationwide Life's underwriting guidelines generally
permit a maximum amortization period of 30 years. However, certain mortgage
loans may provide for interest-only payments prior to maturity, or for an
interest-only period during a portion of the term of the mortgage loan.

      Nationwide Life often requires a borrower to fund various escrows for
taxes and insurance or, in some cases, requires such reserves to be funded only
upon a triggering event, such as an event of default under the related mortgage
loan. Nationwide Life may also require reserves for deferred maintenance,
re-tenanting expenses and capital expenses, in some cases only during periods
when certain debt service coverage ratio tests are not satisfied. In some cases,
the borrower is permitted to post a letter of credit or guaranty, or provide
periodic evidence that the items for which the escrow or reserve would have been
established are being paid or addressed, in lieu of funding a given reserve or
escrow. Nationwide Life conducts a case-by-case analysis to determine the need
for a particular escrow or reserve. Consequently, the aforementioned escrows and
reserves are not established for every mortgage loan originated by Nationwide
Life.

      The information set forth in this prospectus supplement concerning
Nationwide Life has been provided by it.

THE TRUSTEE

      LaSalle Bank National Association ("LaSalle") will act as the trustee for
the trust fund under the series 2007-PWR17 pooling and servicing agreement.
LaSalle is a national banking association formed under the federal laws of the
United States of America. Its parent company, LaSalle Bank Corporation, is an
indirect subsidiary of ABN AMRO Bank N.V., a Netherlands banking corporation.
LaSalle has extensive experience serving as trustee on securitizations of
commercial mortgage loans. Since 1994, LaSalle has served as trustee or paying
agent on approximately 700 commercial


                                      S-80



mortgage-backed security transactions involving assets similar to the mortgage
loans. As of June 30, 2007, LaSalle serves as trustee or paying agent on over
470 commercial mortgage-backed security transactions. The depositor, the master
servicers, the special servicer and the primary servicers may maintain banking
relationships in the ordinary course of business with LaSalle. The trustee's
corporate trust office is located at 135 South LaSalle Street, Suite 1625,
Chicago, Illinois, 60603. Attention: Global Securities and Trust Services - Bear
Stearns Commercial Mortgage Securities Inc., Commercial Mortgage Pass-Through
Certificates, Series 2007-PWR17, or at such other address as the trustee may
designate from time to time. The long-term unsecured debt of LaSalle is rated
"A+" by S&P, "Aa3" by Moody's and "AA-" by Fitch.

      On April 22, 2007, ABN AMRO Holding N.V. agreed to sell ABN AMRO North
America Holding Company, the indirect parent of LaSalle Bank National
Association, to Bank of America Corporation. The proposed sale currently
includes all parts of the Global Securities and Trust Services Group within
LaSalle Bank engaged in the business of acting as trustee, securities
administrator, master servicer, custodian, collateral administrator, securities
intermediary, fiscal agent and issuing and paying agent in connection with
securitization transactions.

      The contract between ABN AMRO Bank N.V. and Bank of America Corporation
was filed on Form 6-K with the Securities and Exchange Commission on April 25,
2007. The contract provides that the sale of LaSalle Bank National Association
is subject to regulatory approvals and other customary closing conditions.

      The information set forth in the four preceding paragraphs concerning
LaSalle has been provided by it.

      Eligibility Requirements

      The trustee is at all times required to be, and will be required to resign
if it fails to be, (i) a corporation, bank, trust company or association
organized and doing business under the laws of the United States of America or
any state thereof or the District of Columbia, authorized under such laws to
exercise trust powers, having a combined capital and surplus of not less than
$50,000,000 and subject to supervision or examination by federal or state
authority and (iii) an institution whose short-term debt obligations are at all
times rated not less than "A-1" by S&P and "F1+" by Fitch and whose long-term
unsecured debt, is at all times rated not less than "A+" by S&P and "AA-" by
Fitch, or a rating otherwise acceptable to the Rating Agencies as evidenced by a
confirmation from each Rating Agency that such trustee will not cause a
downgrade, withdrawal or qualification of the then current ratings of any class
of certificates. Notwithstanding the foregoing, if the trustee fails to meet the
ratings requirements above, the trustee shall be deemed to meet such ratings
requirements if it appoints a fiscal agent as backup liquidity provider, if the
fiscal agent meets the ratings requirements above and assumes the trustee's
obligation to make any advance required to be made by a master servicer, that
was not made by the applicable master servicer under the series 2007-PWR17
pooling and servicing agreement.

      Duties of the Trustee

      The trustee will make no representations as to the validity or sufficiency
of the series 2007-PWR17 pooling and servicing agreement, the certificates or
any asset or related document and is not accountable for the use or application
by the depositor or the master servicers or the special servicer of any of the
certificates or any of the proceeds of the certificates, or for the use or
application by the depositor or the master servicers or the special servicer of
funds paid in consideration of the assignment of the mortgage loans to the trust
or deposited into any fund or account maintained with respect to the
certificates or any account maintained pursuant to the series 2007-PWR17 pooling
and servicing agreement or for investment of any such amounts. If no Event of
Default has occurred and is continuing, the trustee is required to perform only
those duties specifically required under the series 2007-PWR17 pooling and
servicing agreement. However, upon receipt of the various certificates, reports
or other instruments required to be furnished to it, the trustee is required to
examine the documents and to determine whether they conform to the requirements
of the series 2007-PWR17 pooling and servicing agreement. The trustee is
required to notify certificateholders of any termination of a master servicer or
special servicer or appointment of a successor to a master servicer or the
special servicer. The trustee will be obligated to make any advance required to
be made, and not made, by a master servicer or the special servicer under the
series 2007-PWR17 pooling and servicing agreement, provided that the trustee
will not be obligated to make any advance that it deems to be a nonrecoverable
advance. The trustee will be entitled, but not obligated, to rely conclusively
on any determination by a master servicer or the special servicer, that an
advance, if made, would be a nonrecoverable advance. The trustee will be
entitled to reimbursement for each advance


                                      S-81



made by it in the same manner and to the same extent as, but prior to, each
master servicer. See "Description of the Offered Certificates--Advances" in this
prospectus supplement.

      In addition to having express duties under the series 2007-PWR17 pooling
and servicing agreement, the trustee, as a fiduciary, also has certain duties
unique to fiduciaries under applicable law. In general, the trustee will be
subject to certain federal laws and, because the series 2007-PWR17 pooling and
servicing agreement is governed by New York law, certain New York state laws. As
a national bank acting in a fiduciary capacity, the trustee will, in the
administration of its duties under the series 2007-PWR17 pooling and servicing
agreement, be subject to certain regulations promulgated by the Office of the
Comptroller of the Currency, specifically those set forth in Chapter 12, Part 9
of the Code of Federal Regulations. New York common law has required fiduciaries
of common law trusts formed in New York to perform their duties in accordance
with the "prudent person" standard, which, in this transaction, would require
the trustee to exercise such diligence and care in the administration of the
trust as a person of ordinary prudence would employ in managing his own
property. However, under New York common law, the application of this standard
of care can be restricted contractually to apply only after the occurrence of a
default. The series 2007-PWR17 pooling and servicing agreement provides that the
trustee is subject to the prudent person standard only for so long as an Event
of Default has occurred and remains uncured.

      Matters Regarding the Trustee

      The trust fund will indemnify the trustee and its directors, officers,
employees, agents and affiliates against any and all losses, liabilities,
damages, claims or expenses, including, without limitation, reasonable
attorneys' fees, arising with respect to the series 2007-PWR17 pooling and
servicing agreement, the mortgage loans or the series 2007-PWR17 certificates,
other than (i) those resulting from the breach of the trustee's representations,
warranties or covenants or from willful misconduct, bad faith, fraud or
negligence in the performance of, or negligent disregard of, its duties, (ii)
the trustee's allocable overhead and (iii) any cost or expense expressly
required to be borne by the trustee.

      The trustee will not be liable for any action reasonably taken, suffered
or omitted by it in good faith and believed by it to be authorized by the series
2007-PWR17 pooling and servicing agreement. The Trustee will not be required to
expend or risk its own funds or otherwise incur financial liability in the
performance of any of its duties under the series 2007-PWR17 pooling and
servicing agreement or in the exercise of any of its rights or powers if, in the
opinion of that entity, the repayment of those funds or adequate indemnity
against that risk or liability is not reasonably assured to it.

      Provisions similar to the provisions described under the sections of the
accompanying prospectus entitled "Description of the Pooling and Servicing
Agreements--Eligibility of the Trustee", " --Duties of the Trustee",
"--Regarding the Fees, Indemnities and Powers of the Trustee" and "--Resignation
and Removal of the Trustee" will apply to the certificate administrator and the
tax administrator.

      Resignation and Removal of the Trustee

      The trustee may at any time resign from its obligations and duties under
the series 2007-PWR17 pooling and servicing agreement by giving written notice
to the depositor, the certificate administrator, the tax administrator, the
master servicers, the special servicer, the Rating Agencies, and all
certificateholders. Upon receiving the notice of resignation, the depositor is
required to promptly appoint a successor trustee meeting the requirements set
forth above. If no successor trustee shall have been so appointed and have
accepted appointment within 30 days after the giving of the notice of
resignation, the resigning trustee may petition any court of competent
jurisdiction for the appointment of a successor trustee.

      If at any time the trustee (i) shall cease to be eligible to continue as
trustee under the series 2007-PWR17 pooling and servicing agreement, or (ii)
shall become incapable of acting, or shall be adjudged bankrupt or insolvent, or
a receiver of the trustee or of its property shall be appointed, or any public
officer shall take charge or control of the trustee or of its property or
affairs for the purpose of rehabilitation, conservation or liquidation, or (iii)
the continuation of the trustee as such would result in a downgrade,
qualification or withdrawal of the rating by the Rating Agencies of any class of
certificates with a rating as evidenced in writing by the Rating Agencies, then
the depositor may remove the trustee and appoint a successor trustee meeting the
eligibility requirements set forth above. Holders of the certificates entitled
to more than 50% of the voting rights may, at their expense, at any time remove
the trustee without cause and appoint a successor trustee.


                                      S-82



      Any resignation or removal of the trustee and appointment of a successor
trustee will not become effective until acceptance of appointment by the
successor trustee meeting the eligibility requirements set forth above. Upon any
succession of the trustee, the predecessor trustee will be entitled to the
payment of compensation and reimbursement agreed to under the series 2007-PWR17
pooling and servicing agreement for services rendered and expenses incurred
prior to the date of removal.

      Trustee Compensation

      As compensation for the performance of its duties as trustee, LaSalle Bank
National Association will be paid the monthly trustee fee. The trustee fee is an
amount equal to, in any month, the product of the portion of a rate equal to %
per annum applicable to such month, determined in the same manner as the
applicable mortgage rate is determined for each pooled mortgage loan for such
month, and the stated principal balance of each pooled mortgage loan. In
addition, the trustee will be entitled to recover from the trust fund all
reasonable unanticipated expenses and disbursements incurred or made by the
trustee in accordance with any of the provisions of the series 2007-PWR17
pooling and servicing agreement, but not including routine expenses incurred in
the ordinary course of performing its duties as trustee under the series
2007-PWR17 pooling and servicing agreement, and not including any expense,
disbursement or advance as may arise from its willful misfeasance, negligence or
bad faith.

      The Custodian

      LaSalle will also act as custodian under the series 2007-PWR17 pooling and
servicing agreement. As custodian, LaSalle will hold the mortgage loan files
exclusively for the use and benefit of the Trust. The custodian will not have
any duty or obligation to inspect, review or examine any of the documents,
instruments, certificates or other papers relating to the pooled mortgage loans
delivered to it to determine their validity. The custodian's duties regarding
the mortgage loan files will be governed by the series 2007-PWR17 pooling and
servicing agreement. LaSalle provides custodial services on over 1100
residential, commercial and asset-backed securitization transactions and
maintains almost 3.0 million custodial files in its two vault locations in Elk
Grove, Illinois and Irvine, California. LaSalle's two vault locations can
maintain a total of approximately 6 million custody files. All custody files are
segregated and maintained in secure and fire resistant facilities in compliance
with customary industry standards. The vault construction complies with Fannie
Mae/Ginnie Mae guidelines applicable to document custodians. LaSalle maintains
disaster recovery protocols to ensure the preservation of custody files in the
event of force majeure and maintains, in full force and effect, such fidelity
bonds and/or insurance policies as are customarily maintained by banks which act
as custodians. LaSalle uses unique tracking numbers for each custody file to
ensure segregation of collateral files and proper filing of the contents therein
and accurate file labeling is maintained through a monthly reconciliation
process. LaSalle uses a proprietary collateral review system to track and
monitor the receipt and movement internally or externally of custody files and
any release or reinstatement of collateral.

      LaSalle and BSCMI are parties to a custodial agreement whereby LaSalle,
for consideration, provides custodial services to BSCMI for certain commercial
mortgage loans originated or purchased by it. Pursuant to this custodial
agreement, LaSalle is currently providing custodial services for most of the
mortgage loans to be sold by BSCMI to the depositor in connection with this
securitization. The terms of the custodial agreement are customary for the
commercial mortgage-backed securitization industry providing for the delivery,
receipt, review and safekeeping of mortgage loan files.

      LaSalle and PMCF are parties to a custodial agreement whereby LaSalle, for
consideration, provides custodial services to PMCF for certain commercial
mortgage loans originated or purchased by it. Pursuant to this custodial
agreement, LaSalle is currently providing custodial services for all of the
mortgage loans to be sold by PMCF to the depositor in connection with this
securitization. The terms of the custodial agreement are customary for the
commercial mortgage-backed securitization industry providing for the delivery,
receipt, review and safekeeping of mortgage loan files.

      The information set forth in the preceding three paragraphs concerning the
custodian has been provided by it.

THE CERTIFICATE ADMINISTRATOR, TAX ADMINISTRATOR AND CERTIFICATE REGISTRAR

      Wells Fargo Bank, National Association ("Wells Fargo Bank") will serve as
the certificate administrator (in such capacity, the "certificate
administrator"). In addition, Wells Fargo Bank will serve as certificate
registrar (in such capacity,


                                      S-83



the "certificate registrar") for purposes of authenticating, recording and
otherwise providing for the registration of the offered certificates and of
transfers and exchanges of the definitive certificates, if issued. Furthermore,
Wells Fargo Bank will serve as tax administrator for purposes of making REMIC
elections and filing tax returns on behalf of the trust and making available to
the Internal Revenue Service and other specified persons all information
furnished to it necessary to compute any tax imposed (A) as a result of the
transfer of an ownership interest in a class R certificate to any person who is
a disqualified organization, including the information described in Treasury
Regulations Sections 1.860D-1(b)(5) and 1.860E-2(a)(5) with respect to the
"excess inclusions" of such class R certificate and (B) as a result of any
regulated investment company, real estate investment trust, common trust fund,
partnership, trust, estate or organization described in Section 1381 of the
Internal Revenue Code of 1986, as amended, that holds an ownership interest in a
class R certificate having as among its record holders at any time any person
which is a disqualified organization.

      Wells Fargo Bank is a national banking association and a wholly-owned
subsidiary of Wells Fargo & Company. A diversified financial services company
with approximately $540 billion in assets and 158,000 employees as of June 30,
2007, Wells Fargo & Company is a U.S. bank holding company, providing banking,
insurance, trust, mortgage and consumer finance services throughout the United
States. Wells Fargo Bank provides retail and commercial banking services and
corporate trust, custody, securities lending, securities transfer, cash
management, investment management and other financial and fiduciary services.

      The depositor, the mortgage loan sellers, any master servicer, the special
servicer and any primary servicer may maintain banking and other commercial
relationships with Wells Fargo Bank and its affiliates. Wells Fargo Bank's
principal corporate trust offices are located at 9062 Old Annapolis Road,
Columbia, Maryland 21045-1951 and its office for certificate transfer services
is located at Sixth Street and Marquette Avenue, Minneapolis, Minnesota
55479-0113. Wells Fargo Bank is also one of the master servicers and a mortgage
loan seller.

      The information concerning the certificate administrator in the two
preceding paragraphs has been provided by the certificate administrator.

      As compensation for the performance of its duties as certificate
administrator, tax administrator and certificate registrar, Wells Fargo will be
paid a monthly certificate administrator fee. The certificate administrator fee
is an amount equal to, in any month, the product of the portion of a rate equal
to % per annum applicable to such month, determined in the same manner as the
applicable mortgage rate is determined for each pooled mortgage loan for such
month, and the stated principal balance of each pooled mortgage loan. The
certificate administrator and certificate registrar will be entitled to
indemnification upon similar terms to the trustee.

      Certificate Administrator

      Under the terms of the series 2007-PWR17 pooling and servicing agreement,
the certificate administrator is responsible for securities administration,
which includes pool performance calculations, distribution calculations and the
preparation of monthly distribution reports. In addition, the certificate
administrator is responsible for the preparation of all REMIC tax returns on
behalf of the Trust REMICs and the preparation of monthly distribution reports
on Form 10-D, annual reports on Form 10-K and current reports on Form 8-K (other
than the initial Form 8-K to be filed in connection with the issuance of the
series 2007-PWR17 certificates) that are required to be filed with the
Securities and Exchange Commission on behalf of the Trust.

      Wells Fargo Bank has been engaged in the business of commercial
mortgage-backed securities administration since 1997. It has acted as
certificate administrator with respect to more than 360 series of commercial
mortgage-backed securities and, as of December 31, 2006, was acting as
certificate administrator with respect to more than $340 billion of outstanding
commercial mortgage-backed securities.

      The assessment of compliance with applicable servicing criteria prepared
by the corporate trust services division of Wells Fargo Bank for its platform
that includes residential mortgage-backed securities transactions for which
Wells Fargo Bank performs securities administration and master servicing
functions and commercial mortgage-backed securities transactions for which Wells
Fargo Bank performs securities administration/paying agent functions for the
twelve months ended December 31, 2006, furnished pursuant to Item 1122 of
Regulation AB, discloses that it was not in compliance with


                                      S-84



the 1122(d)(3)(i) servicing criterion during that reporting period. The
assessment of compliance indicates that certain monthly investor or remittance
reports included errors in the calculation and/or the reporting of delinquencies
for the related pool assets, which errors may or may not have been material, and
that all such errors were the result of data processing errors and/or the
mistaken interpretation of data provided by other parties participating in the
servicing function. The assessment further states that all necessary adjustments
to Wells Fargo Bank's corporate trust services division's data processing
systems and/or interpretive clarifications have been made to correct those
errors and to remedy related procedures. Despite the fact that the platform of
transactions to which such assessment of compliance relates included commercial
mortgage-backed securities transactions, the errors described above did not
occur with respect to any such commercial mortgage-backed securities
transactions.

      There have been no material changes to Wells Fargo Bank's policies or
procedures with respect to its certificate administrator function other than
changes required by applicable law.

      In the past three years, Wells Fargo Bank has not materially defaulted on
its certificate administrator obligations under any pooling and servicing
agreement or caused an early amortization or other performance triggering event
because of servicing by Wells Fargo Bank with respect to commercial
mortgage-backed securities.

      The information concerning the certificate administrator set forth in the
four preceding paragraphs has been provided by the certificate administrator.

      Matters Regarding the Certificate Administrator

      The trust fund will indemnify the certificate administrator and its
directors, officers, employees, agents and affiliates against any and all
losses, liabilities, damages, claims or expenses, including, without limitation,
reasonable attorneys' fees, arising with respect to the series 2007-PWR17
pooling and servicing agreement, the mortgage loans or the series 2007-PWR17
certificates, other than (i) those resulting from the breach of the certificate
administrator's representations, warranties or covenants or from willful
misconduct, bad faith, fraud or negligence in the performance of, or negligent
disregard of, its duties, (ii) the certificate administrator's allocable
overhead and (iii) any cost or expense expressly required to be borne by the
certificate administrator.

      The certificate administrator will not be liable for any action reasonably
taken, suffered or omitted by it in good faith and believed by it to be
authorized by the series 2007-PWR17 pooling and servicing agreement. The
certificate administrator will not be required to expend or risk its own funds
or otherwise incur financial liability in the performance of any of its duties
under the series 2007-PWR17 pooling and servicing agreement or in the exercise
of any of its rights or powers if, in the opinion of that entity, the repayment
of those funds or adequate indemnity against that risk or liability is not
reasonably assured to it.

      Provisions similar to the provisions described under the sections of the
accompanying prospectus entitled "Description of the Pooling and Servicing
Agreements--Eligibility of the certificate administrator", " --Duties of the
certificate administrator", "--Regarding the Fees, Indemnities and Powers of the
certificate administrator" and "--Resignation and Removal of the certificate
administrator" will apply to the certificate administrator and the tax
administrator.

MASTER SERVICERS

WELLS FARGO BANK, NATIONAL ASSOCIATION

      Wells Fargo Bank will be a master servicer under the series 2007-PWR17
pooling and servicing agreement with respect to those pooled mortgage loans sold
by Bear Stearns Commercial Mortgage, Inc., Wells Fargo Bank, National
Association, Principal Commercial Funding II, LLC and Nationwide Life Insurance
Company to the depositor (and any related Non-Pooled Mortgage Loans), except
that Wells Fargo Bank will conduct master servicing activities with respect to
the DRA / Colonial Office Portfolio Pooled Mortgage Loan (and the related
Non-Pooled Mortgage Loans) and the 1101 New York Avenue Pooled Mortgage Loan
(and the related Non-Pooled Mortgage Loan) in its capacity as a master servicer
under the MLMT 2007-C1 Pooling and Servicing Agreement and Wells Fargo Bank will
play a limited role in the servicing of the


                                      S-85



DRA / Colonial Office Portfolio Pooled Mortgage Loan and the 1101 New York
Avenue Pooled Mortgage Loan in Wells Fargo Bank's capacity as master servicer
under the series 2007-PWR17 pooling and servicing agreement. The principal
commercial mortgage servicing offices of Wells Fargo Bank are located at 45
Fremont Street, 2nd Floor, San Francisco, California 94105.

      Wells Fargo Bank has originated and serviced commercial mortgage loans
since before 1975 and has serviced securitized commercial mortgage loans since
1993. Wells Fargo Bank is approved as a master servicer, primary servicer and
special servicer for commercial mortgage-backed securities rated by Moody's, S&P
and Fitch. Moody's does not assign specific ratings to servicers. S&P has
assigned to Wells Fargo Bank the ratings of STRONG as a primary servicer and as
a master servicer and ABOVE AVERAGE as a special servicer. Fitch has assigned to
Wells Fargo Bank the ratings of CMS2 as a master servicer, CPS1 as a primary
servicer and CSS1 as a special servicer. S&P's and Fitch's ratings of a servicer
are based on an examination of many factors, including the servicer's financial
condition, management team, organizational structure and operating history.

      As of June 30, 2007, the commercial mortgage servicing group of Wells
Fargo Bank was responsible for servicing approximately 12,319 commercial and
multifamily mortgage loans with an aggregate outstanding principal balance of
approximately $118.3 billion, including approximately 11,546 loans securitized
in approximately 103 commercial mortgage-backed securitization transactions with
an aggregate outstanding principal balance of approximately $114.2 billion, and
also including loans owned by institutional investors and government sponsored
entities such as Freddie Mac. The properties securing these loans are located in
all 50 states and include retail, office, multifamily, industrial, hospitality
and other types of income-producing properties. According to the Mortgage
Bankers Association of America, as of December 31, 2006, Wells Fargo Bank was
the fourth largest commercial mortgage servicer in terms of the aggregate
outstanding principal balance of loans being master and/or primary serviced in
commercial mortgage-backed securities transactions.

      Wells Fargo Bank has developed policies, procedures and controls for the
performance of its master servicing obligations in compliance with applicable
servicing agreements, servicing standards and the servicing criteria set forth
in Item 1122 of Regulation AB. These policies, procedures and controls include,
among other things, measures for notifying borrowers of payment delinquencies
and other loan defaults and for working with borrowers to facilitate collections
and performance prior to the occurrence of a servicing transfer event.

      A Wells Fargo Bank proprietary website (www.wellsfargo.com/com/comintro)
provides investors with access to investor reports for commercial
mortgage-backed securitization transactions for which Wells Fargo Bank is master
servicer, and also provides borrowers with access to current and historical loan
and property information for these transactions.

      Certain of the duties of the master servicers and the provisions of the
series 2007-PWR17 pooling and servicing agreement are set forth under "Servicing
of the Mortgage Loans Under the Series 2007-PWR17 Pooling and Servicing
Agreement" in this prospectus supplement. The manner in which collections on the
mortgage loans are to be maintained is described under "Description of the
Agreements--Collection and Other Servicing Procedures" and "--Certificate
Account and Other Collection Accounts" in the accompanying prospectus. The
advance obligations of each master servicer are described under "Description of
the Offered Certificates--Advances" in this prospectus supplement. Certain terms
of the series 2007-PWR17 pooling and servicing agreement regarding the master
servicer's removal, replacement, resignation or transfer are described under
"--Events of Default" and in the prospectus under "Description of the
Agreements--Matters Regarding a Master Servicer and the Depositor" in this
prospectus supplement. Certain limitations on the master servicer's liability
under the series 2007-PWR17 pooling and servicing agreement are described under
"Description of the Agreements--Matters Regarding a Master Servicer and the
Depositor" in the prospectus and under "Servicing of the Mortgage Loans Under
the Series 2007-PWR17 Pooling and Servicing Agreement" in this prospectus
supplement.

      Wells Fargo Bank may appoint one or more sub-servicers to perform all or
any portion of its duties under the series 2007-PWR17 pooling and servicing
agreement, as described under "Servicing of the Mortgage Loans Under the Series
2007-PWR17 Pooling and Servicing Agreement" in this prospectus supplement and
under "Description of the Agreements--Subservicers" in the accompanying
prospectus. Wells Fargo Bank monitors and reviews the performance of
sub-servicers appointed by it.


                                      S-86



      Wells Fargo Bank has received an issuer rating of "Aaa" from Moody's.
Wells Fargo Bank's long term deposits are rated "Aaa" by Moody's, "AA" by S&P
and "AA+" by Fitch.

      Wells Fargo & Company is the holding company for Wells Fargo Bank. Wells
Fargo & Company files reports with the Securities and Exchange Commission as
required under the Securities Exchange Act of 1934, as amended. Such reports
include information regarding Wells Fargo Bank and may be obtained at the
website maintained by the Securities and Exchange Commission at www.sec.gov.

      The information set forth in this prospectus supplement concerning Wells
Fargo Bank has been provided by it.

PRUDENTIAL ASSET RESOURCES, INC.

      Prudential Asset Resources, Inc. ("PAR"), a Delaware corporation, will act
as a master servicer with respect to those pooled mortgage loans sold by
Prudential Mortgage Capital Funding, LLC to the depositor for deposit into the
trust fund, except that Prudential Asset Resources, Inc. will conduct master
servicing activities with respect to the 32 Sixth Avenue Pooled Mortgage Loan
(and the related Non-Pooled Mortgage Loans) in its capacity as a master servicer
under the BSCMSI 2007-PWR16 Pooling and Servicing Agreement and Prudential Asset
Resources, Inc. will play a limited role in the servicing of the 32 Sixth Avenue
Pooled Mortgage Loan in its capacity as master servicer under the series
2007-PWR17 pooling and servicing agreement. PAR is a wholly owned subsidiary of
one of the originators, PMCC, which is an indirect subsidiary of Prudential
Financial, Inc. PAR is an affiliate of Prudential Mortgage Capital Funding, LLC,
a sponsor and one of the mortgage loan sellers. PAR'S principal offices are
located at 2200 Ross Avenue, Suite 4900E, Dallas, TX 75201. PAR, which has been
servicing commercial real estate mortgage loans, agricultural loans and
single-family mortgages since March 2001, services commercial mortgage loan
portfolios for a variety of Prudential companies, as well as for CMBS
transactions, Fannie Mae and FHA.

      PAR has policies and procedures for the performance of its master
servicing obligations in compliance with applicable servicing agreements. PAR
regularly reviews its policies and processes, but the last significant revision
of its policies and processes was done in order to conform to the servicing
criteria set forth in Item 1122 of Regulation AB. From time to time PAR and its
affiliates are parties to lawsuits and other legal proceedings arising in the
ordinary course of business. PAR does not believe that any such lawsuits or
legal proceedings would, individually or in the aggregate, have a material
adverse effect on its business or its ability to service as master servicer.

      PAR is a rated master and primary servicer by S&P and Fitch and has been
approved to be a master and primary servicer in transactions rated by Moody's.
There have been no material non-compliance or default issues for PAR in its
servicing of CMBS loans. PAR's portfolio of serviced loans has grown
substantially, as shown by the table below which indicates the aggregate
outstanding principal balance of loans serviced by PAR as of the respective
year-end:

COMMERCIAL MORTGAGE LOANS          2006             2005               2004
-------------------------    ---------------   ---------------   ---------------
CMBS                         $11,355,139,141    $9,031,936,108    $6,820,173,095
Total                        $50,035,453,930   $46,502,629,927   $44,396,359,820

      The information set forth in this prospectus supplement concerning PAR has
been provided by it.

PRIMARY SERVICERS

PRINCIPAL GLOBAL INVESTORS, LLC

      Principal Global Investors, LLC ("PGI") will act as primary servicer with
respect to the pooled mortgage loans sold to the depositor by Principal
Commercial Funding II, LLC. PGI, a Delaware limited liability company, is a
wholly owned subsidiary of Principal Life Insurance Company. PGI is the parent
of Principal Commercial Funding, LLC, which owns a


                                      S-87



49% interest in Principal Commercial Funding II, LLC. The principal servicing
offices of PGI are located at 801 Grand Avenue, Des Moines, Iowa 50392.

      PGI is ranked "Above Average" as a primary servicer and a special servicer
of commercial real estate loans by S&P. PGI has extensive experience in
servicing commercial real estate mortgage loans. PGI has been engaged in the
servicing of commercial mortgage loans since 1970 and commercial mortgage loans
originated for securitization since 1998.

      As of June 30, 2007, PGI was responsible for servicing approximately 3,409
commercial and multifamily mortgage loans, with an aggregate outstanding
principal balance of approximately $26.2 billion. The portfolio of loans
serviced by PGI includes commercial mortgage loans included in commercial
mortgage-backed securitizations, portfolio loans and loans serviced for
non-affiliated clients. The portfolio consists of multifamily, office, retail,
industrial, warehouse and other types of income-producing properties. PGI
services loans in most states throughout the United States.

      As of June 30, 2007, PGI was a primary servicer in approximately 49
commercial mortgage-backed securitization transactions, servicing approximately
1,724 loans with an aggregate outstanding principal balance of approximately
$12.9 billion.

      PGI will enter into a servicing agreement with Wells Fargo Bank, as a
master servicer, to service the commercial mortgage loans sold to the depositor
by Principal Commercial Funding II, LLC and will agree, pursuant to that
servicing agreement, to service such mortgage loans in accordance with the
servicing standard. PGI's responsibilities will include, but are not limited to:

      o     collecting payments on the loans and remitting such amounts, net of
            certain fees to be retained by PGI as servicing compensation and
            certain other amounts, including escrow and reserve funds, to the
            master servicer;

      o     providing certain CMSA reports to the master servicer;

      o     processing certain borrower requests (and obtaining, when required,
            consent of the related master servicer and/or special servicer, as
            applicable); and

      o     handling early stage delinquencies and collections; provided that
            servicing of defaulted loans is transferred from PGI to the special
            servicer, as required pursuant to the terms of the series 2007-PWR17
            pooling and servicing agreement.

      PGI has developed policies, procedures and controls for the performance of
primary servicing obligations consistent with applicable servicing agreements
and servicing standards.

      The information set forth in this prospectus supplement concerning PGI has
been provided by it.

NATIONWIDE LIFE INSURANCE COMPANY

      Nationwide Life Insurance Company ("Nationwide Life"), an Ohio
corporation, will act as primary servicer with respect to the pooled mortgage
loans sold to the depositor by Nationwide Life. Nationwide Life is a provider of
long-term savings and retirement products in the United States and is a
wholly-owned subsidiary of Nationwide Financial Services, Inc. ("Nationwide
Financial"), a large diversified financial and insurance services provider in
the United States. The principal offices of Nationwide Life are located at One
Nationwide Plaza, Columbus, Ohio 43215.

      Nationwide Life has extensive experience in servicing commercial real
estate mortgage loans. Nationwide Life has been engaged in the servicing
mortgage loans since 1970 and commercial mortgage loans originated for
securitization since 2001.

      As of June 30, 2007, Nationwide Life was responsible for servicing
approximately 1,736 commercial and multifamily mortgage loans, with an aggregate
outstanding principal balance of approximately $11.9 billion. The portfolio of


                                      S-88



loans serviced by Nationwide Life includes commercial mortgage loans included in
commercial mortgage-backed securitizations, portfolio loans and loans serviced
for non-affiliated clients. The portfolio consists of multifamily, office,
retail, industrial, warehouse and other types of income-producing properties.
Nationwide Life services loans in most states throughout the United States.

      As of June 30, 2007, Nationwide Life was a primary servicer in
approximately 16 commercial mortgage-backed securitization transactions,
servicing approximately 212 loans with an aggregate outstanding principal
balance of approximately $1.7 billion.

      Nationwide Life will enter into a primary servicing agreement with Wells
Fargo Bank, as a master servicer, to provide certain primary services to the
commercial mortgage loans sold to the depositor by Nationwide Life, and will
agree, pursuant to such primary servicing agreement, to service such commercial
mortgage loans in accordance with the servicing standard. Nationwide Life's
primary servicing responsibilities will include, but are not necessarily limited
to:

      o     collecting payments on the loans and remitting such amounts, net of
            certain fees to be retained by Nationwide Life as servicing
            compensation and certain other amounts, including escrow and reserve
            funds, to the master servicer;

      o     providing certain CMSA reports to the master servicer;

      o     processing certain borrower requests (and obtaining, when required,
            consent of the master servicer and/or special servicer, as
            applicable); and

      o     handling early stage delinquencies and collections; provided that
            servicing of defaulted loans is transferred from Nationwide Life to
            the special servicer, as required pursuant to the terms of the
            pooling and servicing agreement.

      Nationwide Life has developed policies, procedures and controls for the
performance of primary servicing obligations consistent with applicable
servicing agreements and servicing standards. Nationwide Life may utilize one or
more sub-servicers for some or all the above functions per the applicable
servicing agreements.

      The information set forth in this prospectus supplement concerning
Nationwide Life has been provided by Nationwide Life.

THE SPECIAL SERVICER

CENTERLINE SERVICING INC.

      Centerline Servicing Inc. ("CSI") will be appointed as the special
servicer of all of the pooled mortgage loans in the trust fund (and any related
non-pooled mortgage loans that are secured by the same mortgaged property),
except that (i) Centerline Servicing Inc. will conduct special servicing
activities with respect to the DRA / Colonial Office Portfolio Loan Group and
the 1101 New York Avenue Loan Group in its capacity as initial special servicer
under the MLMT 2007-C1 Pooling and Servicing Agreement and Centerline Servicing
Inc. will play no role in the special servicing of the DRA / Colonial Office
Portfolio Loan Group or the 1101 New York Avenue Loan Group in its capacity as
special servicer under the series 2007-PWR17 pooling and servicing agreement and
(ii) Centerline Servicing Inc. will conduct special servicing activities with
respect to the 32 Sixth Avenue Loan Group in its capacity as initial special
servicer under the BSCMSI 2007-PWR16 Pooling and Servicing Agreement and
Centerline Servicing Inc. will play no role in the special servicing of the 32
Sixth Avenue Loan Group in its capacity as special servicer under the series
2007-PWR17 pooling and servicing agreement. As such, CSI will be responsible for
servicing the Specially Serviced Mortgage Loans and REO Properties. CSI is a
corporation organized under the laws of the state of Delaware and is a
wholly-owned subsidiary of Centerline Capital Group Inc., a wholly owned
subsidiary of Centerline Holding Company, a publicly traded company. Centerline
REIT Inc., an affiliate of CSI, is anticipated to be the controlling class
representative with respect to the transaction described in this


                                      S-89



prospectus supplement. The principal offices of CSI are located at 5221 N.
O'Connor Blvd. Suite 600, Irving, Texas 75039, and its telephone number is
972-868-5300.

      Certain of the duties of the special servicer and the provisions of the
series 2007-PWR17 pooling and servicing agreement regarding the special
servicer, including without limitation information regarding the rights and
obligations of the special servicer with respect to delinquencies, losses,
bankruptcies and recoveries and the ability of the special servicer to waive or
modify the terms of the pooled mortgage loans are set forth under "Servicing of
the Mortgage Loans Under the Series 2007-PWR17 Pooling and Servicing Agreement
--Modifications, Waivers, Amendments and Consents," "--Fair Value Purchase
Option" and "--Procedures with Respect to Defaulted Mortgage Loans and REO
Properties" in this prospectus supplement. Certain terms of the series
2007-PWR17 pooling and servicing agreement regarding the special servicer's
removal, replacement, resignation or transfer are described under "--Replacement
of the Special Servicer" in this prospectus supplement. Certain limitations on
the special servicer's liability under the series 2007-PWR17 pooling and
servicing agreement are described under "Servicing of the Mortgage Loans Under
the Series 2007-PWR17 Pooling and Servicing Agreement" in this prospectus
supplement. CSI will service the specially serviced mortgage loans in this
transaction in accordance with the procedures set forth in the series 2007-PWR17
pooling and servicing agreement and in accordance with the mortgage loan
documents and applicable laws.

      CSI is on S&P's Select Servicer list as a U.S. Commercial Mortgage Special
Servicer and is ranked "strong" by S&P. CSI also has a special servicer rating
of "CSS1" from Fitch. As of June 30, 2007, CSI was the named special servicer in
approximately 71 transactions representing approximately 11,154 loans, with an
aggregate outstanding principal balance of approximately $90.708 billion. The
portfolio includes multifamily, office, retail, hospitality, industrial and
other types of income-producing properties, located in the United States,
Canada, Virgin Islands and Puerto Rico. With respect to these transactions as of
June 30, 2007, CSI was administering approximately 41 assets with an outstanding
principal balance of approximately $202.3 million. All of these specially
serviced assets are serviced in accordance with the applicable procedures set
forth in the related pooling and servicing agreement that governs the asset.
Since its inception in 2002 and through June 30, 2007, CSI has resolved 283
total assets, including multifamily, office, retail, hospitality, industrial and
other types of income-producing properties, with an aggregate principal balance
of $1.56 billion.

      The special servicer will segregate and hold all funds collected and
received in connection with the operation of each applicable REO Property
separate and apart from its own funds and general assets and will establish and
maintain with respect to each applicable REO Property one or more accounts held
in trust for the benefit of the certificateholders (and the holder of the
related Non-Pooled Mortgage Loan(s) if in connection with an applicable
Trust-Serviced Mortgage Loan Group). This account or accounts will be an
Eligible Account. The funds in this account or accounts will not be commingled
with the funds of the special servicer, or the funds of any of the special
servicer's other serviced assets that are not serviced pursuant to the series
2007-PWR17 pooling and servicing agreement.

      CSI has developed policies, procedures and controls for the performance of
its special servicing obligations in compliance with the series 2007-PWR17
pooling and servicing agreement, applicable law and the applicable servicing
standard.

      CSI has been special servicing assets for approximately 4 years and
employs a seasoned asset management staff with an average of 13 years experience
in this line of business. Two additional senior managers in the special
servicing group have 30 and 18 years of industry experience, respectively. CSI
was formed in 2002 for the purpose of supporting the related business of
Centerline REIT Inc., its former parent, of acquiring and managing investments
in subordinated CMBS for its own account and those of its managed funds. Since
December 31, 2002 the number of commercial mortgage-backed securities
transactions with respect to which CSI is the named special servicer has grown
from approximately 24 transactions representing approximately 4,004 loans with
an aggregate outstanding principal balance of approximately $24.5 billion, to
approximately 67 transactions consisting of approximately 11,067 loans with an
approximate outstanding aggregate principal balance of $1.308 billion as of June
30, 2007. The four non-CMBS transactions were acquired by CSI in the first
quarter of 2007.

      The information set forth in this prospectus supplement concerning CSI has
been provided by it.


                                      S-90



AFFILIATIONS AND CERTAIN RELATIONSHIPS AMONG TRANSACTION PARTIES

      Wells Fargo Bank, National Association, a sponsor, originator and mortgage
loan seller, is also one of the master servicers, the certificate administrator,
the tax administrator and the certificate registrar with respect to the mortgage
loans and the trust fund. Bear Stearns Commercial Mortgage, Inc., a sponsor,
originator and mortgage loan seller, Bear Stearns Commercial Mortgage Securities
Inc., the depositor, and Bear, Stearns & Co. Inc., one of the underwriters, are
affiliates. Principal Commercial Funding II, LLC, a sponsor, originator and
mortgage loan seller, and Principal Global Investors, LLC, the primary servicer
with respect to those mortgage loans sold to the trust fund by Principal
Commercial Funding II, LLC, are affiliates. Prudential Mortgage Capital Funding,
LLC, a sponsor and mortgage loan seller, Prudential Mortgage Capital Company,
LLC, one of the originators, and Prudential Asset Resources, Inc., one of the
master servicers, are affiliates. Nationwide Life Insurance Company, a sponsor,
originator and mortgage loan seller, is also the primary servicer with respect
to those mortgage loans sold to the trust fund by Nationwide Life Insurance
Company.

                     DESCRIPTION OF THE OFFERED CERTIFICATES

GENERAL

      The series 2007-PWR17 certificates will be issued on the Issue Date
pursuant to the series 2007-PWR17 pooling and servicing agreement. Some of the
provisions of the offered certificates and the series 2007-PWR17 pooling and
servicing agreement are described in this "Description of the Offered
Certificates" section of this prospectus supplement. For additional detailed
information regarding the terms of the series 2007-PWR17 pooling and servicing
agreement and the offered certificates, you should refer to the section in this
prospectus supplement titled "Servicing of the Mortgage Loans Under the Series
2007-PWR17 Pooling and Servicing Agreement" and to the sections in the
accompanying prospectus titled "Description of the Certificates" and
"Description of the Pooling and Servicing Agreements".

      The series 2007-PWR17 certificates collectively will represent the entire
beneficial ownership interest in a trust fund consisting primarily of:

      o     the pooled mortgage loans;

      o     any and all payments under and proceeds of the pooled mortgage loans
            received after the cut-off date, in each case exclusive of payments
            of principal, interest and other amounts due on or before that date;

      o     the loan documents for the pooled mortgage loans (insofar as they
            are required to be delivered to the trustee);

      o     certain rights granted to us under the mortgage loan purchase
            agreements;

      o     any REO Properties acquired by or on behalf of the trust fund with
            respect to defaulted pooled mortgage loans (but, in the case of the
            mortgage loans included in any Mortgage Loan Group, only to the
            extent of the trust fund's interest therein); and

      o     those funds or assets as from time to time are deposited in each
            master servicer's collection account described under "Servicing of
            the Mortgage Loans Under the Series 2007-PWR17 Pooling and Servicing
            Agreement--Collection Accounts" in this prospectus supplement, the
            special servicer's REO account as described under "Servicing of the
            Mortgage Loans Under the Series 2007-PWR17 Pooling and Servicing
            Agreement--REO Account", the certificate administrator's
            distribution account described under "--Distribution Account" below
            or the certificate administrator's interest reserve account
            described under "--Interest Reserve Account" below.


                                      S-91



      The series 2007-PWR17 certificates will include the following classes:

      o     the A-1, A-2, A-3, A-AB, A-4, A-1A, A-M and A-J classes, which are
            the classes of series 2007-PWR17 certificates that are offered by
            this prospectus supplement, and

      o     the X, B, C, D, E, F, G, H, J, K, L, M, N, O, P, Q, R, S and V
            classes, which are the classes of series 2007-PWR17
            certificates that--

            1.    will be retained or privately placed by us, and

            2.    are not offered by this prospectus supplement.

      It is expected that Centerline High Yield CMBS Fund III LLC, an affiliate
of the parent of the initial special servicer, will acquire several non-offered
classes of the series 2007-PWR17 certificates, including the class S
certificates.

CERTIFICATE PRINCIPAL BALANCES AND CERTIFICATE NOTIONAL AMOUNTS

      The class A-1, A-2, A-3, A-AB, A-4, A-1A, A-M, A-J, B, C, D, E, F, G, H,
J, K, L, M, N, O, P, Q and S certificates are the only series 2007-PWR17
certificates that will have principal balances and are sometimes referred to as
the principal balance certificates. The total principal balance of each class of
series 2007-PWR17 principal balance certificates will represent the total
distributions of principal to which the holders of that class are entitled over
time out of payments and other collections on the assets of the trust fund.
Accordingly, on each distribution date, the principal balance of each of these
classes will be permanently reduced by any principal distributions actually made
with respect to that certificate on that distribution date. See
"--Distributions" below. On any particular distribution date, the principal
balance of each of these classes of certificates may also be permanently
reduced, without any corresponding distribution, in connection with losses on
the pooled mortgage loans and default-related and otherwise unanticipated trust
fund expenses. Notwithstanding the provisions described above, the principal
balance of a class of principal balance certificates may be restored under
limited circumstances in connection with a recovery of amounts that had
previously been determined to constitute nonrecoverable advances. See
"--Reductions of Certificate Principal Balances in Connection with Realized
Losses and Additional Trust Fund Expenses" below.

      The class X certificates will not have a principal balance. For purposes
of calculating the amount of accrued interest with respect to those
certificates, however, the class X certificates will have a total notional
amount equal to the total principal balance of the class A-1, A-2, A-3, A-AB,
A-4, A-1A, A-M, A-J, B, C, D, E, F, G, H, J, K, L, M, N, O, P, Q and S
certificates outstanding from time to time. The initial notional amount of the
class X certificates is shown in the table appearing under the caption
"Summary--Overview of the Series 2007-PWR17 Certificates" in this prospectus
supplement. The actual notional amount of the class X certificates at initial
issuance may be larger or smaller than the amount shown in that table, depending
on, among other things, the actual size of the initial mortgage pool balance.

      The class R certificates will not have principal balances or notional
amounts. They will be residual interest certificates. The holders of the class R
certificates are not expected to receive any material payments.

      The class V certificates will not have principal balances or notional
amounts. They will entitle holders to certain additional interest that may
accrue with respect to the pooled mortgage loans that are ARD Loans.

      In general, principal balances and notional amounts will be reported on a
class-by-class basis. In order to determine the principal balance of any
principal balance certificate from time to time, you may multiply the original
principal balance of that certificate as of the Issue Date, as specified on the
face of that certificate, by the then-applicable certificate factor for the
relevant class. The certificate factor for any class of principal balance
certificates, as of any date of determination, will equal a fraction, expressed
as a percentage, the numerator of which will be the then outstanding total
principal balance of that class, and the denominator of which will be the
original total principal balance of that class. Certificate factors will be
reported monthly in the certificate administrator's report.


                                      S-92



DISTRIBUTION ACCOUNT

      General. The certificate administrator must establish and maintain an
account in which it will hold funds pending their distribution on the series
2007-PWR17 certificates and from which it will make those distributions. That
distribution account must be maintained in the name of the certificate
administrator on behalf of the trustee and in a manner and with a depository
institution that satisfies S&P and Fitch standards for securitizations similar
to the one involving the offered certificates.

      Deposits. On the business day prior to each distribution date, each master
servicer will be required to remit to the certificate administrator for deposit
in the distribution account the following funds:

      o     All payments and other collections on the pooled mortgage loans and
            any REO Properties in the trust fund that are then on deposit in
            that master servicer's collection account, exclusive of any portion
            of those payments and other collections that represents one or more
            of the following:

            1.    monthly debt service payments due on a due date in a month
                  subsequent to the month in which the subject distribution date
                  occurs;

            2.    with limited exception involving pooled mortgage loans that
                  have due dates occurring after the end of the related
                  collection period, payments and other collections received by
                  or on behalf of the trust fund after the end of the related
                  collection period;

            3.    Authorized Collection Account Withdrawals, including--

                  (a)   amounts payable to a master servicer or the special
                        servicer as indemnification or as compensation,
                        including master servicing fees, special servicing fees,
                        workout fees, liquidation fees, assumption fees,
                        modification fees and, to the extent not otherwise
                        applied to cover interest on advances, late payment
                        charges and Default Interest,

                  (b)   amounts payable in reimbursement of outstanding
                        advances, together with interest on those advances,

                  (c)   amounts payable with respect to other trust fund
                        expenses, and

                  (d)   amounts deposited in that master servicer's collection
                        account in error.

      o     Any advances of delinquent monthly debt service payments made by
            that master servicer with respect to those pooled mortgage loans for
            which it is the applicable master servicer for that distribution
            date.

      o     Any payments made by that master servicer to cover Prepayment
            Interest Shortfalls incurred with respect to those pooled mortgage
            loans for which it is the applicable master servicer during the
            related collection period.

      See "--Advances of Delinquent Monthly Debt Service Payments" below and
"Servicing of the Mortgage Loans Under the Series 2007-PWR17 Pooling and
Servicing Agreement--Collection Accounts" and "--Servicing and Other
Compensation and Payment of Expenses" in this prospectus supplement.

      With respect to the distribution date that occurs during March in any
calendar year subsequent to 2007 (and if the final distribution date occurs in
January (except in a leap year) or February of any year, with respect to the
distribution date in such January or February), the certificate administrator
will be required to transfer from the interest reserve account, which we
describe under "--Interest Reserve Account" below, to the distribution account
the interest reserve amounts that are then being held in that interest reserve
account with respect to the pooled mortgage loans that accrue interest on an
Actual/360 Basis.

      The certificate administrator may, at its own risk, invest funds held in
the distribution account in Permitted Investments, which are described in the
Glossary to this prospectus supplement, and will be entitled to the interest and
other income earned on those funds and will be obligated to make up investment
losses.


                                      S-93



      Withdrawals. The certificate administrator may from time to time make
withdrawals from the distribution account for any of the following purposes:

      o     to make distributions on the series 2007-PWR17 certificates;

      o     to pay itself, the tax administrator, the servicer report
            administrator and the trustee monthly fees that are described under
            "--Matters Regarding the Certificate Administrator, the Tax
            Administrator and the Trustee" and "--Reports to Certificateholders;
            Available Information" below;

      o     to pay any indemnities and reimbursements owed to itself, the tax
            administrator, the trustee and various related persons as described
            under "--Matters Regarding the Certificate Administrator, the Tax
            Administrator and the Trustee" below;

      o     to pay for any opinions of counsel required to be obtained in
            connection with any amendments to the series 2007-PWR17 pooling and
            servicing agreement;

      o     to pay any federal, state and local taxes imposed on the trust fund,
            its assets and/or transactions, together with all incidental costs
            and expenses, that are required to be borne by the trust fund as
            described under "Material Federal Income Tax Consequences--Taxes
            that May Be Imposed on the REMIC Pool--Prohibited Transactions" in
            the accompanying prospectus and "Servicing of the Mortgage Loans
            Under the Series 2007-PWR17 Pooling and Servicing Agreement--REO
            Account" in this prospectus supplement;

      o     to pay itself net investment earnings earned on funds in the
            distribution account for each collection period;

      o     to pay for the cost of recording the series 2007-PWR17 pooling and
            servicing agreement;

      o     with respect to each distribution date during February of any year
            subsequent to 2007 and each distribution date during January of any
            year subsequent to 2007 that is not a leap year, to transfer to the
            certificate administrator's interest reserve account the interest
            reserve amounts required to be so transferred in that month with
            respect to the pooled mortgage loans that accrue interest on an
            Actual/360 Basis;

      o     to pay to the person entitled thereto any amounts deposited in the
            distribution account in error; and

      o     to clear and terminate the distribution account upon the termination
            of the series 2007-PWR17 pooling and servicing agreement.

INTEREST RESERVE ACCOUNT

      The certificate administrator must maintain an account in which it will
hold the interest reserve amounts described in the next paragraph with respect
to the pooled mortgage loans that accrue interest on an Actual/360 Basis. That
interest reserve account must be maintained in the name of the certificate
administrator on behalf of the trustee and in a manner and with a depository
institution that satisfies S&P and Fitch standards for securitizations similar
to the one involving the offered certificates. The certificate administrator
may, at its own risk, invest funds held in the interest reserve account in
Permitted Investments, which are described in the Glossary to this prospectus
supplement, and will be entitled to the interest and other income earned on
those funds and will be obligated to make up investment losses.

      During January, except in a leap year, and February of each calendar year
subsequent to 2007, the certificate administrator must, on or before the
distribution date in that month, withdraw from the distribution account and
deposit in the interest reserve account the interest reserve amount with respect
to each of the pooled mortgage loans that accrue interest on an Actual/360 Basis
and for which the monthly debt service payment due in that month was either
received or advanced. In general, that interest reserve amount for each of those
mortgage loans will equal one day's interest accrued at the related mortgage
interest rate net of the Administrative Fee Rate, on the Stated Principal
Balance of that mortgage loan as of the end


                                      S-94



of the related collection period. In the case of an ARD Loan, however, the
interest reserve amount will not include Post-ARD Additional Interest.

      During March of each calendar year after 2007 (and if the final
distribution date occurs in January (except in a leap year) or February of any
year, during such January or February), the certificate administrator must, on
or before the distribution date in that month, withdraw from the interest
reserve account and deposit in the distribution account any and all interest
reserve amounts then on deposit in the interest reserve account with respect to
the pooled mortgage loans that accrue interest on an Actual/360 Basis. All
interest reserve amounts that are so transferred from the interest reserve
account to the distribution account will be included in the Available
Distribution Amount for the distribution date during the month of transfer.

DISTRIBUTIONS

      General. For purposes of allocating payments on certain classes of the
offered certificates, the mortgage pool will be divided into:

      o     Loan group 1, which will consist of two hundred eighteen (218)
            pooled mortgage loans, representing 88.8% of the initial mortgage
            pool balance; and

      o     Loan group 2, which will consist of forty-six (46) pooled mortgage
            loans, representing 11.2% of the initial mortgage pool balance. Loan
            group 2 will consist of 97.6% of the initial mortgage pool balance
            of the pooled mortgage loans secured by multifamily or manufactured
            housing community properties. Additionally, loan group 2 includes
            two (2) mortgage loans secured by mixed use properties. These two
            (2) mortgage loans represent 1.0% of the initial mortgage pool
            balance and 9.2% of the initial loan group 2 balance.

      On each distribution date, the certificate administrator will, subject to
the exception described in the next sentence, make all distributions required to
be made on the series 2007-PWR17 certificates on that distribution date to the
holders of record as of the close of business on the related record date. The
final distribution of principal and/or interest to the registered holder of any
offered certificate, however, will be made only upon presentation and surrender
of that certificate at the location to be specified in a notice of the pendency
of that final distribution.

      Distributions made to a class of series 2007-PWR17 certificateholders will
be allocated among those certificateholders in proportion to their respective
percentage interests in that class.

      In order for a series 2007-PWR17 certificateholder to receive
distributions by wire transfer on and after any particular distribution date,
that certificateholder must provide the certificate administrator with written
wiring instructions no later than five days prior to the last day of the
calendar month preceding the month in which that distribution date occurs.
Otherwise, that certificateholder will receive its distributions by check mailed
to it.

      Cede & Co. will be the registered holder of your offered certificates, and
you will receive distributions on your offered certificates through DTC and its
participating organizations, until physical certificates are issued, if ever.
See "--Delivery, Form and Denomination" below.

      If, in connection with any distribution date, the certificate
administrator has reported the amount of an anticipated distribution to DTC
based on the expected receipt of any monthly payment based on information set
forth in a report, or any monthly payment expected to be paid on the last two
business days preceding such distribution date, and the related borrower fails
to make such payments at such time, the certificate administrator will use
commercially reasonable efforts to cause DTC to make the revised distribution on
a timely basis on such distribution date, but there can be no assurance that DTC
will be able to do so. The certificate administrator, the master servicers, the
special servicer and the trustee will not be liable or held responsible for any
resulting delay, or claims by DTC resulting therefrom, in the making of such
distribution to series 2007-PWR17 certificateholders. In addition, if the
certificate administrator incurs out-of-pocket expenses, despite reasonable
efforts to avoid or mitigate such expenses, as a consequence of a borrower
failing to make such payments, the certificate administrator will be entitled to
reimbursement from the trust. Any such reimbursement will constitute "Additional
Trust Fund Expenses".


                                      S-95



      Interest Distributions. All of the classes of the series 2007-PWR17
certificates will bear interest, except for the R and V classes.

      With respect to each interest-bearing class of the series 2007-PWR17
certificates, interest will accrue during each interest accrual period based
upon:

      o     the pass-through rate for that class and interest accrual period;

      o     the total principal balance or notional amount, as the case may be,
            of that class outstanding immediately prior to the related
            distribution date; and

      o     the assumption that each interest accrual period consists of 30 days
            and each year consists of 360 days.

      The interest accrual period for each distribution date will be the
calendar month immediately preceding the month in which that distribution date
occurs.

      On each distribution date, subject to the Available Distribution Amount
for that date and the distribution priorities described under "--Priority of
Distributions" below, the holders of each interest-bearing class of the series
2007-PWR17 certificates will be entitled to receive--

      o     the total amount of interest accrued during the related interest
            accrual period (and any distributable interest that remains unpaid
            from prior distribution dates) with respect to that class, reduced
            by

      o     the portion of any Net Aggregate Prepayment Interest Shortfall (if
            any) for that distribution date that is allocable to that class.

      In addition, if any class of principal balance certificates experiences
the restoration of its principal balance on any distribution date under the
limited circumstances that we describe under "--Reductions of Certificate
Principal Balances in Connection with Realized Losses and Additional Trust Funds
Expenses" below, then that class will also be entitled (also subject to the
Available Distribution Amount for that distribution date and the distribution
priorities described under "--Priority of Distributions" below) to the interest
that would have accrued (at its pass-through rate for the interest accrual
period related to such distribution date) for certain prior interest accrual
periods and interest will thereafter accrue on the principal balance of that
class (as calculated taking into account any such restorations and any
reductions in such principal balance from time to time) at the pass-through rate
for that class in effect from time to time.

      If the holders of any interest-bearing class of the series 2007-PWR17
certificates do not receive all of the interest to which they are entitled on
any distribution date, as described in the prior paragraphs, then they will
continue to be entitled to receive the unpaid portion of that interest on future
distribution dates, subject to the Available Distribution Amount for those
future distribution dates and the distribution priorities described under
"--Priority of Distributions" below.

      No portion of any Net Aggregate Prepayment Interest Shortfall for any
distribution date will be allocable to the class X certificates. The portion of
any Net Aggregate Prepayment Interest Shortfall for any distribution date that
is allocable to any particular class of series 2007-PWR17 principal balance
certificates will equal the product of--

      o     the amount of that Net Aggregate Prepayment Interest Shortfall,
            multiplied by

      o     a fraction--

            1.    the numerator of which is the total amount of interest accrued
                  during the related interest accrual period with respect to
                  that class of certificates, and

            2.    the denominator of which is the total amount of interest
                  accrued during the related interest accrual period with
                  respect to all of the series 2007-PWR17 principal balance
                  certificates.


                                      S-96



      Calculation of Pass-Through Rates. The pass-through rate applicable to
each interest-bearing class of series 2007-PWR17 certificates for the initial
interest accrual period is shown in the table appearing under the caption
"Summary--Overview of the Series 2007-PWR17 Certificates" in this prospectus
supplement.

      The pass-through rates for the class , , , , , and certificates for each
subsequent interest accrual period will, in the case of each of those classes,
remain fixed at the pass-through rate applicable to that class of certificates
for the initial interest accrual period.

      The pass-through rates for the class , , , , , and certificates for each
subsequent interest accrual period will, in the case of each of these classes,
equal the lesser of:

      o     the pass-through rate applicable to that class of certificates for
            the initial interest accrual period, and

      o     the Weighted Average Pool Pass-Through Rate for the distribution
            date that corresponds to that subsequent interest accrual period.

      The pass-through rates applicable to each of the class , , and
certificates for each interest accrual period will equal, in the case of each of
those classes, the Weighted Average Pool Pass-Through Rate for the distribution
date that corresponds to that interest accrual period, minus a specified
percentage. In the case of the class certificates, that percentage is %, in the
case of the class certificates, that percentage is %, in the case of the class
certificates, that percentage is % and in the case of the class certificates,
that percentage is %.

      The pass-through rate applicable to the class , , and certificates for
each interest accrual period will equal the Weighted Average Pool Pass-Through
Rate for the distribution date that corresponds to that interest accrual period.

      The pass-through rate applicable to the class X certificates for each
interest accrual period will equal the excess, if any, of:

      o     the Weighted Average Pool Pass-Through Rate for the distribution
            date that corresponds to that interest accrual period; over

      o     the weighted average of the pass-through rates for the class A-1,
            A-2, A-3, A-AB, A-4, A-1A, A-M, A-J, B, C, D, E, F, G, H, J, K, L,
            M, N, O, P, Q and S certificates for that interest accrual period,
            weighted on the basis of the respective total principal balances of
            those classes outstanding immediately prior to the distribution date
            for that interest accrual period.

      The calculation of the Weighted Average Pool Pass-Through Rate will be
unaffected by any change in the mortgage interest rate for any pooled mortgage
loan, including in connection with any bankruptcy or insolvency of the related
borrower or any modification of that mortgage loan agreed to by the applicable
master servicer or the special servicer.

      The class R and V certificates are not interest-bearing certificates and
will not have pass-through rates.

      Principal Distributions. Subject to the relevant Available Distribution
Amount and the priority of distributions described under "--Priority of
Distributions" below, the total amount of principal payable with respect to each
class of the series 2007-PWR17 principal balance certificates on each
distribution date will equal that class's allocable share of the Principal
Distribution Amount for that distribution date as described below.

      In general, the Principal Distribution Amount for each distribution date
will be allocated concurrently on the class A-1A certificates, on the one hand,
and to the holders of the class A-1, A-2, A-3, A-AB and A-4 certificates,
collectively, on the other, in the following amounts:


                                      S-97



      o     to the holders of the class A-1A certificates in an amount equal to
            the lesser of--

            1.    the portion of the Principal Distribution Amount for that
                  distribution date that is attributable to loan group 2 and,
                  after the total principal balance of the class A-1, A-2, A-3,
                  A-AB and A-4 certificates has been reduced to zero, the
                  portion of the Principal Distribution Amount for that
                  distribution date that is attributable to loan group 1 (net of
                  any portion thereof that is distributable on that distribution
                  date to the holders of the class A-1, A-2, A-3, A-AB and/or
                  A-4 certificates), and

            2.    the total principal balance of the class A-1A certificates
                  immediately prior to that distribution date;

      o     to the holders of the class A-1, A-2, A-3, A-AB and A-4 certificates
            collectively in an aggregate amount equal to the lesser of--

            1.    the portion of the Principal Distribution Amount for that
                  distribution date that is attributable to loan group 1 and,
                  after the total principal balance of the class A-1A has been
                  reduced to zero, the portion of the Principal Distribution
                  Amount for that distribution date that is attributable to loan
                  group 2 (net of any portion thereof that is distributable on
                  that distribution date to the holders of the class A-1A
                  certificates), and

            2.    the total principal balance of the class A-1, A-2, A-3, A-AB
                  and A-4 certificates immediately prior to that distribution
                  date.

      In general, the portion of the Principal Distribution Amount that is
allocated to holders of the class A-1, A-2, A-3, A-AB and A-4 certificates
collectively as described above (such portion, the "Certificate Group 1
Principal Distribution Amount") on each distribution date will be further
allocated among those holders in the following amounts and order of priority:

      o     first, to the holders of the class A-AB certificates in an amount
            equal to the lesser of--

            1.    the Certificate Group 1 Principal Distribution Amount for that
                  distribution date, and

            2.    an amount sufficient to reduce the total principal balance of
                  the class A-AB certificates to the Class A-AB Planned
                  Principal Balance for that distribution date;

      o     second, to the holders of the class A-1 certificates in an amount
            equal to the lesser of--

            1.    the Certificate Group 1 Principal Distribution Amount for that
                  distribution date, reduced by any portion of that amount that
                  is allocable to reduce the total principal balance of the
                  class A-AB certificates to the Class A-AB Planned Principal
                  Balance for that distribution date as described in the
                  preceding bullet and paid to the holders of that class on that
                  distribution date, and

            2.    the total principal balance of the class A-1 certificates
                  immediately prior to that distribution date;

      o     third, to the holders of the class A-2 certificates in an amount
            equal to the lesser of --

            1.    the Certificate Group 1 Principal Distribution Amount for that
                  distribution date, reduced by any portion of that amount that
                  is allocable to reduce the total principal balance of the
                  class A-AB certificates to the Class A-AB Planned Principal
                  Balance for that distribution date and/or any portion of that
                  amount that is allocable to the class A-1 certificates as
                  described in the preceding bullets and paid to the holders of
                  those classes on that distribution date, and

            2.    the total principal balance of the class A-2 certificates
                  immediately prior to that distribution date;


                                      S-98



      o     fourth, to the holders of the class A-3 certificates in an amount
            equal to the lesser of--

            1.    the Certificate Group 1 Principal Distribution Amount for that
                  distribution date, reduced by any portion of that amount that
                  is allocable to reduce the total principal balance of the
                  class A-AB certificates to the Class A-AB Planned Principal
                  Balance for that distribution date and/or any portion of that
                  amount that is allocable to the class A-1 and/or A-2
                  certificates as described in the preceding bullets and paid to
                  the holders of those classes on that distribution date, and

            2.    the total principal balance of the class A-3 certificates
                  immediately prior to that distribution date;

      o     fifth, to the holders of the class A-AB certificates in an amount
            (in addition to the amount allocated to them as described in the
            first bullet above) equal to the lesser of--

            1.    the Certificate Group 1 Principal Distribution Amount for that
                  distribution date, reduced by any portion of that amount that
                  is allocable to reduce the total principal balance of the
                  class A-AB certificates to the Class A-AB Planned Principal
                  Balance for that distribution date as described in the first
                  bullet above and/or any portion of that amount that is
                  allocable to the class A-1, A-2 and/or A-3 certificates as
                  described in the preceding bullets and paid to the holders of
                  those classes on that distribution date, and

            2.    the total principal balance of the class A-AB certificates
                  immediately after the allocation made pursuant to the first
                  bullet above; and

      o     finally, to the holders of the class A-4 certificates in an amount
            equal to the lesser of--

            1.    the Certificate Group 1 Principal Distribution Amount for that
                  distribution date, reduced by any portion of that amount that
                  is allocable to the class A-AB, A-1, A-2 and/or A-3
                  certificates as described in the preceding bullets and paid to
                  the holders of those classes on that distribution date, and

            2.    the total principal balance of the class A-4 certificates
                  immediately prior to that distribution date.

      Notwithstanding the provisions described in the foregoing paragraphs, if
two or more classes of class A-1, A-2, A-3, A-AB, A-4 and/or A-1A certificates
are outstanding as of any Class A Principal Distribution Cross-Over Date or, in
any event, as of the final distribution date for the series 2007-PWR17
certificates, then the Principal Distribution Amount for that distribution date
and any distribution date thereafter will be allocated among the class A-1, A-2,
A-3, A-AB, A-4 and A-1A certificates on a pro rata basis, without regard to loan
group, in accordance with their respective total principal balances immediately
prior to that distribution date, in each case up to the total principal balance
of the respective class. While one or more of the class A-1, A-2, A-3, A-AB, A-4
and/or A-1A certificates are outstanding, no portion of the Principal
Distribution Amount for any distribution date will be allocated to any other
class of series 2007-PWR17 certificates.

      Following the retirement of the class A-1, A-2, A-3, A-AB, A-4 and A-1A
certificates, the Principal Distribution Amount for each distribution date will
be allocated, first, to the class A-M certificates, second, to the class A-J
certificates and then to the respective other classes of principal balance
certificates in order of their alphabetical designation (class B, class C and so
on), in each case up to the lesser of--

      o     the portion of that Principal Distribution Amount that remains
            unallocated, and

      o     the total principal balance of the subject class (or classes)
            immediately prior to that distribution date.

      In no event will the holders of any such other class of principal balance
certificates be entitled to receive any distributions of principal until the
total principal balance of the class A-1, A-2, A-3, A-AB, A-4 and A-1A
certificates and of all other classes of series 2007-PWR17 principal balance
certificates, if any, with a higher payment priority under the prior paragraph
is reduced to zero.


                                      S-99



      To the extent that a master servicer or the trustee reimburses itself for
any nonrecoverable advance (including any interest accrued thereon), or for any
advance (including any interest accrued thereon) with respect to a defaulted
pooled mortgage loan that remains unreimbursed following its modification and
return to performing status, during any collection period out of the principal
portion of debt service advances and payments and other collection of principal
on the mortgage pool, the Principal Distribution Amount for the related
distribution date will be reduced by the amount of such reimbursement (although
any such amount that is subsequently recovered will generally be added to the
Principal Distribution Amount for the distribution date following the collection
period in which the recovery occurs). See "--Advances of Delinquent Monthly Debt
Service Payments", "Servicing of the Mortgage Loans Under the Series 2007-PWR17
Pooling and Servicing Agreement--Servicing and Other Compensation and Payment of
Expenses" and "Glossary--Principal Distribution Amount".

      Loss Reimbursement Amounts. As discussed under "--Reductions of
Certificate Principal Balances in Connection with Realized Losses and Additional
Trust Fund Expenses" below, the total principal balance of any class of series
2007-PWR17 principal balance certificates may be reduced without a corresponding
distribution of principal. If such a reduction occurs with respect to any class
of series 2007-PWR17 principal balance certificates, then, subject to the
relevant Available Distribution Amount and the priority of distributions
described under "--Priority of Distributions" below, the holder(s) of that class
will be entitled to be reimbursed for the amount of that reduction, without
interest (and without duplication of any amount reflected in a restoration of
the total principal balance of that class under the limited circumstances
described in this prospectus supplement with respect to recoveries of amounts
previously determined to have constituted nonrecoverable advances).

      Priority of Distributions.

      On each distribution date, prior to making any other distributions of
interest and/or principal on the certificates, the certificate administrator
will apply the Available Distribution Amount for that distribution date,
concurrently:

      o     from the portion of the Available Distribution Amount attributable
            to loan group 2, to pay interest to the holders of the class A-1A
            certificates up to the total amount of interest payment
            distributable with respect to that class on the related distribution
            date,

      o     from the portion of the Available Distribution Amount attributable
            to loan group 1, to pay interest to the holders of the class A-1,
            A-2, A-3, A-AB and A-4 certificates, pro rata in accordance with
            their respective interest entitlements, up to the total amount of
            interest payment distributable with respect to each such class on
            that distribution date, and

      o     from the remaining portion of the Available Distribution Amount, to
            pay interest to the holders of the class X certificates up to the
            total amount of interest payment distributable with respect to that
            class on the related distribution date;

provided, however, that if the Available Distribution Amount for the applicable
distribution date, or the applicable portion of the Available Distribution
Amount attributable to either loan group, is insufficient to pay in full the
total amount of interest to be distributable with respect to any of those
classes as described above, the Available Distribution Amount will be allocated
among all those classes pro rata in accordance with their respective interest
entitlements, without regard to loan group.

      On each distribution date, following the distributions of interest to the
holders of the class A-1, A-2, A-3, A-AB, A-4, A-1A and X certificates described
above, the certificate administrator will apply any remaining portion of the
Available Distribution Amount for that distribution date in the following
amounts and order of priority, in each case to the extent of the remaining
portion of the Available Distribution Amount for that distribution date:

      o     first, to make distributions of principal to the holders of the
            class A-1, A-2, A-3, A-AB, A-4 and/or A-1A certificates up to an
            aggregate amount equal to the lesser of the Principal Distribution
            Amount for that distribution date and the total principal balance of
            those classes outstanding immediately prior to that distribution
            date, which amount shall be allocated between such classes in the
            amounts and order of priority described under "--Principal
            Distributions" above (including the provisions described in that
            section relating


                                      S-100



            to the attribution of portions of the Principal Distribution Amount
            for any distribution date to loan group 1 and/or loan group 2);

      o     second, to reimburse the holders of the class A-1, A-2, A-3, A-AB,
            A-4 and/or A-1A certificates for any Realized Losses and Additional
            Trust Fund Expenses previously allocated to that class (as described
            under "-Reductions of Certificate Principal Balances in Connection
            with Realized Losses and Additional Trust Fund Expenses" below) and
            for which reimbursement has not previously been made, which
            distributions shall be made pro rata in accordance with the
            respective entitlements of those classes;

      o     third, sequentially to the holders of the class A-M, A-J, B, C, D,
            E, F, G, H, J, K, L, M, N, O, P, Q and S certificates, in that order
            (with no distribution to be made on any such class until all the
            distributions described in this clause have been made to all other
            such classes with an earlier distribution priority (if any)), first,
            to make a distribution of interest up to the amount of interest
            distributable on that class for that distribution date as described
            above under "--Interest Distributions"; then, to make a distribution
            of principal up to the portion of the Principal Distribution Amount
            for that distribution date that is allocated to that class as
            described above under "--Principal Distributions"; and, finally, to
            reimburse any Realized Losses and Additional Trust Fund Expenses
            previously allocated to that class (as described under "-Reductions
            of Certificate Principal Balances in Connection with Realized Losses
            and Additional Trust Fund Expenses" below) and for which
            reimbursement has not previously been made; and

      o     finally, to the holders of the class R certificates any remaining
            portion of the Available Distribution Amount for that distribution
            date.

      Distributions of Yield Maintenance Charges and Prepayment Premiums. If any
Yield Maintenance Charge or Prepayment Premium is collected during any
particular collection period with respect to any pooled mortgage loan in loan
group 1, then on the distribution date corresponding to that collection period,
the certificate administrator will pay a portion of that Yield Maintenance
Charge or Prepayment Premium (net of liquidation fees payable therefrom) to the
holders of any class A-1, A-2, A-3, A-AB, A-4, A-M, A-J, B, C, D, E, F, G, H, J
or K certificates that in any case are entitled to payments of principal on that
distribution date, up to an amount equal to, in the case of any particular class
of those certificates, the product of--

      o     the full amount of that Yield Maintenance Charge or Prepayment
            Premium (net of liquidation fees payable therefrom), multiplied by

      o     the related Base Interest Fraction, and further multiplied by

      o     a fraction, which in no event may be greater than 1.0, the numerator
            of which is equal to the amount of principal distributed to the
            holder(s) of that class on that distribution date, and the
            denominator of which is the portion of the Principal Distribution
            Amount for that distribution date that is attributable to loan group
            1.

      If any Yield Maintenance Charge or Prepayment Premium is collected during
any particular collection period with respect to any pooled mortgage loan in
loan group 2, then on the distribution date corresponding to that collection
period, the certificate administrator will pay a portion of that Yield
Maintenance Charge or Prepayment Premium (net of liquidation fees payable
therefrom) to the holders of the class A-1A certificates (if they are
outstanding on that distribution date), up to an amount equal to, in the case of
any particular class of those certificates, the product of--

      o     the full amount of that Yield Maintenance Charge or Prepayment
            Premium (net of liquidation fees payable therefrom), multiplied by

      o     the related Base Interest Fraction, and further multiplied by


                                      S-101



      o     a fraction, which in no event may be greater than 1.0, the numerator
            of which is equal to the amount of principal distributed to the
            holders of that class of certificates on that distribution date, and
            the denominator of which is the portion of the Principal
            Distribution Amount for that distribution date that is attributable
            to loan group 2.

      The certificate administrator will pay any remaining portion of that Yield
Maintenance Charge or Prepayment Premium to the holders of the class X
certificates.

      See "Risk Factors--Provisions Requiring Yield Maintenance Charges or
Defeasance Provisions May Not Be Enforceable" and "Description of the Mortgage
Pool--Certain Characteristics of the Mortgage Pool--Voluntary Prepayment and
Defeasance Provisions" in this prospectus supplement.

      Distributions of Post-ARD Additional Interest. The holders of the class V
certificates will be entitled to all amounts, if any, collected on the ARD Loans
in the trust fund and applied as Post-ARD Additional Interest. It is expected
that Centerline REIT Inc., an affiliate of the parent of the initial several
special servicer, will be the initial holder of the class V certificates.

TREATMENT OF REO PROPERTIES

      Notwithstanding that any mortgaged property or an interest therein may be
acquired as part of the trust fund through foreclosure, deed in lieu of
foreclosure or otherwise, the related mortgage loan will be treated as having
remained outstanding, until the REO Property is liquidated, for purposes of
determining--

      o     distributions on the series 2007-PWR17 certificates,

      o     allocations of Realized Losses and Additional Trust Fund Expenses to
            the series 2007-PWR17 certificates, and

      o     the amount of all fees payable to the applicable master servicer,
            the special servicer, the certificate administrator, the servicer
            report administrator and the trustee under the series 2007-PWR17
            pooling and servicing agreement.

      In connection with the foregoing, the related mortgage loan will be taken
into account when determining the Weighted Average Pool Pass-Through Rate and
the Principal Distribution Amount for each distribution date.

      Operating revenues and other proceeds from an REO Property will be
applied--

      o     first, to pay - or to reimburse the applicable master servicer, the
            special servicer, the certificate administrator and/or the trustee
            for the payment of - any taxes, fees, costs and expenses incurred in
            connection with the operation and disposition of the REO Property,
            and

      o     thereafter, as collections of principal, interest and other amounts
            due on the related mortgage loan.

      To the extent described under "--Advances of Delinquent Monthly Debt
Service Payments" below, the applicable master servicer or the trustee, as
applicable, will be required to advance delinquent monthly debt service payments
with respect to each pooled mortgage loan as to which the corresponding
mortgaged property has become an REO Property, in all cases as if the mortgage
loan had remained outstanding.

REDUCTIONS OF CERTIFICATE PRINCIPAL BALANCES IN CONNECTION WITH REALIZED LOSSES
AND ADDITIONAL TRUST FUND EXPENSES

      As a result of Realized Losses and Additional Trust Fund Expenses, the
total Stated Principal Balance of the pooled mortgage loans may decline below
the total principal balance of the series 2007-PWR17 certificates. If this
occurs following the distributions made to the series 2007-PWR17
certificateholders on any distribution date, then, except to the extent the


                                      S-102



resulting mismatch exists because of the reimbursement of advances on worked-out
loans from advances and collections of principal on the mortgage pool (see
"--Advances of Delinquent Monthly Debt Service Payments" below and "Servicing of
the Mortgage Loans Under the Series 2007-PWR17 Pooling and Servicing
Agreement--Servicing and Other Compensation and Payment of Expenses"), the
respective total principal balances of the series 2007-PWR17 principal balance
certificates are to be sequentially reduced in the following order, until the
total principal balance of those classes of series 2007-PWR17 certificates
equals the total Stated Principal Balance of the pooled mortgage loans that will
be outstanding immediately following that distribution date.

ORDER OF ALLOCATION                          CLASS
-------------------        ------------------------------------------
        1st                                    S
        2nd                                    Q
        3rd                                    P
        4th                                    O
        5th                                    N
        6th                                    M
        7th                                    L
        8th                                    K
        9th                                    J
        10th                                   H
        11th                                   G
        12th                                   F
        13th                                   E
        14th                                   D
        15th                                   C
        16th                                   B
        17th                                  A-J
        18th                                  A-M
        19th                   A-1, A-2, A-3, A-AB, A-4 and A-1A
                                         certificates,
                           pro rata based on their total outstanding
                                       principal balances

      The above-described reductions in the total principal balances of the
respective classes of the series 2007-PWR17 certificates identified in the
foregoing table will represent an allocation of the Realized Losses and/or
Additional Trust Fund Expenses that caused the particular mismatch in balances
between the pooled mortgage loans and those classes. In general, certain
Additional Trust Fund Expenses will result in a shortfall in the payment of
interest on one or more subordinate classes of certificates. However, unless and
until collections of principal on the pooled mortgage loans are diverted to
cover that interest shortfall, such Additional Trust Fund Expense will not
result in a mismatch in balances between the pooled mortgage loans and the
certificates.

      The Realized Loss, if any, in connection with the liquidation of a
defaulted mortgage loan, or related REO property, held by the trust fund, will
be an amount generally equal to the excess, if any, of:

      o     the outstanding principal balance of the pooled mortgage loan as of
            the date of liquidation, together with--

            1.    all accrued and unpaid interest on the mortgage loan to, but
                  not including, the due date in the calendar month on which the
                  related net liquidation proceeds, if any, would be
                  distributable to series 2007-PWR17 certificateholders,
                  exclusive, however, of any portion of that interest that
                  represents Default Interest or Post-ARD Additional Interest,
                  and

            2.    all related unreimbursed servicing advances and unpaid
                  liquidation expenses and certain special servicing fees,
                  liquidation fees and/or workout fees incurred on the mortgage
                  loan, and interest on


                                      S-103



                  advances made in respect of the mortgage loan, that resulted
                  in shortfalls to investors and not otherwise considered a
                  Realized Loss, over

      o     the total amount of liquidation proceeds, if any, recovered in
            respect of that pooled mortgage loan in connection with the
            liquidation.

      If any of the debt due under a pooled mortgage loan is forgiven, whether
in connection with a modification, waiver or amendment granted or agreed to by
the applicable master servicer, the special servicer or any other relevant party
or in connection with the bankruptcy, insolvency or similar proceeding involving
the related borrower, the amount forgiven, other than Default Interest and
Post-ARD Additional Interest, also will be treated as a Realized Loss (but the
principal portion of the debt that is forgiven will generally be recognized as a
Realized Loss on the distribution date that occurs after the collection period
in which the forgiveness occurs and the interest portion of the debt that is
forgiven will generally be recognized as a Realized Loss over time).

      Any reimbursements of advances determined to be nonrecoverable and advance
interest thereon, and any payments of workout fees and/or liquidation fees, that
are made in any collection period from the principal portion of debt service
advances and collections of principal on the mortgage pool that would otherwise
be included in the Principal Distribution Amount for the related distribution
date (see "--Advances of Delinquent Monthly Debt Service Payments" below and
"Servicing of the Mortgage Loans Under the Series 2007-PWR17 Pooling and
Servicing Agreement--Servicing and Other Compensation and Payment of Expenses")
will create a deficit (or increase an otherwise-existing deficit) between the
aggregate Stated Principal Balance of the mortgage pool and the total principal
balance of the series 2007-PWR17 certificates on the succeeding distribution
date. The related reimbursements and payments made during any collection period
will therefore result in the allocation of those amounts as Realized Losses (in
reverse sequential order in accordance with the loss allocation rules described
above) to reduce principal balances of the series 2007-PWR17 principal balance
certificates on the distribution date for that collection period. However, if
the Principal Distribution Amount for any distribution date includes any
collections of amounts that (i) were previously determined to constitute
nonrecoverable advances, (ii) were reimbursed to a master servicer or the
trustee from advances or collections in respect of principal thereby resulting
in a deficit described above and (iii) were subsequently recovered, then the
principal balances of the series 2007-PWR17 certificates will, in general, be
restored (in sequential order of distribution priority, with this restoration
occurring on a pro rata basis as between those classes that are pari passu with
each other in respect of loss allocations) to the extent of the lesser of such
amount and the amount of Realized Losses previously allocated thereto.

      The reimbursement of advances on worked-out loans from advances or
collections of principal on the mortgage pool (see "--Advances of Delinquent
Monthly Debt Service Payments" below and "Servicing of the Mortgage Loans Under
the Series 2007-PWR17 Pooling and Servicing Agreement--Servicing and Other
Compensation and Payment of Expenses") during any collection period will create
a deficit (or increase an otherwise-existing deficit) between the aggregate
Stated Principal Balance of the mortgage pool and the total principal balance of
the series 2007-PWR17 certificates on the succeeding distribution date but there
will not be any allocation of that deficit to reduce the principal balances of
the series 2007-PWR17 principal balance certificates on such distribution date
(although an allocation may subsequently be made if the amount reimbursed to the
applicable master servicer, the special servicer or the trustee ultimately is
deemed to be nonrecoverable from the proceeds of the mortgage loan).

      The following items are some examples of Additional Trust Fund Expenses:

      o     any special servicing fees, workout fees and liquidation fees paid
            to the special servicer that are not otherwise allocated as a
            Realized Loss;

      o     any interest paid to a master servicer, the special servicer or the
            trustee with respect to unreimbursed advances (except to the extent
            that Default Interest and/or late payment charges are used to pay
            interest on advances as described under "--Advances of Delinquent
            Monthly Debt Service Payments" below and under "Servicing of the
            Mortgage Loans Under the Series 2007-PWR17 Pooling and Servicing
            Agreement--Servicing and Other Compensation and Payment of
            Expenses--Payment of Expenses; Servicing Advances" in this
            prospectus supplement);


                                      S-104



      o     the cost of various opinions of counsel required or permitted to be
            obtained in connection with the servicing of the pooled mortgage
            loans and the administration of the other assets of the trust fund;

      o     any unanticipated, non-mortgage loan specific expenses of the trust
            fund, including--

            1.    any reimbursements and indemnification to the certificate
                  administrator, the trustee and certain related persons, as
                  described under "Transaction Parties--The Trustee--Matters
                  Regarding the Trustee" "Transaction Parties--The Certificate
                  Administrator, Tax Administrator and Certificate
                  Registrar--Matters Regarding the Certificate Administrator" in
                  this prospectus supplement,

            2.    any reimbursements and indemnification to the master
                  servicers, the special servicer and us, as described under
                  "Description of the Pooling and Servicing Agreements--Some
                  Matters Regarding the Servicer and the Depositor" in the
                  accompanying prospectus, and

            3.    any federal, state and local taxes, and tax-related expenses
                  payable out of assets of the trust fund, as described under
                  "Material Federal Income Tax Consequences--Taxes That May Be
                  Imposed on the REMIC Pool--Prohibited Transactions" in the
                  accompanying prospectus;

      o     rating agency fees, other than on-going surveillance fees, that
            cannot be recovered from the borrower and that are not paid by any
            party to the series 2007-PWR17 pooling and servicing agreement or by
            the related mortgage loan seller pursuant to the mortgage loan
            purchase agreement to which it is a party; and

      o     any amounts expended on behalf of the trust fund to remediate an
            adverse environmental condition at any mortgaged property securing a
            defaulted mortgage loan, as described under "Description of the
            Pooling and Servicing Agreements--Realization Upon Defaulted
            Mortgage Loans" in the accompanying prospectus.

      In general, in the case of each of the Mortgage Loan Groups, the expenses
listed in the bullets above - other than those relating only to the series
2007-PWR17 trust fund - will be allocable to and borne by (that is, such
expenses will reduce the portion of loan payments otherwise payable to the
respective holder) the holder of any Non-Pooled Subordinate Loan included in
such Mortgage Loan Group prior to being allocated to and borne by the trust as
the holder of the pooled mortgage loan included in such Mortgage Loan Group and
the holder of any related Non-Pooled Pari Passu Companion Loan on a pro rata
basis. To the extent they are allocated to and borne by the trust as the holder
of the pooled mortgage loan included in such Mortgage Loan Group, those expenses
will constitute "Additional Trust Fund Expenses" allocable in the manner
described at the beginning of this "--Reductions of Certificate Principal
Balances in Connection with Realized Losses and Additional Trust Fund Expenses"
section.

ADVANCES OF DELINQUENT MONTHLY DEBT SERVICE PAYMENTS

      Each master servicer will be required to make, for each distribution date,
a total amount of advances of principal and/or interest generally equal to all
scheduled monthly debt service payments, other than balloon payments and Default
Interest, and assumed monthly debt service payments (as described below), in
each case net of master servicing fees (and, in the case of each
Non-Trust-Serviced Pooled Mortgage Loan, the rate at which any similar servicing
fees accrue under the related Non-Trust Servicing Agreement), that--

      o     were due or deemed due, as the case may be, during the same calendar
            month in which the subject distribution date occurs, with respect to
            the pooled mortgage loans (including, if applicable, the
            Non-Trust-Serviced Pooled Mortgage Loans) as to which it is the
            applicable master servicer, and

      o     were not paid by or on behalf of the respective borrowers or
            otherwise collected as of the close of business on the last day of
            the related collection period.

      The advancing obligations of the applicable master servicer described
above for any distribution date will apply as described above with respect to
scheduled monthly debt service payments or assumed monthly debt service payments
due or


                                      S-105



deemed due in the applicable calendar month, even if those payments are not due
or deemed due until after the end of the collection period that ends in that
calendar month.

      Notwithstanding the foregoing, if it is determined that an Appraisal
Reduction Amount exists with respect to any pooled mortgage loan, then the
applicable master servicer will reduce the interest portion, but not the
principal portion, of each monthly debt service advance that it must make with
respect to that pooled mortgage loan during the period that the Appraisal
Reduction Amount exists. The interest portion of any monthly debt service
advance required to be made with respect to any pooled mortgage loan as to which
there exists an Appraisal Reduction Amount, will equal the product of--

      o     the amount of the interest portion of that monthly debt service
            advance that would otherwise be required to be made for the subject
            distribution date without regard to this sentence and the prior
            sentence, multiplied by

      o     a fraction--

            1.    the numerator of which is equal to the Stated Principal
                  Balance of the pooled mortgage loan, net of the Appraisal
                  Reduction Amount, and

            2.    the denominator of which is equal to the Stated Principal
                  Balance of the pooled mortgage loan.

      With respect to any distribution date, each master servicer will be
required to make monthly debt service advances either out of its own funds or,
subject to replacement as and to the extent provided in the series 2007-PWR17
pooling and servicing agreement, out of funds held in that master servicer's
collection account that are not required to be paid on the series 2007-PWR17
certificates on that distribution date.

      If either master servicer fails to make a required monthly debt service
advance and the trustee is aware of that failure, the trustee will be obligated
to make that advance, subject to a determination of recoverability.

      The master servicers and the trustee will each be entitled to recover any
monthly debt service advance made by it out of its own funds from collections on
the pooled mortgage loan as to which the advance was made. None of the master
servicers or the trustee will be obligated to make any monthly debt service
advance that it or the special servicer determines, in its reasonable, good
faith judgment, would not ultimately be recoverable (together with interest on
the advance) out of collections on the related pooled mortgage loan. If a master
servicer or the trustee makes any monthly debt service advance that it or the
special servicer subsequently determines, in its reasonable, good faith
judgment, will not be recoverable out of collections on the related pooled
mortgage loan, it may obtain reimbursement for that advance, together with
interest accrued on the advance as described in the second succeeding paragraph,
out of general collections on the pooled mortgage loans and any REO Properties
in the trust fund on deposit in the respective master servicers' collection
accounts from time to time. In making such recoverability determination, such
person will be entitled to consider (among other things) only the obligations of
the borrower under the terms of the related mortgage loan as it may have been
modified, to consider (among other things) the related mortgaged properties in
their "as is" or then current conditions and occupancies, as modified by such
party's assumptions regarding the possibility and effects of future adverse
change with respect to such mortgaged properties, to estimate and consider
(among other things) future expenses and to estimate and consider (among other
things) the timing of recoveries. In addition, any such person may update or
change its recoverability determinations at any time and may obtain from the
special servicer any analysis, appraisals or market value estimates or other
information in the possession of the special servicer for such purposes. The
trustee will be entitled to conclusively rely on any recoverability
determination made by a master servicer or the special servicer.

      In addition, in the case of the DRA / Colonial Office Portfolio Pooled
Mortgage Loan, the 1101 New York Avenue Pooled Mortgage Loan and the 32 Sixth
Avenue Pooled Mortgage Loan, the applicable parties to the series 2007-PWR17
pooling and servicing agreement (on the one hand) and the respective holders of
the related Non-Pooled Pari Passu Companion Loans (on the other) will each be
entitled to make independent determinations with respect to recoverability of
debt service advances on the respective mortgage loan in the related Mortgage
Loan Group. Furthermore, in the case of RRI Hotel Portfolio Pooled Mortgage
Loan, after any date when a RRI Hotel Portfolio Non-Pooled Pari Passu Companion
Loan has been included in another commercial mortgage securitization pursuant to
which rated securities have been or are subsequently issued, the applicable
parties to the series 2007-PWR17 pooling and servicing agreement (on the one
hand) and


                                      S-106



the applicable parties to the pooling and servicing agreement for that other
commercial mortgage securitization (on the other) will be entitled to make
independent determinations with respect to recoverability of debt service
advances. Furthermore, if either the applicable series 2007-PWR17 master
servicer or a party to that other pooling and servicing agreement makes a
nonrecoverability determination with respect to a debt service advance on the
respective RRI Hotel Portfolio mortgage loan, then both the applicable series
2007-PWR17 master servicer and that other party will be prohibited from making
debt service advances on the respective RRI Hotel Portfolio mortgage loan unless
all such parties have consulted with each other and agree that circumstances
have changed such that a proposed future debt service advance would not be a
nonrecoverable advance. Furthermore, in the case of the 32 Sixth Avenue Loan
Group, if either the applicable series 2007-PWR17 master servicer or the BSCMSI
2007-PWR16 Master Servicer makes a nonrecoverability determination with respect
to a debt service advance on the respective 32 Sixth Avenue mortgage loan, then
both the applicable series 2007-PWR17 master servicer and the BSCMSI 2007-PWR16
Master Servicer will be prohibited from making debt service advances on the
respective 32 Sixth Avenue mortgage loan unless both such parties have consulted
with each other and agree that circumstances have changed such that a proposed
future debt service advance would not be a nonrecoverable advance. See
"Description of the Certificates--Advances in Respect of Delinquencies" in the
accompanying prospectus.

      Absent bad faith, the determination by any authorized person that an
advance constitutes a nonrecoverable advance as described above will be
conclusive and binding.

      Any monthly debt service advance, with interest, that has been determined
to be a nonrecoverable advance with respect to the mortgage pool will be
reimbursable from the collection accounts in the collection period in which the
nonrecoverability determination is made. Any reimbursement of a nonrecoverable
monthly debt service advance, including interest accrued thereon, will be made
first from the principal portion of current debt service advances and payments
and other collections of principal on the mortgage pool (thereby reducing the
Principal Distribution Amount otherwise distributable on the certificates on the
related distribution date) prior to the application of any other general
collections on the mortgage pool against such reimbursement; provided that,
except in extraordinary circumstances, each Rating Agency will be provided with
at least 15 days notice before any reimbursement of a nonrecoverable advance
will be made from general collections other than collections or advances of
principal. To the extent that the amount representing principal is insufficient
to fully reimburse the party entitled to the reimbursement, then, such party may
elect at its sole option to defer the reimbursement of the portion that exceeds
such amount allocable to principal (in which case interest will continue to
accrue on the unreimbursed portion of the advance) to one or more future
collection periods. To the extent that the reimbursement is made from principal
collections, the Principal Distribution Amount otherwise payable on the series
2007-PWR17 certificates on the related distribution date will be reduced and a
Realized Loss will be allocated (in reverse sequential order in accordance with
the loss allocation rules described above under "--Reductions of Certificate
Principal Balances in Connection with Realized Losses and Additional Trust Fund
Expenses") to reduce the total principal balance of the series 2007-PWR17
certificates on that distribution date.

      Additionally, in the event that any monthly debt service advance
(including any interest accrued thereon) with respect to a defaulted pooled
mortgage loan remains unreimbursed following the time that such pooled mortgage
loan is modified and returned to performing status, the applicable master
servicer or the trustee will be entitled to reimbursement for that advance (even
though that advance has not been determined to be nonrecoverable), on a monthly
basis, out of -- but solely out of -- the principal portion of debt service
advances and payments and other collections of principal on all the pooled
mortgage loans after the application of those principal payments and collections
to reimburse any party for nonrecoverable debt service advances (as described in
the prior paragraph) and/or nonrecoverable servicing advances as described under
"Servicing of the Mortgage Loans Under the Series 2007-PWR17 Pooling and
Servicing Agreement--Servicing and Other Compensation and Payment of Expenses"
(thereby reducing the Principal Distribution Amount otherwise distributable on
the certificates on the related distribution date). If any such advance is not
reimbursed in whole on any distribution date due to insufficient advances and
collections of principal in respect of the related collection period, then the
portion of that advance which remains unreimbursed will be carried over (with
interest thereon continuing to accrue) for reimbursement on the following
distribution date (to the extent of principal collections available for that
purpose). If any such advance, or any portion of any such advance, is
determined, at any time during this reimbursement process, to be ultimately
nonrecoverable out of collections on the related pooled mortgage loan, then the
applicable master servicer or the trustee, as applicable, will be entitled to
immediate reimbursement as a nonrecoverable advance in an amount equal to the
portion of that advance that remains outstanding, plus accrued interest (under
the provisions and subject to the conditions described in the preceding
paragraph). The reimbursement of advances on worked-out loans from advances and
collections


                                      S-107



of principal as described in the first sentence of this paragraph during any
collection period will result in a reduction of the Principal Distribution
Amount otherwise distributable on the certificates on the related distribution
date but will not result in the allocation of a Realized Loss on such
distribution date (although a Realized Loss may subsequently arise if the amount
reimbursed to the applicable master servicer or the trustee ultimately is deemed
to be nonrecoverable from the proceeds of the mortgage loan).

      Portions of the Principal Distribution Amount for any distribution date
will be attributed to loan group 1 and/or loan group 2 according to the
attribution rules described under "Glossary-Principal Distribution Amount" in
this prospectus supplement. Those rules address the reimbursements and
recoveries made as described above.

      The master servicers and the trustee will generally each be entitled to
receive interest on monthly debt service advances made by that party out of its
own funds. However, that interest will commence accruing on any monthly debt
service advance made in respect of a scheduled monthly debt service payment only
on the date on which any applicable grace period for that payment expires.
Interest will accrue on the amount of each monthly debt service advance for so
long as that advance is outstanding, at an annual rate equal to the prime rate
as published in the "Money Rates" section of The Wall Street Journal, as that
prime rate may change from time to time.

      Interest accrued with respect to any monthly debt service advance will
generally be payable at any time on or after the date when the advance is
reimbursed, in which case the payment will be made out of general collections on
the mortgage loans and any REO Properties on deposit in the master servicers'
collection accounts, thereby reducing amounts available for distribution on the
certificates. Under some circumstances, Default Interest and/or late payment
charges may be used to pay interest on advances prior to making payment from
those general collections, but prospective investors should assume that the
available amounts of Default Interest and late payment charges will be de
minimis.

      For information involving servicing advances that is similar to the
information presented in the preceding four paragraphs with respect to monthly
debt service advances, see "Servicing of the Mortgage Loans Under the Series
2007-PWR17 Pooling and Servicing Agreement--Servicing and Other Compensation and
Payment of Expenses--Payment of Expenses; Servicing Advances" below.

      A monthly debt service payment will be assumed to be due with respect to:

      o     each pooled mortgage loan that is delinquent with respect to its
            balloon payment beyond the end of the collection period in which its
            maturity date occurs and as to which no arrangements have been
            agreed to for the collection of the delinquent amounts, including an
            extension of maturity; and

      o     each pooled mortgage loan as to which the corresponding mortgaged
            property has become an REO Property.

The assumed monthly debt service payment deemed due on any pooled mortgage loan
described in the prior sentence that is delinquent as to its balloon payment
will equal, for its maturity date and for each successive due date that it
remains outstanding and part of the trust fund, the monthly debt service payment
that would have been due on the mortgage loan on the relevant date if the
related balloon payment had not come due and the mortgage loan had, instead,
continued to amortize (if amortization was required) and accrue interest
according to its terms in effect prior to that maturity date. The assumed
monthly debt service payment deemed due on any pooled mortgage loan described in
the second preceding sentence as to which the related mortgaged property has
become an REO Property, will equal, for each due date that the REO Property or
any interest therein remains part of the trust fund, the monthly debt service
payment or, in the case of a mortgage loan delinquent with respect to its
balloon payment, the assumed monthly debt service payment due or deemed due on
the last due date prior to the acquisition of that REO Property. Assumed monthly
debt service payments for ARD Loans do not include Post-ARD Additional Interest
or accelerated amortization payments that are required to be made from the
application of excess cash flow.

      None of the master servicers or the trustee is required to make any
monthly debt service advances with respect to any Non-Pooled Mortgage Loans.


                                      S-108



FEES AND EXPENSES

      The following table summarizes the related fees and expenses to be paid
from the assets of the trust fund and the recipient, source and frequency of
payments for those fees and expenses. In each case where we describe the amount
of an entitlement, we describe that amount without regard to any limitation on
the sources of funds from which the entitlement may be paid. Refer to the column
titled "sources of funds" for such limitations. Notwithstanding any contrary
description set forth in the table, with respect to each Pooled Mortgage Loan
that is included in a Trust-Serviced Mortgage Loan Group that includes one or
more Non-Pooled Subordinate Loans, special servicing fees, workout fees,
liquidation fees, servicing advance reimbursements and interest on servicing
advances generally are payable from the assets of the trust fund only to the
extent that amounts otherwise available for payment on the related Non-Pooled
Subordinate Loan(s) are insufficient. Notwithstanding any contrary description
set forth in the table, with respect to each Non-Trust-Serviced Mortgage Loan
Group, (i) additional servicing compensation, special servicing fees, workout
fees, liquidation fees, additional special servicing compensation, servicing
advances and interest on servicing advances generally are not payable under the
series 2007-PWR17 pooling and servicing agreement but comparable fees and
compensation, together with (except in the case of the 32 Sixth Avenue Loan
Group) certain fees similar to master servicing fees, are payable at comparable
times and in comparable amounts under the Non-Trust Servicing Agreement from
collections on or in respect of the related Mortgage Loan Group, (ii) the
related Non-Trust-Serviced Pooled Mortgage Loan's share of any special servicing
fees, workout fees, liquidation fees, servicing advance reimbursements and
interest on servicing advances relating to the related Non-Trust-Serviced
Mortgage Loan Group are payable from the assets of the series 2007-PWR17 trust
fund on a pari passu basis (according to principal amount) with the related
Non-Pooled Pari Passu Companion Loan(s)' share of such fees and amounts and
(iii) any amounts that are payable from the assets of the series 2007-PWR17
trust fund as described above will generally be payable from any and all
collections on the pooled mortgage loans in the series 2007-PWR17 trust fund.



         TYPE                       RECIPIENT                         AMOUNT                  FREQUENCY         SOURCE OF PAYMENT
-----------------------  ---------------------------  --------------------------------------  ----------------  --------------------

Fees

Master Servicing Fee     Master Servicers and         The product of the portion of the per   Monthly.          Interest payment on
                         Primary Servicers            annum master servicing fee rate for                       the related pooled
                                                      the applicable master servicer and                        mortgage loan and,
                                                      the related mortgage loan that is                         with respect to
                                                      applicable to such month, determined                      unpaid master
                                                      in the same manner as the applicable                      servicing fees
                                                      mortgage rate is determined for that                      (including any
                                                      mortgage loan for such month, and the                     primary servicing
                                                      Stated Principal Balance of that                          fees) in respect of
                                                      mortgage loan.  The master servicing                      any pooled mortgage
                                                      fee rate will range, on a                                 loan, out of the
                                                      loan-by-loan basis, from 0.02% per                        portion of any
                                                      annum to 0.16% per annum.  With                           related insurance
                                                      respect to each pooled mortgage loan                      proceeds,
                                                      for which a primary servicer acts as                      condemnation
                                                      primary servicer, a portion of the                        proceeds or
                                                      master servicing fee is payable to                        liquidation proceeds
                                                      that primary servicer.                                    allocable as
                                                                                                                interest.



                                      S-109





         TYPE                       RECIPIENT                         AMOUNT                  FREQUENCY         SOURCE OF PAYMENT
-----------------------  ---------------------------  --------------------------------------  ----------------  --------------------

Special Servicing        Special Servicer             The product of the portion of a         Monthly.          Any and all
Fee                                                   rate equal to 0.25% per annum that                        collections on the
                                                      is applicable to such month,                              pooled mortgage
                                                      determined in the same manner as                          loans.
                                                      the applicable mortgage rate is
                                                      determined for each specially
                                                      serviced mortgage loan for such
                                                      month, and the Stated Principal
                                                      Balance of each Specially Serviced
                                                      Mortgage Loan.

Workout Fee              Special Servicer             1.0% of each collection of              Monthly following The related
                                                      principal and interest on each          a workout and     collection of
                                                      worked out pooled mortgage loan         before any        principal and/or
                                                      for as long as it remains a             redefault.        interest.
                                                      worked-out mortgage loan.

Liquidation Fee          Special Servicer             1.0% of the liquidation proceeds        Upon receipt of   The related
                                                      received in connection with a           liquidation       liquidation
                                                      final disposition of a specially        proceeds,         proceeds,
                                                      serviced mortgage loan or REO           condemnation      condemnation
                                                      property or portion thereof and         proceeds and      proceeds or
                                                      any condemnation proceeds and           insurance         insurance proceeds.
                                                      insurance proceeds received by the      proceeds on a
                                                      trust fund (net of any default          Specially
                                                      interest, late payment charges          Serviced
                                                      and/or post-ARD additional              Mortgage Loan.
                                                      interest), other than in
                                                      connection with the purchase or
                                                      repurchase of any pooled mortgage
                                                      loan from the trust fund by any
                                                      person.

Trustee Fee              Trustee                      The product of the portion of a         Monthly.          Any and all
                                                      rate equal to      % per annum                            collections and P&I
                                                      applicable to such month,                                 advances on the
                                                      determined in the same manner as                          mortgage loans in
                                                      the applicable mortgage rate is                           the pool, to the
                                                      determined for each mortgage loan                         extent included in
                                                      for such month, and the Stated                            the amounts remitted
                                                      Principal Balance of each pooled                          by the master
                                                      mortgage loan.                                            servicers.

Certificate              Certificate Administrator    The product of the portion of a         Monthly.          Any and all
Administrator Fee                                     rate equal to           % per                             collections and P&I
                                                      annum applicable to such month,                           advances on the
                                                      determined in the same manner as                          mortgage loans in
                                                      the applicable mortgage rate is                           the pool, to the
                                                      determined for each mortgage loan                         extent included in
                                                      for such month, and the Stated                            the amounts remitted
                                                      Principal Balance of each pooled                          by the master
                                                      mortgage loan.                                            servicers.



                                      S-110





         TYPE                       RECIPIENT                         AMOUNT                  FREQUENCY         SOURCE OF PAYMENT
-----------------------  ---------------------------  --------------------------------------  ----------------  --------------------

Servicer Report          Servicer Report              The product of the portion of a rate    Monthly.          Any and all
Administrator Fee        Administrator                equal to 0.0005% per annum applicable                     collections and P&I
                                                      to such month, determined in the same                     advances on the
                                                      manner as the applicable mortgage                         pooled mortgage
                                                      rate is determined for each mortgage                      loans, to the extent
                                                      loan for such month, and the Stated                       included in the
                                                      Principal Balance of each pooled                          amounts remitted by
                                                      mortgage loan.                                            the master
                                                                                                                servicers.

Additional Servicing     Master Servicers, Primary    The following amounts:                  From time to      Actual collections
Compensation             Servicers and Special                                                time.             of the related fees
                         Servicer                          o   all application and                              or investment
                                                               processing fees for consents                     income.
                                                               to approvals of assignments
                                                               and assumptions, further
                                                               encumbrances or other lender
                                                               approval;

                                                           o   all assumption fees,
                                                               modification fees, extension
                                                               fees, consent fees, release
                                                               fees, waiver fees, fees paid
                                                               in connection with
                                                               defeasance and earn-out fees
                                                               or other similar fees
                                                               (excluding Prepayment
                                                               Premiums, Yield Maintenance
                                                               Charges and application and
                                                               processing fees);

                                                           o   all charges for beneficiary
                                                               statements or demands,
                                                               amounts collected for checks
                                                               returned for insufficient
                                                               funds and other loan
                                                               processing fees collected on
                                                               the pooled mortgage loans;

                                                           o   late payment fees and net
                                                               default interest on pooled
                                                               mortgage loans that are not
                                                               used to pay interest on
                                                               advances;

                                                           o   all investment income earned
                                                               on amounts on deposit in the
                                                               collection accounts and (if
                                                               not required to be paid to
                                                               borrower) escrow accounts
                                                               and any REO accounts; and

                                                           o   any prepayment interest
                                                               excess.

                                                      These amounts will be allocated
                                                      among the master servicers, the
                                                      primary servicers and the
                                                      special servicer.



                                      S-111





         TYPE                       RECIPIENT                         AMOUNT                  FREQUENCY         SOURCE OF PAYMENT
-----------------------  ---------------------------  --------------------------------------  ----------------  --------------------

Expenses

Servicing Advances       Master Servicer and          The amount of any servicing             From time to      Recoveries on the
                         Trustee (and Special         advances.                               time.             related mortgage
                         Servicer, if applicable)                                                               loan, or to the
                                                                                                                extent that the
                                                                                                                party making the
                                                                                                                advance determines
                                                                                                                the advance is
                                                                                                                nonrecoverable, from
                                                                                                                any and all
                                                                                                                collections on the
                                                                                                                pooled mortgage
                                                                                                                loans.

Interest on              Master Servicer and          Interest accrued from time to time      When the advance  First from late
Servicing Advances       Trustee (and Special         on the amount of the servicing          is reimbursed.    payment charges and
                         Servicer, if applicable)     advance at the prime lending rate                         default interest in
                                                      as published in the "Money Rates"                         excess of the
                                                      section of The Wall Street Journal.                       regular interest
                                                                                                                rate on the related
                                                                                                                pooled mortgage
                                                                                                                loan, and then from
                                                                                                                any and all other
                                                                                                                collections on the
                                                                                                                pooled mortgage
                                                                                                                loans.

P&I Advances             Master Servicer and          The amount of any P&I advances.         From time to      Recoveries on the
                         Trustee                                                              time.             related mortgage
                                                                                                                loan, or to the
                                                                                                                extent that the
                                                                                                                party making the
                                                                                                                advance determines
                                                                                                                it is
                                                                                                                nonrecoverable, from
                                                                                                                any and all other
                                                                                                                collections on the
                                                                                                                pooled mortgage
                                                                                                                loans.

Interest on P&I          Master Servicer and Trustee  Interest accrued from time to time      When the advance  First from late
Advances                                              on the amount of the advance at the     is reimbursed.    payment charges and
                                                      prime lending rate as published in                        default interest in
                                                      the "Money Rates" section of The                          excess of the
                                                      Wall Street Journal.                                      regular interest
                                                                                                                rate on the related
                                                                                                                pooled mortgage
                                                                                                                loan, and then from
                                                                                                                any and all other
                                                                                                                collections on the
                                                                                                                pooled mortgage
                                                                                                                loans.



                                      S-112





         TYPE                       RECIPIENT                         AMOUNT                  FREQUENCY         SOURCE OF PAYMENT
-----------------------  ---------------------------  --------------------------------------  ----------------  --------------------

Indemnification          Trustee, Certificate         Losses, liabilities and expenses        From time to      Any and all
Expenses                 Administrator, Master        incurred by the trustee, the            time.             collections on the
                         Servicers and Special        certificate administrator, a master                       pooled mortgage
                         Servicer (and their          servicer or the special servicer in                       loans.
                         directors, members,          connection with any legal action or
                         managers, officers,          claim relating to the series
                         employees and agents)        2007-PWR17 pooling and servicing
                                                      agreement or the series 2007-PWR17
                                                      certificates (subject to applicable
                                                      limitations under the pooling and
                                                      servicing agreement).

Indemnification          Master servicer, special     Trust's pro rata share (subject to      From time to      Any and all
Expenses related to      servicer and trustee under   the related Mortgage Loan Group         time.             collections on the
each Non-Trust-Serviced  the related Non-Trust        Intercreditor Agreement) of costs,                        pooled mortgage
Pooled Mortgage Loan     Servicing Agreement (and     liabilities, fees and expenses                            loans.
                         their directors, members,    incurred in connection with any legal
                         managers, officers,          action or claim that relates to the
                         employees and agents)        related Non-Trust-Serviced Pooled
                                                      Mortgage Loan and is unrelated to the
                                                      other mortgage loans included in the
                                                      trust fund created under the related
                                                      Non-Trust Servicing Agreement.

Additional Trust Fund    Third parties                Based on third party charges.  See      From time to      Any and all
Expenses not advanced                                 "--Reductions of Certificate Principal  time.             collections on the
                                                      Balances in Connection with Realized                      pooled mortgage
                                                      Losses and Additional Trust Fund                          loans.
                                                      Expenses" above.



                                      S-113



REPORTS TO CERTIFICATEHOLDERS; AVAILABLE INFORMATION

      Certificate Administrator Reports. Based solely on monthly reports
prepared by the master servicers and the special servicer and delivered to the
certificate administrator, the certificate administrator will be required to
prepare and make available electronically or, upon written request from
registered holders or from those parties that cannot receive such statement
electronically, provide by first class mail, on each distribution date to each
registered holder of a series 2007-PWR17 certificate, the parties to the series
2007-PWR17 pooling and servicing agreement and any other designee of the
depositor, a report setting forth, among other things the following information
(in the aggregate and by loan group as appropriate):

      1.    the amount of the distribution on the distribution date to the
            holders of each class of principal balance certificates in reduction
            of the principal balance of the certificates;

      2.    the amount of the distribution on the distribution date to the
            holders of each class of interest-bearing certificates allocable to
            the interest distributable on that class of certificates;

      3.    the aggregate amount of debt service advances made in respect of the
            mortgage pool for the distribution date;

      4.    the aggregate amount of compensation paid to the certificate
            administrator, the trustee and the servicer report administrator and
            servicing compensation paid to the master servicers and the special
            servicer (and/or, if applicable in the case of any
            Non-Trust-Serviced Pooled Mortgage Loan, similar compensation paid
            to the parties under the related Non-Trust Servicing Agreement)
            during the related collection period;

      5.    the aggregate Stated Principal Balance of the mortgage pool
            outstanding immediately before and immediately after the
            distribution date;

      6.    the number, aggregate principal balance, weighted average remaining
            term to maturity and weighted average mortgage rate of the mortgage
            loans as of the end of the related collection period;

      7.    the number and aggregate principal balance of pooled mortgage loans
            (A) delinquent 30-59 days, (B) delinquent 60-89 days, (C) delinquent
            90 days or more and (D) current but specially serviced or in
            foreclosure but not an REO Property;

      8.    the value of any REO Property included in the trust fund as of the
            end of the related collection period, on a loan-by-loan basis, based
            on the most recent appraisal or valuation;

      9.    the Available Distribution Amount for the distribution date;

      10.   the amount of the distribution on the distribution date to the
            holders of any class of certificates allocable to Yield Maintenance
            Charges and/or Prepayment Premiums;

      11.   the total interest distributable for each class of interest-bearing
            certificates for the distribution date;

      12.   the pass-through rate in effect for each class of interest-bearing
            certificates for the interest accrual period related to the current
            distribution date;

      13.   the Principal Distribution Amount for the distribution date,
            separately setting forth the portion thereof that represents
            scheduled principal and the portion thereof representing prepayments
            and other unscheduled collections in respect of principal;

      14.   the total outstanding principal balance or notional amount, as the
            case may be, of each class of certificates immediately before and
            immediately after the distribution date, separately identifying any
            reduction in these amounts as a result of the allocation of Realized
            Losses and Additional Trust Fund Expenses;

      15.   the amount of any Appraisal Reduction Amounts effected in connection
            with the distribution date on a loan-by-loan basis and the aggregate
            amount of Appraisal Reduction Amounts as of the distribution date;

      16.   the number and related principal balances of any mortgage loans
            extended or modified during the related collection period on a
            loan-by-loan basis;


                                      S-114



      17.   the amount of any remaining unpaid interest shortfalls for each
            class of interest-bearing certificates as of the close of business
            on the distribution date;

      18.   a loan-by-loan listing of each mortgage loan which was the subject
            of a principal prepayment during the related collection period and
            the amount of principal prepayment occurring;

      19.   the amount of the distribution on the distribution date to the
            holders of each class of certificates in reimbursement of Realized
            Losses and Additional Trust Fund Expenses previously allocated
            thereto;

      20.   the aggregate unpaid principal balance of the pooled mortgage loans
            outstanding as of the close of business on the related Determination
            Date;

      21.   with respect to any mortgage loan as to which a liquidation occurred
            during the related collection period (other than through a payment
            in full), (A) the loan number thereof, (B) the aggregate of all
            liquidation proceeds which are included in the Available
            Distribution Amount and other amounts received in connection with
            the liquidation (separately identifying the portion thereof
            allocable to distributions on the certificates), and (C) the amount
            of any Realized Loss attributable to the liquidation;

      22.   with respect to any REO Property included in the trust as to which
            the special servicer determined that all payments or recoveries with
            respect to the mortgaged property have been ultimately recovered
            during the related collection period, (A) the loan number of the
            related pooled mortgage loan, (B) the aggregate of all Liquidation
            Proceeds and other amounts received in connection with that
            determination (separately identifying the portion thereof allocable
            to distributions on the certificates), and (C) the amount of any
            Realized Loss attributable to the related REO mortgage loan in
            connection with that determination;

      23.   the aggregate amount of interest on monthly debt service advances in
            respect of the mortgage loans paid to the master servicers and/or
            the trustee since the prior distribution date;

      24.   the aggregate amount of interest on servicing advances in respect of
            the mortgage loans paid to the master servicers, the special
            servicer and/or the trustee since the prior distribution date;

      25.   a loan by loan listing of any mortgage loan which was defeased
            during the related collection period;

      26.   a loan by loan listing of any material modification, extension or
            waiver of a mortgage loan;

      27.   a loan by loan listing of any material breach of the representations
            and warranties given with respect to mortgage loan by the applicable
            loan seller, as provided by a master servicer or the depositor;

      28.   the amounts of any excess liquidation proceeds held in the
            certificate administrator's account designated for such excess
            liquidation proceeds; and

      29.   the amount of the distribution on the distribution date to the
            holders of the class R certificates.

      Servicer Report Administrator. One master servicer, called the servicer
report administrator, will be responsible for the assembly and combination of
various reports prepared by the other master servicer and the special servicer.
The servicer report administrator will be entitled to a monthly fee for its
services. That fee will accrue with respect to each and every pooled mortgage
loan. In each case, that fee will accrue at 0.0005% per annum on the Stated
Principal Balance of each subject mortgage loan outstanding from time to time
and will be calculated based on the same interest accrual basis, which is either
an Actual/360 Basis or a 30/360 Basis, as the subject pooled mortgage loan. The
servicer report administrator fee is payable out of general collections on the
mortgage loans and any REO Properties in the trust fund.

      Book-Entry Certificates. See "Description of the Certificates--Book-Entry
Registration and Definitive Certificates" in the accompanying prospectus for
information regarding the ability of holders of offered certificates in
book-entry form to obtain access to the reports of the certificate
administrator.

      Information Available Electronically. The certificate administrator will,
and each master servicer may, make the certificate administrator's or that
master servicer's, as the case may be, reports available to holders and
beneficial owners of the series 2007-PWR17 certificates each month via the
certificate administrator's and/or that master servicer's internet website. In
addition, the certificate administrator will also make mortgage loan
information, as presented in the standard Commercial Mortgage Securities
Association investor reporting package formats, available to holders and
beneficial owners


                                      S-115



of the series 2007-PWR17 certificates via the certificate administrator's
internet website. In addition, the certificate administrator will make available
on its website (initially located at "www.ctslink.com") any reports on Forms
10-D, 10-K and 8-K and any amendment to those reports that have been filed by
the certificate administrator with respect to the trust through the EDGAR system
as soon as reasonably practicable after such report has been filed. For
assistance with the certificate administrator's internet website, holders and
beneficial owners of the series 2007-PWR17 certificates may call 866-846-4526.

      The certificate administrator will make no representations or warranties
as to the accuracy or completeness of, and may disclaim responsibility for, any
information made available by it for which it is not the original source.

      The certificate administrator and each master servicer may require
registration and the acceptance of a disclaimer, as well as, in certain cases,
an agreement to keep the subject information confidential, in connection with
providing access to that party's internet website. The certificate administrator
will not be liable for the dissemination of information by it in accordance with
the series 2007-PWR17 pooling and servicing agreement.

      Other Information. The series 2007-PWR17 pooling and servicing agreement
will obligate the trustee, the certificate administrator or both of them, as
applicable, to make available or cause to be made available at its respective
offices (or those of a document custodian), during normal business hours, upon
reasonable advance written notice, for review by any holder or beneficial owner
of a series 2007-PWR17 certificate or any person identified to the trustee, the
certificate administrator or any document custodian, as applicable, as a
prospective transferee of a series 2007-PWR17 certificate or any interest in
that certificate, originals or copies, in paper or electronic form, of various
documents related to the assets of the trust fund and the administration of the
trust fund. Those documents include (among other things) the mortgage files for
the pooled mortgage loans; the series 2007-PWR17 pooling and servicing agreement
and any amendments thereof; the Non-Trust Servicing Agreement and any amendments
thereof that are received by the trustee or the certificate administrator; the
monthly reports of the certificate administrator; the mortgage loan purchase
agreements pursuant to which we purchased the pooled mortgage loans; the annual
compliance certificates and annual accountants reports delivered by the master
servicers and special servicer; and any officer's certificates or notices of
determination that any advance constitutes a nonrecoverable advance. You should
assume that the trustee, the certificate administrator or any document
custodian, as the case may be, will be permitted to require payment of a sum
sufficient to cover the reasonable out-of-pocket costs and expenses of providing
the copies.

      In connection with providing access to or copies of the items described
above and under "Information Available Electronically" above, the trustee, the
master servicer, the certificate administrator or any document custodian, as the
case may be, may require a written confirmation executed by the requesting
person or entity generally to the effect that the person or entity is a
registered holder, beneficial owner or prospective purchaser of a series
2007-PWR17 certificate and will keep confidential any of the information that
has not been filed with the SEC.

      The trust will file distribution reports on Form 10-D, annual reports on
Form 10-K and (if applicable) current reports on Form 8-K with the Securities
and Exchange Commission (the "Commission") regarding the certificates, to the
extent, and for such time, as it shall be required to do so under the Securities
Exchange Act of 1934, as amended. Such reports will be filed under the name
"Bear Stearns Commercial Mortgage Securities Trust 2007-PWR17." Members of the
public may read and copy any materials filed with the Commission at the
Commission's Public Reference Room at 450 Fifth Street, N.W., Washington, D.C.
20549. Additional information regarding the Public Reference Room can be
obtained by calling the Commission at 1-800-SEC-0330. The Commission also
maintains a site on the World Wide Web at "http://www.sec.gov" at which you can
view and download copies of reports, proxy and information statements and other
information filed electronically through the Electronic Data Gathering, Analysis
and Retrieval ("EDGAR") system. The Depositor has filed the prospectus and the
related registration statement, including all exhibits thereto, through the
EDGAR system, so the materials should be available by logging onto the
Commission's Web site. The Commission maintains computer terminals providing
access to the EDGAR system at the office referred to above.

VOTING RIGHTS

      99.0% of the voting rights will be allocated to the holders of the class
A-1, A-2, A-3, A-AB, A-4, A-1A, A-M, A-J, B, C, D, E, F, G, H, J, K, L, M, N, O,
P, Q and S certificates, in proportion to the respective total principal
balances of those classes; 1.0% of the voting rights will be allocated to the
holders of the class X certificates; and 0% of the voting rights will be
allocated to the holders of the class R and V certificates. Voting rights
allocated to a class of series 2007-PWR17


                                      S-116



certificateholders will be allocated among those certificateholders in
proportion to their respective percentage interests in that class.

DELIVERY, FORM AND DENOMINATION

      General. We intend to deliver the class A-1, A-2, A-3, A-AB, A-4, A-1A,
A-M and A-J certificates in minimum denominations of $25,000. Investments in
excess of those minimum denominations may be made in multiples of $1.

      Each class of offered certificates will initially be represented by one or
more certificates registered in the name of Cede & Co., as nominee of The
Depository Trust Company. You will not be entitled to receive a physical
certificate representing your interest in an offered certificate, except under
the limited circumstances described under "Description of the
Certificates--Book-Entry Registration and Definitive Certificates" in the
accompanying prospectus. For so long as any class of offered certificates is
held in book-entry form--

      o     all references in this prospectus supplement to actions by holders
            of those certificates will refer to actions taken by DTC upon
            instructions received from beneficial owners of those certificates
            through its participating organizations, and

      o     all references in this prospectus supplement to payments,
            distributions, remittances, notices, reports and statements made or
            sent to holders of those certificates will refer to payments,
            distributions, remittances, notices, reports and statements made or
            sent to DTC or Cede & Co., as the registered holder of those
            certificates, for payment or transmittal, as applicable, to the
            beneficial owners of those certificates through its participating
            organizations in accordance with DTC's procedures.

      The certificate administrator will initially serve as registrar for
purposes of providing for the registration of the offered certificates and, if
and to the extent physical certificates are issued to the actual beneficial
owners of any of the offered certificates, the registration of transfers and
exchanges of those certificates.

      DTC, Euroclear and Clearstream. You will hold your offered certificates in
book-entry form through DTC, in the United States, or Clearstream Banking,
societe anonyme or Euroclear Bank as operator of The Euroclear System, in
Europe. For additional information regarding DTC and the limited circumstances
in which definitive certificates may be issued with respect to the offered
certificates, you should refer to the section of the accompanying prospectus
titled "Description of the Certificates--Book-Entry Registration and Definitive
Certificates". The following paragraphs provide information with respect to
Clearstream and Euroclear.

      It is our understanding that Clearstream holds securities for its member
organizations and facilitates the clearance and settlement of securities
transactions between its member organizations through electronic book-entry
changes in accounts of those organizations. Transactions may be settled in
Clearstream in many major currencies across 37 markets. Clearstream is
registered as a bank in Luxembourg. It is subject to regulation by the
Commission de Surveillance du Secteur Financier, which supervises Luxembourg
banks. Clearstream's customers are world-wide financial institutions including
underwriters, securities brokers and dealers, banks, trust companies and
clearing corporations.

      It is our understanding that Euroclear holds securities for its member
organizations and facilitates the clearance and settlement of transactions
between its member organizations through simultaneous electronic book-entry
delivery against payment. Transactions may be settled in Euroclear in any of
over 40 currencies, including United States dollars. Euroclear is operated by
Euroclear Bank S.A./N.V., as Euroclear Operator, under a license agreement with
Euroclear plc. The Euroclear Operator is regulated, and examined, by the Belgian
Banking and Finance Commission and the National Bank of Belgium. All operations
are conducted by the Euroclear Operator, and all Euroclear securities clearance
accounts and Euroclear cash accounts are accounts with the Euroclear Operator,
not Euroclear plc. Euroclear plc establishes policy for the Euroclear system on
behalf of the member organizations of Euroclear.

      Euroclear and Clearstream have established an electronic bridge between
their two systems across which their respective participants may settle trades
with each other.

      Securities clearance accounts and cash accounts with the Euroclear
Operator are governed by the Euroclear Terms and Conditions. The Euroclear Terms
and Conditions govern transfers of securities and cash within the Euroclear
system,


                                      S-117



withdrawal of securities and cash from the Euroclear system, and receipts of
payments with respect to securities in the Euroclear system. All securities in
the Euroclear system are held on a fungible basis without attribution of
specific securities to specific securities clearance accounts. The Euroclear
Operator acts under the Euroclear Terms and Conditions only on behalf of member
organizations of Euroclear and has no record of or relationship with persons
holding through those member organizations.

      Transfers between participants in the DTC system will be effected in the
ordinary manner in accordance with DTC's rules and will be settled in same-day
funds. Transfers between direct account holders at Euroclear and Clearstream, or
between persons or entities participating indirectly in Euroclear or
Clearstream, will be effected in the ordinary manner in accordance with their
respective procedures and in accordance with DTC's rules.

      Cross-market transfers between direct participants in DTC, on the one
hand, and member organizations at Euroclear or Clearstream, on the other, will
be effected through DTC in accordance with DTC's rules and the rules of
Euroclear or Clearstream, as applicable. These cross-market transactions will
require, among other things, delivery of instructions by the applicable member
organization to Euroclear or Clearstream, as the case may be, in accordance with
the rules and procedures and within deadlines, Brussels time, established in
Euroclear or Clearstream, as the case may be. If the transaction complies with
all relevant requirements, Euroclear or Clearstream, as the case may be, will
then deliver instructions to its depositary to take action to effect final
settlement on its behalf.

      Because of time-zone differences, the securities account of a member
organization of Euroclear or Clearstream purchasing an interest in a global
certificate from a DTC participant that is not a member organization, will be
credited during the securities settlement processing day, which must be a
business day for Euroclear or Clearstream, as the case may be, immediately
following the DTC settlement date. Transactions in interests in a book-entry
certificate settled during any securities settlement processing day will be
reported to the relevant member organization of Euroclear or Clearstream on the
same day. Cash received in Euroclear or Clearstream as a result of sales of
interests in a book-entry certificate by or through a member organization of
Euroclear or Clearstream, as the case may be, to a DTC participant that is not a
member organization will be received with value on the DTC settlement date, but
will not be available in the relevant Euroclear or Clearstream cash account
until the business day following settlement in DTC. See Appendix E to this
prospectus supplement for additional information regarding clearance and
settlement procedures for offered certificates in book-entry form and for
information with respect to tax documentation procedures relating to those
certificates.

      The information in this prospectus supplement concerning DTC, Euroclear
and Clearstream, and their book-entry systems, has been obtained from sources
believed to be reliable, but neither we nor any of the underwriters take any
responsibility for the accuracy or completeness of that information.

      Registration and Transfer. The holder of any physical certificate
representing an offered certificate may transfer or exchange the same in whole
or part, subject to the minimum authorized denomination, at the corporate trust
office of the certificate registrar or at the office of any transfer agent. No
fee or service charge will be imposed by the certificate registrar for any such
registration of transfer or exchange. The certificate registrar may require
payment by each transferor of a sum sufficient to pay any tax, expense or other
governmental charge payable in connection with the transfer.

MATTERS REGARDING THE CERTIFICATE ADMINISTRATOR, THE TAX ADMINISTRATOR AND THE
TRUSTEE

      The trustee will be entitled to a monthly fee for its services. That fee
will accrue with respect to each and every pooled mortgage loan. In each case,
that fee will accrue at    % per annum on the Stated Principal Balance of the
subject mortgage loan outstanding from time to time and will be calculated based
on the same interest accrual basis, which is either an Actual/360 Basis or a
30/360 Basis, as the subject pooled mortgage loan. The certificate administrator
will be entitled to a monthly fee for its services. That fee will accrue with
respect to each and every pooled mortgage loan. In each case, that fee will
accrue at    % per annum on the Stated Principal Balance of the subject mortgage
loan outstanding from time to time and will be calculated based on the same
interest accrual basis, which is either an Actual/360 Basis or a 30/360 Basis,
as the subject pooled mortgage loan. The sum of the rates at which the trustee
fee and the certificate administrator fee accrue will be equal to 0.00073% per
annum. The trustee fee and certificate administrator fee are payable out of
general collections on the mortgage loans and any REO Properties in the trust
fund.


                                      S-118



      The holders of series 2007-PWR17 certificates representing a majority of
the total voting rights may remove any of the certificate administrator, the tax
administrator or the trustee, upon written notice to each master servicer, the
special servicer, us and the trustee.

      The trust fund will indemnify the certificate administrator, the tax
administrator, the trustee and their respective directors, officers, employees,
agents and affiliates against any and all losses, liabilities, damages, claims
or expenses, including, without limitation, reasonable attorneys' fees, arising
with respect to the series 2007-PWR17 pooling and servicing agreement, the
mortgage loans or the series 2007-PWR17 certificates, other than those resulting
from the breach of their respective representations and warranties or covenants,
negligence, fraud, bad faith or willful misconduct of the certificate
administrator, the tax administrator or the trustee, as applicable, other than
allocable overhead, and other than any cost or expense expressly required to be
borne by the certificate administrator, the tax administrator or the trustee, as
applicable.

      None of the certificate administrator, the tax administrator or the
trustee shall be personally liable for any action reasonably taken, suffered or
omitted by it in good faith and believed by it to be authorized or within the
discretion or rights or powers conferred upon it by the series 2007-PWR17
pooling and servicing agreement. None of the certificate administrator, the tax
administrator or the trustee will be required to expend or risk its own funds or
otherwise incur financial liability in the performance of any of its duties
under the series 2007-PWR17 pooling and servicing agreement or in the exercise
of any of its rights or powers if, in the opinion of that entity, the repayment
of those funds or adequate indemnity against that risk or liability is not
reasonably assured to it.

      Provisions similar to the provisions described under the sections of the
accompanying prospectus entitled "Description of the Pooling and Servicing
Agreements--Eligibility of the Trustee", " --Duties of the Trustee",
"--Regarding the Fees, Indemnities and Powers of the Trustee" and "--Resignation
and Removal of the Trustee" will apply to the certificate administrator and the
tax administrator.

AMENDMENT OF THE SERIES 2007-PWR17 POOLING AND SERVICING AGREEMENT

      The circumstances under which the series 2007-PWR17 pooling and servicing
agreement may be amended are described in the accompanying prospectus under
"Description of the Pooling and Servicing Agreements--Amendment". However,
notwithstanding that description:

      o     no such amendment may significantly change the activities of the
            trust without the consent of the holders of series 2007-PWR17
            certificates entitled to not less than 51% of the series 2007-PWR17
            voting rights, not taking into account certificates held by us, by
            any mortgage loan seller or by any affiliates or agents of us or any
            such mortgage loan seller;

      o     no such amendment may adversely affect in any material respect the
            interests of any Non-Pooled Subordinate Noteholder, without such
            respective holder's consent;

      o     the absence of an adverse effect in any material respect on the
            interests of any particular holder of a rated series 2007-PWR17
            certificate can also be evidenced by written confirmation from each
            of the Rating Agencies that the amendment will not result in a
            qualification, downgrade or withdrawal of the rating(s) assigned to
            that certificate;

      o     amendments may also be made without certificateholder consent for
            the purpose of causing continued sale treatment of the transfers of
            the pooled mortgage loans by the depositor and/or any mortgage loan
            seller under applicable standards of the Financial Accounting
            Standards Board (or any successor thereto) as in effect from time to
            time;

      o     amendments may also be made without certificateholder consent in
            order to relax or eliminate certificate transfer restrictions and/or
            requirements imposed by the REMIC provisions;

      o     no such amendment may adversely affect the status of the applicable
            grantor trust in which the class V or R certificates evidence
            interests, without the consent of 100% of the holders of that class
            of certificates; and


                                      S-119



      o     amendments with certificateholder consent require the consent of the
            holders of series 2007-PWR17 certificates entitled to not less than
            51% of all of the series 2007-PWR17 voting rights.

TERMINATION OF THE SERIES 2007-PWR17 POOLING AND SERVICING AGREEMENT

      The obligations created by the series 2007-PWR17 pooling and servicing
agreement will terminate following the earlier of--

      1.    the final payment or advance on, or other liquidation of, the last
            pooled mortgage loan or related REO Property remaining in the trust
            fund,

      2.    the purchase of all of the pooled mortgage loans and REO Properties
            remaining in the trust fund or held on behalf of the trust fund by
            any single certificateholder or group of certificateholders of the
            series 2007-PWR17 controlling class, PAR as a master servicer, WFB
            as a master servicer or the special servicer, in that order of
            preference, and

      3.    the exchange by any single holder of all the series 2007-PWR17
            certificates for all of the pooled mortgage loans and REO Properties
            remaining in the trust fund.

      Written notice of termination of the series 2007-PWR17 pooling and
servicing agreement will be given to each series 2007-PWR17 certificateholder.
The final distribution to the registered holder of each series 2007-PWR17
certificate will be made only upon surrender and cancellation of that
certificate at the office of the certificate administrator or at any other
location specified in the notice of termination.

      The right of the series 2007-PWR17 controlling class certificateholders,
each master servicer and the special servicer to purchase all of the pooled
mortgage loans and REO Properties remaining in the trust fund is subject to the
conditions (among others) that--

      o     the total Stated Principal Balance of the mortgage pool is 1% or
            less of the initial mortgage pool balance,

      o     within 30 days after notice of the election of that person to make
            the purchase is given, no person with a higher right of priority to
            make the purchase notifies the other parties to the series
            2007-PWR17 pooling and servicing agreement of its election to do so,

      o     if more than one holder or group of holders of the series 2007-PWR17
            controlling class desire to make the purchase, preference will be
            given to the holder or group of holders with the largest percentage
            interest in the series 2007-PWR17 controlling class, and

      o     if either master servicer desires to make the purchase, the other
            master servicer will have the option to purchase all of the pooled
            mortgage loans and related REO Properties remaining in the trust
            fund for which it is the applicable master servicer.

      Any purchase by any single holder or group of holders of the series
2007-PWR17 controlling class, a master servicer, the two master servicers
together or the special servicer of all the pooled mortgage loans and REO
Properties remaining in the trust fund is required to be made at a price equal
to:

      o     the sum of--

            1.    the aggregate Purchase Price of all the pooled mortgage loans
                  remaining in the trust fund, other than any mortgage loans as
                  to which the mortgaged properties have become REO Properties,
                  and

            2.    the appraised value of all REO Properties then included in the
                  trust fund, in each case as determined by an appraiser
                  mutually agreed upon by the applicable master servicer, the
                  special servicer and the trustee (or, in the case of any REO
                  Property related to any Mortgage Loan Group, the value of the
                  trust fund's interest therein); minus


                                      S-120



      o     solely in the case of a purchase by a master servicer or the special
            servicer, the total of all amounts payable or reimbursable to the
            purchaser under the series 2007-PWR17 pooling and servicing
            agreement.

      The purchase will result in early retirement of the then outstanding
series 2007-PWR17 certificates. The termination price, exclusive of any portion
of the termination price payable or reimbursable to any person other than the
series 2007-PWR17 certificateholders, will constitute part of the Available
Distribution Amount for the final distribution date. Any person or entity making
the purchase will be responsible for reimbursing the parties to the series
2007-PWR17 pooling and servicing agreement for all reasonable out-of-pocket
costs and expenses incurred by the parties in connection with the purchase.

      An exchange by any single holder of all of the series 2007-PWR17
certificates for all of the pooled mortgage loans and REO Properties remaining
in the trust fund may be made by giving written notice to each of the parties to
the series 2007-PWR17 pooling and servicing agreement no later than 60 days
prior to the anticipated date of exchange. If an exchange is to occur as
described above, then the holder of the series 2007-PWR17 certificates, no later
than the business day immediately preceding the distribution date on which the
final payment on the series 2007-PWR17 certificates is to occur, must deposit in
the applicable collection accounts amounts that are together equal to all
amounts then due and owing to each master servicer, the special servicer, the
certificate administrator, the tax administrator, the trustee and their
respective agents under the series 2007-PWR17 pooling and servicing agreement.
No such exchange may occur until the total principal balance of the class A-1,
A-2, A-3, A-AB, A-4, A-1A, A-M, A-J, B, C, D, E, F, G, H, J and K certificates
is reduced to zero.

      Each of the Fairlane Woods Non-Pooled Subordinate Noteholder, the
Fairfield Inn - Chantilly, VA Non-Pooled Subordinate Noteholder, the Hampton Inn
- Woodbridge, VA Non-Pooled Subordinate Noteholder, the Graceland Shopping
Center Subordinate Noteholder and the Parkwood Apartments Subordinate Noteholder
has the option to purchase the related pooled mortgage loan at the related
purchase price specified in the related intercreditor agreement for that
mortgage loan in connection with any termination of the 2007-PWR17 pooling and
servicing agreement. See "Description of the Mortgage Pool -- Certain
Characteristics of the Mortgage Pool--Pari Passu, Subordinate and/or Other
Financing--Split Loan Structures". Each of these purchase options is senior to
the other rights to purchase or exchange the pooled mortgage loans described
above.

EVIDENCE AS TO COMPLIANCE

      Each master servicer, the special servicer, each primary servicer and the
certificate administrator is required, under the pooling and servicing agreement
(and each Additional Servicer will be required under its subservicing agreement)
to deliver annually to the trustee, the certificate administrator and the
depositor on or before the date specified in the series 2007-PWR17 pooling and
servicing agreement, an officer's certificate stating that (i) a review of that
party's servicing activities during the preceding calendar year or portion of
that year and of performance under the series 2007-PWR17 pooling and servicing
agreement, the applicable primary servicing agreement or the applicable
sub-servicing or primary servicing agreement in the case of an Additional
Servicer, as applicable, has been made under the officer's supervision, and (ii)
to the best of the officer's knowledge, based on the review, such party has
fulfilled all its obligations under the pooling and servicing agreement, the
applicable primary servicing agreement or the applicable sub-servicing or
primary servicing agreement in the case of an Additional Servicer, as
applicable, in all material respects throughout the year or portion thereof, or,
if there has been a failure to fulfill any such obligation in any material
respect, specifying the failure known to the officer and the nature and status
of the failure. In general, none of these parties will be responsible for the
performance by any other such party of that other party's duties described
above.

      In addition, each master servicer, the special servicer (regardless of
whether the special servicer has commenced special servicing of any pooled
mortgage loan), each primary servicer, the certificate administrator and the
trustee, each at its own expense, are required to furnish (and each of the
preceding parties, as applicable, shall (a) use reasonable efforts to cause,
each Servicing Function Participant (other than another such party to the
pooling and servicing agreement or a primary servicing agreement) with which it
has entered into a servicing relationship on or before the Issue Date with
respect to the pooled mortgage loans and (b) cause, each Servicing Function
Participant (other than another such party (other than itself) to the pooling
and servicing agreement or a primary servicing agreement) with which it has
entered into a servicing relationship after the Issue Date with respect to the
pooled mortgage loans, to furnish, each at its own expense), annually, to the
trustee, the certificate administrator and the depositor, a report (an
"Assessment of Compliance") assessing compliance by that party with the
servicing criteria set forth in Item 1122(d) of Regulation AB that contains the
following:


                                      S-121



      o     a statement of the party's responsibility for assessing compliance
            with the servicing criteria set forth in Item 1122 of Regulation AB
            applicable to it;

      o     a statement that the party used the criteria in Item 1122(d) of
            Regulation AB to assess compliance with the applicable servicing
            criteria;

      o     the party's assessment of compliance with the applicable servicing
            criteria during and as of the end of the prior fiscal year, setting
            forth any material instance of noncompliance identified by the
            party, a discussion of each such failure and the nature and status
            thereof; and

      o     a statement that a registered public accounting firm has issued an
            attestation report on the party's assessment of compliance with the
            applicable servicing criteria during and as of the end of the prior
            fiscal year.

      Each party that is required to deliver an Assessment of Compliance will
also be required to simultaneously deliver a report (an "Attestation Report") of
a registered public accounting firm, prepared in accordance with the standards
for attestation engagements issued or adopted by the Public Company Accounting
Oversight Board, that expresses an opinion, or states that an opinion cannot be
expressed (and the reasons for this), concerning the party's assessment of
compliance with the applicable servicing criteria set forth in Item 1122(d) of
Regulation AB.

      Notwithstanding the foregoing, with respect to each year in respect of
which the Trust is not required to file reports with the Commission under the
Securities Exchange Act of 1934, as amended, each master servicer, each primary
servicer (but only with the consent of the applicable master servicer) and the
special servicer will be entitled at its option, in lieu of delivering or
causing to be delivered an Assessment of Compliance and an Attestation Report
otherwise described above, to cause a firm of independent public accountants,
that is a member of the American Institute of Certified Public Accountants to
furnish a statement to the trustee, among others, to the effect that--

      o     the firm has obtained a letter of representation regarding certain
            matters from the management of such master servicer or such primary
            servicer, as the case may be, which includes an assertion that such
            master servicer or such primary servicer, as the case may be, has
            complied with minimum mortgage loan servicing standards, to the
            extent applicable to commercial and multifamily mortgage loans,
            identified in the Uniform Single Attestation Program for Mortgage
            Bankers established by the Mortgage Bankers Association of America,
            with respect to the servicing of commercial and multifamily mortgage
            loans during the most recently completed calendar year, and

      o     on the basis of an examination conducted by the firm in accordance
            with standards established by the American Institute of Certified
            Public Accountants, that representation is fairly stated in all
            material respects, subject to those exceptions and other
            qualifications that may be appropriate;

except that, in rendering its report the firm may rely, as to matters relating
to the direct servicing of commercial and multifamily mortgage loans by
sub-servicers, upon comparable reports of firms of independent certified public
accountants rendered on the basis of examinations conducted in accordance with
the same standards, rendered within one year of such report, with respect to
those sub-servicers.

                        YIELD AND MATURITY CONSIDERATIONS

YIELD CONSIDERATIONS

      General. The yield on any offered certificate will depend on--

      o     the price at which that certificate is purchased by an investor, and

      o     the rate, timing and amount of distributions on that certificate.


                                      S-122



      The rate, timing and amount of distributions on any offered certificate
will in turn depend on, among other things:

      o     the pass-through rate for that certificate,

      o     the rate and timing of principal payments, including voluntary and
            involuntary prepayments, repurchases for material document defects
            or material breaches of representations, exercise of purchase
            options by holders of subordinate notes or mezzanine loans, and
            other principal collections on the pooled mortgage loans, and the
            extent to which those amounts are to be applied in reduction of the
            principal balance or notional amount, as applicable, of that
            certificate,

      o     the rate and timing of reimbursements made to the master servicers,
            the special servicer or the trustee for nonrecoverable advances
            and/or for advances previously made in respect of a worked-out
            pooled mortgage loan that are not repaid at the time of the workout,

      o     the rate, timing and severity of Realized Losses and Additional
            Trust Fund Expenses and the extent to which those losses and
            expenses are allocable in reduction of the principal balance or
            notional amount, as applicable, of that certificate or cause
            shortfalls in interest distributable to that certificate, and

      o     the timing and severity of any Net Aggregate Prepayment Interest
            Shortfalls and the extent to which those shortfalls result in the
            reduction of the interest distributions of that certificate.

      Rate and Timing of Principal Payments. The yield to maturity on the
offered certificates purchased at a discount or a premium will be affected by
the rate and timing of principal distributions on, or otherwise resulting in a
reduction of the total principal balances of those certificates. In turn, the
rate and timing of distributions on, or otherwise resulting in a reduction of
the total principal balances of those certificates will be directly related to
the rate and timing of principal payments on or with respect to the pooled
mortgage loans. Finally, the rate and timing of principal payments on or with
respect to the pooled mortgage loans will be affected by their amortization
schedules, the dates on which balloon payments are due and the rate and timing
of principal prepayments and other unscheduled collections on them, including
for this purpose, any prepayments occurring by application of earnout reserves
or performance holdback amounts (see the "Footnotes to Appendix B and C" for
more detail) if leasing criteria are not satisfied, collections made in
connection with liquidations of pooled mortgage loans due to defaults,
casualties or condemnations affecting the mortgaged properties, or purchases or
other removals of pooled mortgage loans from the trust fund. In some cases, a
mortgage loan's amortization schedule will be recast upon the occurrence of
certain events, including prepayments in connection with property releases.

      With respect to any class of certificates with a pass-through rate based
upon, equal to or limited by the Weighted Average Pool Pass-Through Rate, the
respective pass-through rate (and, accordingly, the yield) on those classes of
offered certificates could (or, in the case of a class of certificates with a
pass-through rate based upon or equal to the Weighted Average Pool Pass-Through
Rate, will) be adversely affected if pooled mortgage loans with relatively high
mortgage interest rates experienced a faster rate of principal payments than
pooled mortgage loans with relatively low mortgage interest rates.

      Prepayments and other early liquidations of the pooled mortgage loans will
result in distributions on the offered certificates of amounts that would
otherwise be paid over the remaining terms of those mortgage loans. This will
tend to shorten the weighted average lives of the offered certificates. Defaults
on the pooled mortgage loans, particularly at or near their maturity dates, may
result in significant delays in distributions of principal on the pooled
mortgage loans and, accordingly, on the offered certificates, while work-outs
are negotiated or foreclosures are completed. These delays will tend to lengthen
the weighted average lives of the offered certificates. See "Servicing of the
Mortgage Loans Under the Series 2007-PWR17 Pooling and Servicing
Agreement--Modifications, Waivers, Amendments and Consents" in this prospectus
supplement. In addition, the ability of a borrower under an ARD Loan to repay
that loan on the related anticipated repayment date will generally depend on its
ability to either refinance the mortgage loan or sell the corresponding
mortgaged property. Also, a borrower may have little incentive to repay its
mortgage loan on the related anticipated repayment date if then prevailing
interest rates are relatively high. Accordingly, we cannot assure you that any
ARD Loan in the trust fund will be paid in full on its anticipated repayment
date.

      The extent to which the yield to maturity on any offered certificate may
vary from the anticipated yield will depend upon the degree to which the
certificate is purchased at a discount or premium and when, and to what degree,
payments of


                                      S-123



principal on the pooled mortgage loans are in turn paid in a reduction of the
principal balance of the certificate. If you purchase your offered certificates
at a discount, you should consider the risk that a slower than anticipated rate
of principal payments on the pooled mortgage loans could result in an actual
yield to you that is lower than your anticipated yield. If you purchase your
offered certificates at a premium, you should consider the risk that a faster
than anticipated rate of principal payments on the pooled mortgage loans could
result in an actual yield to you that is lower than your anticipated yield.

      Because the rate of principal payments on or with respect to the pooled
mortgage loans will depend on future events and a variety of factors, no
assurance can be given as to that rate or the rate of principal prepayments in
particular.

      Delinquencies and Defaults on the Mortgage Loans. The rate and timing of
delinquencies and defaults on the pooled mortgage loans will affect--

      o     the amount of distributions on your offered certificates,

      o     the yield to maturity of your offered certificates,

      o     the rate of principal distributions on your offered certificates,
            and

      o     the weighted average life of your offered certificates.

      Delinquencies on the pooled mortgage loans, unless covered by advances,
may result in shortfalls in distributions of interest and/or principal on your
offered certificates for the current month. Although any shortfalls in
distributions of interest may be made up on future distribution dates, no
interest would accrue on those shortfalls. Thus, any shortfalls in distributions
of interest would adversely affect the yield to maturity of your offered
certificates.

      If--

      o     you calculate the anticipated yield to maturity for your offered
            certificates based on an assumed rate of default on the mortgage
            loans and amount of losses on the pooled mortgage loans that is
            lower than the default rate and amount of losses actually
            experienced, and

      o     the additional losses result in a reduction of the total
            distributions on, or the total principal balance of your offered
            certificates,

then your actual yield to maturity will be lower than you calculated and could,
under some scenarios, be negative.

      The timing of any loss on a liquidated mortgage loan that results in a
reduction of the total distributions on or the total principal balance of your
offered certificates will also affect your actual yield to maturity, even if the
rate of defaults and severity of losses are consistent with your expectations.
In general, the earlier your loss occurs, the greater the effect on your yield
to maturity.

      Even if losses on the pooled mortgage loans do not result in a reduction
of the total distributions on, or the total principal balance of your offered
certificates, the losses may still affect the timing of distributions on, and
the weighted average life and yield to maturity of your offered certificates.

      In addition, if the applicable master servicer, the special servicer or
the trustee reimburses itself for any advance made by it that it has determined
is not recoverable out of collections on the related pooled mortgage loan, then
that advance (together with accrued interest thereon) will, to the fullest
extent permitted, be reimbursed first out of the principal portion of current
debt service advances and payments and other collections of principal otherwise
distributable on the series 2007-PWR17 certificates, prior to being deemed
reimbursed out of payments and other collections of interest on the mortgage
pool otherwise distributable on the series 2007-PWR17 certificates. Any such
reimbursement from advances and collections of principal will reduce the amount
of principal otherwise distributable on the series 2007-PWR17 certificates on
the related distribution date.


                                      S-124



      In the event that any advance (including any interest accrued thereon)
with respect to a defaulted pooled mortgage loan remains unreimbursed following
the time that such pooled mortgage loan is modified and returned to performing
status, the relevant master servicer or the trustee, as applicable, will be
entitled to reimbursement for that advance (even though that advance has not
been determined to be nonrecoverable from collections on the related pooled
mortgage loan), out of amounts in the collection accounts representing the
principal portion of current debt service advances and payments and other
collections of principal after the application of those advances and collections
of principal to reimburse any party for nonrecoverable debt service and
servicing advances as contemplated by the prior paragraph. Any such
reimbursement payments will reduce the amount of principal otherwise
distributable on the series 2007-PWR17 certificates on the related distribution
date.

      The Effect of Loan Groups. The mortgage pool has been divided into two
loan groups for purposes of calculating distributions on the certificates. As a
result, the principal balance of the class A-1, A-2, A-3, A-AB and A-4
certificates will be particularly affected by the rate and timing of payments
and other collections of principal on the pooled mortgage loans in loan group 1
and, except following the retirement of the class A-1A certificates or in
connection with significant losses on the mortgage pool, should be largely
unaffected by the rate and timing of payments and other collections of principal
on the pooled mortgage loans in loan group 2. The principal balance of the class
A-1A certificates will be particularly affected by the rate and timing of
payments and other collections of principal on the pooled mortgage loans in loan
group 2 and, except following retirement of the class A-1, A-2, A-3, A-AB and
A-4 certificates or in connection with significant losses on the mortgage pool,
should be largely unaffected by the rate and timing of payments and other
collections of principal on the pooled mortgage loans in loan group 1. Investors
should take this into account when reviewing this "Yield and Maturity
Considerations" section.

      Relevant Factors. The following factors, among others, will affect the
rate and timing of principal payments and defaults and the severity of losses on
or with respect to the pooled mortgage loans:

      o     prevailing interest rates;

      o     the terms of the mortgage loans, including--

            1.    provisions that impose prepayment Lock-out Periods or require
                  Yield Maintenance Charges or Prepayment Premiums;

            2.    due-on-sale and due-on-encumbrance provisions;

            3.    provisions requiring that upon occurrence of certain events,
                  funds held in escrow or proceeds from letters of credit be
                  applied to principal; and

            4.    amortization terms that require balloon payments;

      o     the demographics and relative economic vitality of the areas in
            which the mortgaged properties are located;

      o     the general supply and demand for commercial and multifamily rental
            space of the type available at the mortgaged properties in the areas
            in which those properties are located;

      o     the quality of management of the mortgaged properties;

      o     the servicing of the mortgage loans;

      o     possible changes in tax laws; and

      o     other opportunities for investment.

      See "Risk Factors", "Description of the Mortgage Pool" and "Servicing of
the Mortgage Loans Under the Series 2007-PWR17 Pooling and Servicing Agreement"
in this prospectus supplement and "Risk Factors" and "Servicing of the Mortgage
Loans" in the accompanying prospectus.


                                      S-125



      The rate of prepayment on the pooled mortgage loans is likely to be
affected by prevailing market interest rates for mortgage loans of a comparable
type, term and risk level. When the prevailing market interest rate is below the
annual rate at which a mortgage loan accrues interest, the related borrower may
have an increased incentive to refinance the mortgage loan. Conversely, to the
extent prevailing market interest rates exceed the annual rate at which a
mortgage loan accrues interest, the related borrower may be less likely to
voluntarily prepay the mortgage loan. Assuming prevailing market interest rates
exceed the revised mortgage interest rate at which an ARD Loan accrues interest
following its anticipated repayment date, the primary incentive for the related
borrower to prepay the mortgage loan on or before its anticipated repayment date
is to give the borrower access to excess cash flow, most or all of which, in any
case net of the minimum required debt service, approved property expenses and
any required reserves, must be applied to pay down principal of the mortgage
loan. Accordingly, we cannot assure you that any ARD Loan in the trust fund will
be prepaid on or before its anticipated repayment date or on any other date
prior to maturity.

      Depending on prevailing market interest rates, the outlook for market
interest rates and economic conditions generally, some underlying borrowers may
sell their mortgaged properties in order to realize their equity in those
properties, to meet cash flow needs or to make other investments. In addition,
some underlying borrowers may be motivated by federal and state tax laws, which
are subject to change, to sell their mortgaged properties.

      A number of the underlying borrowers are partnerships. The bankruptcy of
the general partner in a partnership may result in the dissolution of the
partnership. The dissolution of a borrower partnership, the winding-up of its
affairs and the distribution of its assets could result in an acceleration of
its payment obligations under the related pooled mortgage loan.

      Neither we nor any of the underwriters makes any representation regarding:

      o     the particular factors that will affect the rate and timing of
            prepayments and defaults on the pooled mortgage loans;

      o     the relative importance of those factors;

      o     the percentage of the total principal balance of the pooled mortgage
            loans that will be prepaid or as to which a default will have
            occurred as of any particular date; or

      o     the overall rate of prepayment or default on the pooled mortgage
            loans.

      Delay in Payment of Distributions. Because monthly distributions will not
be made to certificateholders until, at the earliest, the 11th day of the month
following the month in which interest accrued on the offered certificates, the
effective yield to the holders of the offered certificates will be lower than
the yield that would otherwise be produced by the applicable pass-through rate
and purchase prices, assuming the prices did not account for the delay.

WEIGHTED AVERAGE LIFE

      For purposes of this prospectus supplement, the weighted average life of
any offered certificate refers to the average amount of time that will elapse
from the assumed settlement date of September 27, 2007 until each dollar to be
applied in reduction of the total principal balance of those certificates is
paid to the investor. For purposes of this "Yield and Maturity Considerations"
section, the weighted average life of any offered certificate is determined by:

      o     multiplying the amount of each principal distribution on the offered
            certificate by the number of years from the assumed settlement date
            to the related distribution date;

      o     summing the results; and

      o     dividing the sum by the total amount of the reductions in the
            principal balance of the offered certificate.

Accordingly, the weighted average life of any offered certificate will be
influenced by, among other things, the rate at which principal of the pooled
mortgage loans is paid or otherwise collected or advanced and the extent to
which those payments, collections and/or advances of principal are in turn
applied in reduction of the principal balance that certificate.


                                      S-126



      As described in this prospectus supplement, the Principal Distribution
Amount for each distribution date will be payable first with respect to the
class A-1, A-2, A-3, A-AB, A-4 and A-1A certificates (allocated among those
classes as described under "Description of the Offered
Certificates--Distributions--Principal Distributions" and
`"--Distributions--Priority of Distributions" in this prospectus supplement)
until the total principal balances of those classes are reduced to zero, and
will thereafter be distributable to the class A-M certificates, then to the
class A-J certificates and then entirely to the other classes of series
2007-PWR17 principal balance certificates sequentially based upon their relative
seniority, in each case until the related total principal balance is reduced to
zero. As a consequence of the foregoing, the weighted average lives of the class
A-1, A-2, A-3, A-AB, A-4 and A-1A certificates as a group may be shorter, and
the weighted average lives of the other respective classes of offered
certificates may be shorter or longer, than would otherwise be the case if the
principal distribution amount for each distribution date were to be allocated
and paid on a pro rata basis among those classes of series 2007-PWR17
certificates according to their principal balances.

      The tables set forth below show, with respect to each class of offered
certificates with principal balances,

      o     the weighted average life of that class, and

      o     the percentage of the initial total principal balance of that class
            that would be outstanding after each of the specified dates,

based upon each of the indicated levels of CPR and the Structuring Assumptions.

      The actual characteristics and performance of the pooled mortgage loans
will differ from the assumptions used in calculating the tables below. Neither
we nor any of the underwriters makes any representation that the pooled mortgage
loans will behave in accordance with the Structuring Assumptions set forth in
this prospectus supplement. The tables below are hypothetical in nature and are
provided only to give a general sense of how the principal cash flows might
behave under the assumed prepayment scenarios. Any difference between the
assumptions used in calculating the tables below and the actual characteristics
and performance of the pooled mortgage loans, or actual prepayment experience,
will affect the percentages of initial total principal balances outstanding over
time and the weighted average lives of the respective classes of the offered
certificates. You must make your own decisions as to the appropriate prepayment,
liquidation and loss assumptions to be used in deciding whether to purchase any
offered certificate.

           PERCENT OF INITIAL CERTIFICATE BALANCE OUTSTANDING FOR THE
           CLASS A-1 CERTIFICATES AT THE RESPECTIVE PERCENTAGES OF CPR

      DISTRIBUTION DATE IN           0%       25%      50%      75%     100%
---------------------------------  -------  -------  -------  -------  -------
Issue Date                          100%     100%     100%     100%     100%
September 2008                       90%      90%      90%      90%      90%
September 2009                       80%      80%      80%      80%      80%
September 2010                       66%      66%      66%      66%      66%
September 2011                       49%      49%      49%      49%      49%
September 2012 and thereafter         0%       0%       0%       0%       0%
Weighted average life (years)        3.4      3.4      3.3      3.3      3.2


                                      S-127



           PERCENT OF INITIAL CERTIFICATE BALANCE OUTSTANDING FOR THE
           CLASS A-2 CERTIFICATES AT THE RESPECTIVE PERCENTAGES OF CPR

      DISTRIBUTION DATE IN           0%       25%      50%      75%     100%
---------------------------------  -------  -------  -------  -------  -------
Issue Date                          100%     100%     100%     100%     100%
September 2008                      100%     100%     100%     100%     100%
September 2009                      100%     100%     100%     100%     100%
September 2010                      100%     100%     100%     100%     100%
September 2011                      100%     100%     100%     100%     100%
September 2012 and thereafter         0%       0%       0%       0%       0%
Weighted average life (years)        4.9      4.8      4.8      4.8      4.6

           PERCENT OF INITIAL CERTIFICATE BALANCE OUTSTANDING FOR THE
           CLASS A-3 CERTIFICATES AT THE RESPECTIVE PERCENTAGES OF CPR

      DISTRIBUTION DATE IN           0%       25%      50%      75%     100%
---------------------------------  -------  -------  -------  -------  -------
Issue Date                          100%     100%     100%     100%     100%
September 2008                      100%     100%     100%     100%     100%
September 2009                      100%     100%     100%     100%     100%
September 2010                      100%     100%     100%     100%     100%
September 2011                      100%     100%     100%     100%     100%
September 2012                      100%     100%     100%     100%     100%
September 2013                      100%     100%     100%     100%      99%
September 2014 and thereafter         0%       0%       0%       0%       0%
Weighted average life (years)        6.8      6.8      6.8      6.7      6.5

           PERCENT OF INITIAL CERTIFICATE BALANCE OUTSTANDING FOR THE
          CLASS A-AB CERTIFICATES AT THE RESPECTIVE PERCENTAGES OF CPR

      DISTRIBUTION DATE IN           0%       25%      50%      75%     100%
---------------------------------  -------  -------  -------  -------  -------
Issue Date                          100%     100%     100%     100%     100%
September 2008                      100%     100%     100%     100%     100%
September 2009                      100%     100%     100%     100%     100%
September 2010                      100%     100%     100%     100%     100%
September 2011                      100%     100%     100%     100%     100%
September 2012                      100%     100%     100%     100%     100%
September 2013                       80%      80%      80%      80%      80%
September 2014                       58%      58%      58%      58%      58%
September 2015                       24%      24%      24%      24%      24%
September 2016 and thereafter         0%       0%       0%       0%       0%
Weighted average life (years)        7.1      7.1      7.1      7.1      7.1


                                      S-128



           PERCENT OF INITIAL CERTIFICATE BALANCE OUTSTANDING FOR THE
           CLASS A-4 CERTIFICATES AT THE RESPECTIVE PERCENTAGES OF CPR

      DISTRIBUTION DATE IN           0%       25%      50%      75%     100%
---------------------------------  -------  -------  -------  -------  -------
Issue Date                          100%     100%     100%     100%     100%
September 2008                      100%     100%     100%     100%     100%
September 2009                      100%     100%     100%     100%     100%
September 2010                      100%     100%     100%     100%     100%
September 2011                      100%     100%     100%     100%     100%
September 2012                      100%     100%     100%     100%     100%
September 2013                      100%     100%     100%     100%     100%
September 2014                      100%     100%     100%     100%     100%
September 2015                      100%     100%     100%     100%     100%
September 2016                      100%     100%     100%     100%      98%
September 2017 and thereafter         0%       0%       0%       0%       0%
Weighted average life (years)        9.8      9.7      9.7      9.7      9.6

           PERCENT OF INITIAL CERTIFICATE BALANCE OUTSTANDING FOR THE
          CLASS A-1A CERTIFICATES AT THE RESPECTIVE PERCENTAGES OF CPR

      DISTRIBUTION DATE IN           0%       25%      50%      75%     100%
---------------------------------  -------  -------  -------  -------  -------
Issue Date                          100%     100%     100%     100%     100%
September 2008                      100%     100%     100%     100%     100%
September 2009                       99%      99%      99%      99%      99%
September 2010                       99%      99%      99%      99%      99%
September 2011                       99%      99%      99%      99%      99%
September 2012                       89%      89%      89%      89%      89%
September 2013                       86%      86%      86%      86%      86%
September 2014                       72%      72%      72%      72%      72%
September 2015                       72%      72%      72%      72%      72%
September 2016                       71%      71%      71%      71%      71%
September 2017 and thereafter         0%       0%       0%       0%       0%
Weighted average life (years)        8.6      8.6      8.6      8.6      8.5

           PERCENT OF INITIAL CERTIFICATE BALANCE OUTSTANDING FOR THE
           CLASS A-M CERTIFICATES AT THE RESPECTIVE PERCENTAGES OF CPR

      DISTRIBUTION DATE IN           0%       25%      50%      75%     100%
---------------------------------  -------  -------  -------  -------  -------
Issue Date                          100%     100%     100%     100%     100%
September 2008                      100%     100%     100%     100%     100%
September 2009                      100%     100%     100%     100%     100%
September 2010                      100%     100%     100%     100%     100%
September 2011                      100%     100%     100%     100%     100%
September 2012                      100%     100%     100%     100%     100%
September 2013                      100%     100%     100%     100%     100%
September 2014                      100%     100%     100%     100%     100%
September 2015                      100%     100%     100%     100%     100%
September 2016                      100%     100%     100%     100%     100%
September 2017 and thereafter         0%       0%       0%       0%       0%
Weighted average life (years)        9.9      9.9      9.9      9.9      9.7


                                      S-129



           PERCENT OF INITIAL CERTIFICATE BALANCE OUTSTANDING FOR THE
           CLASS A-J CERTIFICATES AT THE RESPECTIVE PERCENTAGES OF CPR

      DISTRIBUTION DATE IN           0%       25%      50%      75%     100%
---------------------------------  -------  -------  -------  -------  -------
Issue Date                          100%     100%     100%     100%     100%
September 2008                      100%     100%     100%     100%     100%
September 2009                      100%     100%     100%     100%     100%
September 2010                      100%     100%     100%     100%     100%
September 2011                      100%     100%     100%     100%     100%
September 2012                      100%     100%     100%     100%     100%
September 2013                      100%     100%     100%     100%     100%
September 2014                      100%     100%     100%     100%     100%
September 2015                      100%     100%     100%     100%     100%
September 2016                      100%     100%     100%     100%     100%
September 2017 and thereafter         0%       0%       0%       0%       0%
Weighted average life (years)        9.9      9.9      9.9      9.9      9.8

                        DESCRIPTION OF THE MORTGAGE POOL

GENERAL

      We intend to include the two hundred sixty-four (264) mortgage loans
identified on Appendix B to this prospectus supplement in the trust fund. The
mortgage pool consisting of those mortgage loans will have an initial mortgage
pool balance of $3,260,260,823. The mortgage pool will consist of two loan
groups. Loan group 1 will consist of two hundred eighteen (218) mortgage loans
and have an initial mortgage pool balance of $2,895,935,214. Loan group 2 will
consist of forty-six (46) mortgage loans and have an initial mortgage pool
balance of $364,325,609. However, the actual initial mortgage pool balance may
be as much as 5% smaller or larger than that amount if any of those mortgage
loans are removed from the mortgage pool or any other mortgage loans are added
to the mortgage pool. See "--Changes in Mortgage Pool Characteristics" below.

      The initial mortgage pool balance will equal the total cut-off date
principal balance of all the pooled mortgage loans. The cut-off date principal
balance of any mortgage loan included in the trust fund is equal to its unpaid
principal balance as of the cut-off date, after application of all monthly debt
service payments due with respect to the mortgage loan on or before that date,
whether or not those payments were received. The cut-off date principal balance
of each mortgage loan that we intend to include in the trust fund is shown on
Appendix B to this prospectus supplement. Those cut-off date principal balances
range from $850,000 to $247,302,419 and the average of those cut-off date
principal balances is $12,349,473.

      A description of the underwriting standards for each of Wells Fargo Bank,
National Association, Bear Stearns Commercial Mortgage, Inc., Principal
Commercial Funding II, LLC, Prudential Mortgage Capital Funding, LLC (and
Prudential Mortgage Capital Company, LLC) and Nationwide Life Insurance Company
are set forth in this prospectus supplement under "The Sponsors, Mortgage Loan
Sellers and Originators-- Wells Fargo Bank, National Association--Underwriting
Standards", "--Bear Stearns Commercial Mortgage, Inc.--BSCMI's Underwriting
Standards", "--Principal Commercial Funding II, LLC--Underwriting Standards",
"--Prudential Mortgage Capital Funding, LLC--PMCC's Underwriting Standards" and
"Nationwide Life Insurance Company--Underwriting Standards", respectively.

      The pooled mortgage loans included in this transaction were selected for
this transaction from mortgage loans specifically originated for securitizations
of this type by or on behalf of each mortgage loan seller taking into account,
among other factors, rating agency criteria and anticipated feedback,
anticipated subordinate investor feedback, property type and geographic
location.

      Each of the mortgage loans that we intend to include in the trust fund is
an obligation of the related borrower to repay a specified sum with interest.
Each of those mortgage loans is evidenced by one or more promissory notes and
secured by, among other things, a mortgage, deed of trust or other similar
security instrument that creates a mortgage lien on the fee


                                      S-130



ownership and/or leasehold interest of the related borrower or another party in
one or more commercial or multifamily real properties. That mortgage lien is, in
all cases, a first priority lien, subject only to Permitted Encumbrances.

CERTAIN CHARACTERISTICS OF THE MORTGAGE POOL

      Concentration of Mortgage Loans and Borrowers.

      Several of the pooled mortgage loans or groups of cross-collateralized and
cross-defaulted pooled mortgage loans have cut-off date principal balances that
are substantially higher than the average cut-off date principal balance. The
largest of the pooled mortgage loans or groups of cross-collateralized and
cross-defaulted pooled mortgage loans is the DRA / Colonial Office Portfolio
pooled mortgage loan, which has a cut-off date principal balance of $247,302,419
and represents 7.6% of the initial mortgage pool balance and 8.5% of the initial
loan group 1 balance. The ten largest pooled mortgage loans or groups of
cross-collateralized and cross-defaulted pooled mortgage loans have cut-off date
principal balances that collectively represent 36.6% of the initial mortgage
pool balance. Each of these loans is described on Appendix D to this prospectus
supplement.

      Cross-Collateralized Mortgage Loans and Multi-Property Mortgage Loans;
Mortgage Loans with Affiliated Borrowers

      The mortgage pool will include eighteen (18) mortgage loans, representing
21.5% of the initial mortgage pool balance (which includes seventeen (17)
mortgage loans in loan group 1 representing 23.8% of the initial loan group 1
balance and one (1) mortgage loan in loan group 2 representing 2.7% of the
initial loan group 2 balance), that are, in each such case, secured by two or
more properties. However, the amount of the mortgage lien encumbering a
particular property or group of those properties may be less than the full
amount of the related mortgage loan or group of cross-collateralized mortgage
loans, generally to minimize recording tax. In such instances, the mortgage
amount is generally set at an amount equal to a specified percentage (generally
ranging from 100% to 150%, inclusive) of the appraised value or allocated loan
amount for the particular property or group of properties. This would limit the
extent to which proceeds from that property or group of properties would be
available to offset declines in value of the other mortgaged properties securing
the same mortgage loan in the trust fund.

      In addition, the mortgage pool includes some groups of mortgage loans
where the mortgage loans in the particular group are not cross-collateralized or
cross-defaulted but the loans were made to borrowers related through common
ownership of partnership or other equity interests and where, in general, the
related mortgaged properties are commonly managed. The table below shows each
group of two or more pooled mortgage loans that--

      o     are not cross-collateralized or cross-defaulted (except as indicated
            below), but

      o     have the same or affiliated borrowers/owners, and

      o     have a total cut-off date principal balance (considering all loans
            in the group) that is equal to at least 1.0% of the initial mortgage
            pool balance.


                                      S-131



                                                                 % OF INITIAL
                                                                   MORTGAGE
               MORTGAGE LOAN/PROPERTY PORTFOLIO NAMES            POOL BALANCE
       ------------------------------------------------------ ------------------

       Group 1:
       DRA / Colonial Office Portfolio                               7.6%
       DRA Retail Portfolio                                          1.5%
                                                                   -------
                TOTAL FOR GROUP:                                     9.1%

       Group 2:
       Palm Valley Medical Building                                  0.7%
       Avondale Medical Building                                     0.5%
                                                                   -------
                TOTAL FOR GROUP:                                     1.2%

       Group 3:
       ANC - Parkway Medical                                         0.6%
       ANC - 1301 & 1401 GV Parkway                                  0.4%
                                                                   -------
                TOTAL FOR GROUP:                                     1.0%

      Due Dates. Subject, in some cases, to a next business day convention, all
of the pooled mortgage loans provide for scheduled payments of principal and/or
interest to be due on the first day of each month, except for forty-seven (47)
mortgage loans, representing 18.5% of the initial mortgage pool balance, which
provide for scheduled payments of principal and interest to be due on the fifth
day of each month. The mortgage loans have various grace periods. The due date
or the expiration of the grace period for monthly debt service payments (other
than balloon payments) may occur after the end of the collection period, but in
this event the applicable master servicer will be required to advance the
payment without advance interest accruing until the grace period expires. For
purposes of the preceding sentences, a grace period is the number of days before
a late payment charge is due on the mortgage loan, which may be different from
the date an event of default would occur under the mortgage loan. In no case
does the due date for a balloon payment - or the expiration of the late payment
charge grace period or the default grace period (whichever expires earlier) for
that payment - occur later than the seventh day of the month, subject to notice
requirements that apply in certain cases.

      Mortgage Rates; Calculations of Interest. Each of the pooled mortgage
loans currently accrues interest at the annual rate specified with respect to
that mortgage loan on Appendix B to this prospectus supplement. The mortgage
interest rate for each pooled mortgage loan is fixed for the remaining term of
the loan, except for (i) increases resulting from the application of default
interest rate following a default, (ii) in the case of a loan with an
anticipated repayment date, any increase described below that may occur if the
loan is not repaid by the anticipated repayment date and (iii) changes that
result from any other loan-specific provisions (if any) that are described on
the "Footnotes to Appendix B and C".

      Except for ARD Loans that remain outstanding past their respective
anticipated repayment dates, none of the mortgage loans that we intend to
include in the trust fund provides for negative amortization or for the deferral
of interest.

      Each of the mortgage loans that we intend to include in the trust fund
accrues interest on either an Actual/360 Basis or a 30/360 Basis.

      Amortization Characteristics. Two hundred sixty-four (264) of the mortgage
loans, representing 100.0% of the initial mortgage pool balance (which pooled
mortgage loans consist of 218 pooled mortgage loans in loan group 1,
representing 100.0% of the initial loan group 1 balance, and 46 pooled mortgage
loans in loan group 2, representing 100.0% of the initial loan group 2 balance),
are balloon loans that, in each case, provides for:

      o     an amortization schedule that is significantly longer than its
            remaining term to stated maturity (or anticipated repayment date)
            or, alternatively, for no amortization prior to maturity (or the
            anticipated repayment date); and

      o     a substantial payment of principal on its maturity date (unless the
            mortgage loan has an anticipated repayment date) generally equal to
            5% or more of the original mortgage loan amount.


                                      S-132



      Four (4) of the pooled mortgage loans, representing 0.8% of the initial
mortgage pool balance (which pooled mortgage loans consist of 1 pooled mortgage
loan in loan group 1, representing 0.1% of the initial loan group 1 balance, and
3 pooled mortgage loans in loan group 2, representing 6.3% of the initial loan
group 2 balance), are balloon mortgage loans that have original amortization
terms that exceed 360 months.

      See Schedule I to this prospectus supplement for the amortization
schedules for the pooled mortgage loans with nonstandard amortization schedules.

      Thirteen (13) of the pooled mortgage loans referred to in the preceding
paragraph, representing 6.5% of the initial mortgage pool balance (which pooled
mortgage loans consist of 13 pooled mortgage loans in loan group 1, representing
7.3% of the initial loan group 1 balance), are "ARD" or "hyperamortizing" loans
that provide material incentives (as described below) to, but do not require,
the related borrower to pay the mortgage loan in full by a specified date prior
to the stated maturity date. We consider that specified date to be the
anticipated repayment date for the mortgage loan. Because of these incentives,
we consider the ARD loans also to be balloon loans. We cannot assure you,
however, that these incentives will result in any of these pooled mortgage loans
being paid in full on or before its anticipated repayment date.

      One hundred nineteen (119) of the balloon mortgage loans (including
hyperamortizing loans), representing 40.2% of the initial mortgage pool balance
(which pooled mortgage loans consist of ninety-eight (98) pooled mortgage loans
in loan group 1, representing 38.9% of the initial loan group 1 balance, and
twenty-one (21) pooled mortgage loans in loan group 2, representing 50.2% of the
initial loan group 2 balance), provide for initial interest-only periods that
expire 12 to 84 months following their respective origination dates, and one (1)
of these balloon mortgage loans representing 0.3% of the initial mortgage pool
balance (and 0.3% of the initial group 1 balance), provides for a two (2) year
interest only period which is terminable at the related borrower's request if
the mortgaged property achieves a 1.17x debt service coverage ratio (based on an
amortizing payment); fifty (50) of the balloon mortgage loans (including
hyperamortizing loans), representing 34.8% of the initial mortgage pool balance
(which pooled mortgage loans consist of forty-one (41) pooled mortgage loans in
loan group 1, representing 35.2% of the initial loan group 1 balance, and nine
(9) pooled mortgage loans in loan group 2, representing 31.8% of the initial
loan group 2 balance), provide for no amortization and for interest-only
payments for their entire term to maturity or anticipated repayment date; and
one (1) of the balloon mortgage loans, representing 0.2% of the initial mortgage
pool balance (and 0.3% of the initial loan group 1 balance), provides for an
interest-only period that commences on the 39th payment following its
origination date and ends on the 56th payment following its origination date.

      In the case of each loan with an anticipated repayment date, the
provisions providing the related borrower with an incentive to repay on that
anticipated repayment date, which in each case will become effective as of that
anticipated repayment date, include:

      o     The accrual of interest in excess of the initial mortgage interest
            rate. The mortgage interest rate will generally increase by the
            excess of a specified yield on United States Treasury securities
            over the initial mortgage interest rate, a fixed number of
            percentage points or a sum of such excess and a fixed number of
            percentage points. The additional interest will generally be
            deferred and become payable (in some cases, with compound interest)
            only after the outstanding principal balance of the pooled mortgage
            loan is paid in full. Collections of this additional interest will
            be payable to the holders of the Class V certificates and will not
            be part of the Available Distribution Amount at any time.

      o     The application of excess cash flow from the mortgaged property to
            pay the principal amount of the pooled mortgage loan. The payment of
            principal will be in addition to the principal portion of the normal
            monthly debt service payment.

      Some of the pooled mortgage loans may, in each case, provide for a recast
of the amortization schedule and an adjustment of the monthly debt service
payments on the mortgage loan upon application of specified amounts of
condemnation proceeds or insurance proceeds to pay the related unpaid principal
balance or upon application of specified earnout escrow or holdback amounts if
certain property performance criteria are not satisfied. Some of the individual
pooled mortgage loans that are secured by multiple mortgaged properties and that
permit partial prepayments of the individual or aggregate indebtedness in
connection with releases of individual properties also provide for a recast of
the amortization and an adjustment of the monthly debt service payments on the
mortgage loan(s) upon any such prepayment and release.


                                      S-133



      With respect to some of the pooled mortgage loans that provide for the
accrual of interest on an Actual/360 Basis, the amount of the fixed periodic
payments was determined as if interest were to be calculated on a 30/360 Basis,
which will result in a higher payment due at maturity than would otherwise have
been the case.

      Voluntary Prepayment and Defeasance Provisions. As of the cut-off date,
the following prepayment restrictions and defeasance provisions applied to the
pooled mortgage loans:

      o     One hundred seventy-six (176) pooled mortgage loans, representing
            72.4% of the initial mortgage pool balance (which pooled mortgage
            loans consist of 152 pooled mortgage loans in loan group 1,
            representing 73.6% of the initial loan group 1 balance, and 24
            pooled mortgage loans in loan group 2, representing 62.9% of the
            initial loan group 2 balance), prohibit voluntary principal
            prepayments for a period ending on a date determined by the related
            mortgage loan documents (which may be the maturity date), which
            period is referred to in this prospectus supplement as a lock-out
            period, but permit the related borrower, after an initial period of
            at least two years following the date of initial issuance of the
            series 2007-PWR17 certificates, to defease the pooled mortgage loan
            by pledging certain government securities and obtaining the release
            of all or a portion of the mortgaged property from the lien of the
            mortgage.

      o     Twenty-nine (29) pooled mortgage loans, representing 11.4% of the
            initial mortgage pool balance (which pooled mortgage loans consist
            of 22 pooled mortgage loans in loan group 1, representing 11.8% of
            the initial loan group 1 balance, and 7 pooled mortgage loans in
            loan group 2, representing 8.2% of the initial loan group 2
            balance), initially prohibit voluntary principal prepayments during
            a lock-out period, and following the lock-out period have provisions
            that both (i) require that any voluntary principal prepayments be
            accompanied by a prepayment premium or yield maintenance charge
            calculated on the basis of the greater of a yield maintenance
            formula and a specified percentage of the amount prepaid (which
            percentage may change over time), and (ii) after an initial period
            of at least two years following the date of the issuance of the
            series 2007-PWR17 certificates, permit the related borrower to
            defease the pooled mortgage loan by pledging certain government
            securities and obtaining the release of the mortgaged property from
            the lien of the mortgage.

      o     Forty-three (43) pooled mortgage loans, representing 10.7% of the
            initial mortgage pool balance (which pooled mortgage loans consist
            of 35 pooled mortgage loans in loan group 1, representing 10.9% of
            the initial loan group 1 balance, and 8 pooled mortgage loans in
            loan group 2, representing 9.2% of the initial loan group 2
            balance), initially prohibit voluntary principal prepayments during
            a lock-out period, and following the lock-out period require that
            voluntary principal prepayments be accompanied by a prepayment
            premium or yield maintenance charge calculated on the basis of the
            greater of a yield maintenance formula and a specified percentage of
            the amount prepaid (which percentage may change over time).

      o     Fourteen (14) pooled mortgage loans, representing 5.0% of the
            initial mortgage pool balance (which pooled mortgage loans consist
            of 8 pooled mortgage loans in loan group 1, representing 3.4% of the
            initial loan group 1 balance, and 6 pooled mortgage loans in loan
            group 2, representing 17.9% of the initial loan group 2 balance),
            have no lock-out period and initially require that any voluntary
            principal prepayments be accompanied by a prepayment premium or
            yield maintenance charge calculated on the basis of the greater of a
            yield maintenance formula and a specified percentage of the amount
            prepaid (which percentage may change over time).

      o     Two (2) pooled mortgage loans, representing 0.5% of the initial
            mortgage pool balance (which pooled mortgage loans consist of 1
            pooled mortgage loan in loan group 1, representing 0.3% of the
            initial loan group 1 balance, and 1 pooled mortgage loan in loan
            group 2, representing 1.8% of the initial loan group 2 balance),
            initially prohibit voluntary principal prepayments during a lock-out
            period and following the lock-out period require that voluntary
            principal prepayments be accompanied by a prepayment premium or
            yield maintenance charge calculated on the basis of the greater of a
            yield maintenance formula and a specified percentage of the amount
            prepaid (which percentage may change over time), followed by a
            period when the loans have provisions that both (i) require that any
            voluntary principal prepayments must be accompanied by a prepayment
            premium or yield maintenance charge calculated on the basis of the
            greater of a yield maintenance formula and a specified percentage of
            the amount prepaid (which percentage may change over


                                      S-134



            time) and (ii) only after an initial period of at least two years
            following the date of the issuance of the series 2006-PWR17
            certificates, permit the related borrower to defease the pooled
            mortgage loan by pledging certain government securities and
            obtaining the release of the mortgaged property from the lien of the
            mortgage.

      Notwithstanding the foregoing, the mortgage loans generally provide for
open periods of various terms prior to and including the maturity date or
anticipated repayment date in which the related borrower may prepay the mortgage
loan without prepayment premium or defeasance requirements.

      Additionally, under certain circumstances, certain pooled mortgage loans
permit prepayments, in whole or in part, despite lock-out periods that may
otherwise apply. See "--Partial Release; Substitutions" below.

      See Appendix B to this prospectus supplement for the prepayment
restrictions applicable to each pooled mortgage loan.

      In connection with the origination of certain mortgage loans, the related
borrower was required to escrow funds or post a letter of credit related to
obtaining certain performance objectives and, in some of these cases, those
performance objectives may include reaching targeted debt service coverage
levels or satisfying leasing criteria with respect to the property as a whole or
particular portions thereof. Such funds will be released to the related borrower
upon the satisfaction of certain conditions. Additionally, such mortgage loans
allow or, in certain cases, require that such escrowed funds be applied to
reduce the principal balance of the related mortgage loan if such conditions are
not met. If such conditions are not satisfied, if the mortgagee has the
discretion to retain the cash or letter of credit as additional collateral and
if the pooled mortgage loan is principally serviced and administered under the
Series 2007-PWR17 pooling and servicing agreement, the applicable master
servicer will generally be directed in the Series 2007-PWR17 pooling and
servicing agreement to hold, when permitted, the escrows, letters of credit or
proceeds of such letters of credit as additional collateral and not use such
funds to reduce the principal balance of the related mortgage loan, unless
holding such funds would otherwise be inconsistent with the Servicing Standard.
If such funds are applied to reduce the principal balance of the mortgage loan,
the trust fund would experience an early prepayment that may adversely affect
the yield to maturity on your Certificates. In some cases, the related loan
documents do not require payment of a Yield Maintenance Charge or Prepayment
Premium in connection with such prepayment. In addition, certain other mortgage
loans have performance escrows or letters of credit; however, these loans do not
contain conditions allowing the lender to use such funds to reduce the principal
balance of the related mortgage loan unless there is an event of default. See
the "Footnotes to Appendix B and C" in this prospectus supplement.

      In general, if defeasance is permitted under a pooled mortgage loan, the
defeasance collateral must consist of Government Securities.

      Under each pooled mortgage loan that provides for the payment of a Yield
Maintenance Charge in connection with a principal prepayment, the amount of the
charge is generally calculated so as to result in a payment to the lender that
is equal to the difference between (a) the present value of the remaining
scheduled principal and interest payments that would have become due with
respect to the prepaid portion of the pooled mortgage loan had the prepayment
not occurred discounted at a rate generally equal to the yield to maturity on
specified United States Treasury securities with a maturity generally
corresponding to the maturity date or anticipated repayment date of the pooled
mortgage loan, determined on a date close to the date of the prepayment, minus
(b) the amount of the prepayment. In certain cases, the amount of the Yield
Maintenance Charge is subject to a minimum amount that is equal to a fixed
percentage of the amount of the principal prepayment. The discount rate to be
used in the calculation of a Yield Maintenance Charge is generally equal to the
rate which, when compounded monthly, is equal to the semi-annual yield (plus
applicable spread, if any) of the corresponding United States Treasury
securities described above. In some cases, the relevant pooled mortgage loan
provides for the use of a spread in determining the discount rate. In other
cases, the relevant pooled mortgage loan does not provide for the use of a
spread in determining the discount rate.


                                      S-135



      Partial Release; Substitutions. Some of the pooled mortgage loans or
groups of cross collateralized pooled mortgage loans that are secured by two or
more mortgaged properties, and some of the pooled mortgage loans that are
secured by a mortgaged property that consists of multiple parcels, permit the
borrower to obtain the release of the mortgage on one or more of the properties
or parcels upon a partial prepayment or partial defeasance of the loan or group
or a substitution of all or some of the mortgaged properties or parcels (in each
case, subject to the satisfaction of various conditions). The following
paragraphs summarize the related provisions for releases in connection with
partial prepayment, partial defeasance and substitution.

      In the case of the multi-property pooled mortgage loan secured by the
mortgaged properties collectively identified on Appendix B to this prospectus
supplement as DRA / Colonial Office Portfolio, representing 7.6% of the initial
mortgage pool balance (and 8.5% of the initial loan group 1 balance), the loan
documents permit the following: (i) following the expiration of the defeasance
lockout period, the release of an individual property, subject to the
satisfaction of certain conditions, including: (A) partial defeasance in an
amount equal to either (1) 105% of the allocated loan amount for the individual
property being released, if the sum of the allocated loan amounts for all of the
individual properties which have been and are being released is less than or
equal to 20% of the original principal balance, or (2) 110% of the allocated
loan amount for the individual property being released, if the sum of the
allocated loan amounts for all of the individual properties which have been and
are being released is greater than 20% of the original principal balance; (B)
the debt service coverage ratio after the release is at least equal to 1.41x,
(C) the loan-to-value ratio after the release is not greater than 79.5%, and (D)
delivery of confirmation from the rating agencies to the effect that such
release will not result in a qualification, downgrade or withdrawal of any
rating then assigned to the series 2007-PWR17 certificates; If the debt service
coverage ratio and/or loan-to-value ratio tests above would not be satisfied,
the related borrowers may either (x) increase the release price to an amount
which would cause the debt service coverage ratio and/or loan-to-value ratio
tests to be satisfied or (y) deposit cash or a letter of credit in an amount
which, if applied to the outstanding principal balance of the loan, would cause
the debt service coverage ratio and/or loan-to-value ratio tests to be
satisfied; in addition, with respect to individual properties located in Florida
or Alabama, in lieu of a release of lien, the note and related loan rights, as
severed in an amount equal to the release price otherwise payable, can be
assigned to any non-borrower affiliated party designated by borrower (ii) at any
time, the portion of the individual property located at 950 Market Promenade
Avenue, Lake Mary, Florida (the "Colonial Town Park Property") which contains
the Ruth's Chris restaurant (the "Ruth's Chris Property") may be released,
subject to the satisfaction of certain conditions, including: (A) Borrower's
paying to the lender an amount equal to the sum of (1) the greater of (a) the
net proceeds for the sale of the Ruth's Chris Property and (b) $2,160,000, and
(2) any additional amount which would be required to purchase defeasance
securities to partially defease the amount of the loan being prepaid, (B) a
legal subdivision is completed between the Ruth's Chris Property and the
remainder of the Colonial Town Park Property, and (C) if requested by lender,
delivery of written confirmation from the rating agencies to the effect that
such release will not result in a qualification, downgrade or withdrawal of any
rating then assigned to the series 2007-PWR17 certificates; (iii) upon the
request of all borrowers, severance of borrower(s)' obligations permitted (such
that new loans are created equal to original allocated loan amounts of new loan
properties, and collateral is likewise apportioned), subject to certain
conditions, including (A) aggregate original allocated loan amounts (A-1, A-2
and A-3 Notes) of all new loan properties shall not exceed $44,116,711 (or
$55,643,044 if first severance occurs after making of future advance); (B) debt
service coverage ratio for remaining (i.e., non-new loan properties) properties
is at least 1.41x, and debt service coverage ratio for new loan properties is at
least 1.20x; (C) loan-to-value ratio for remaining properties is not greater
than 79.5%, and loan-to-value ratio for new loan properties is not greater than
75%; (D) delivery of "no downgrade" confirmation from applicable rating
agencies; and (iv) collateral substitution to effect release of up to 50% of the
individual properties comprising the mortgaged properties, subject to certain
conditions, including (A) the loan-to-value ratio following the substitution is
not greater than 79.5%, (B) the debt service coverage ratio following the
release is equal to or greater than 1.41x, (C) the sum of the allocated loan
amount of the individual property plus the allocated loan amounts of all other
individual properties which have previously been substituted does not exceed 50%
of the original principal balance of the loan, and (D) if requested by lender,
delivery of written confirmation from the rating agencies to the effect that
such release will not result in a qualification, downgrade or withdrawal of any
rating then assigned to the series 2007-PWR17 certificates and any other
securities secured by the DRA / Colonial Office Portfolio Loan Group.

      In the case of the multi-property pooled mortgage loan secured by the
mortgaged properties collectively identified on Appendix B to this prospectus
supplement as RRI Hotel Portfolio, representing 5.7% of the initial mortgage
pool balance (and 6.4% of the initial loan group 1 balance), the related
borrower is entitled to obtain the release of an individual mortgaged property
through prepayment or partial defeasance, subject to the satisfaction of certain
conditions set forth in the mortgage loan documents including, among others: (1)
any prepayment or partial defeasance may occur after the earlier of the date
occurring (a) three years after the origination date of the RRI Hotel Portfolio
Whole Loan or (b) two years after the


                                      S-136



securitization of all loans comprising the RRI Hotel Portfolio Whole Loan; (2)
prepayment or partial defeasance is in an amount equal to or greater than the
adjusted release price of the individual property to be released (the "RRI
Released Property"), which price is the greater of (a) 115% of allocated loan
amount and (b) an amount which would result in a debt-yield immediately after
the proposed release of the RRI Released Property to be equal to or greater than
(i) the release debt-yield (which is the product of 8.88% multiplied by a
fraction, the numerator of which is the sum of (A) the allocated loan amounts
and (B) the mezzanine allocated loan amounts of the individual properties
comprising the RRI Hotel Portfolio, including the RRI Released Property, and the
denominator of which is the sum of (A) the then current amortized allocated loan
amounts and (B) the then current amortized mezzanine allocated loan amounts of
all of the individual properties comprising the RRI Hotel Portfolio, including
the RRI Released Property (the "Release Debt Yield")) and (ii) the debt-yield
(which is determined by dividing the net operating income of the individual
properties comprising the RRI Hotel Portfolio for the immediately preceding
twelve month period, less certain deductions specified in the related mortgage
loan documents, by the outstanding principal balances of the RRI Hotel Portfolio
Loan Group and the related mezzanine loan (the "Debt-Yield")) as of the date
immediately preceding the release of the RRI Released Property); (3) in
connection with a prepayment made before June 1, 2017, payment of an amount
equal to the prepayment penalty or yield maintenance charge with respect to the
principal amount prepaid; (4) following the release, the debt service coverage
ratio for the remaining properties comprising the RRI Hotel Portfolio (the "RRI
Remaining Properties") is equal to or exceeds the greater of (i) the debt
service coverage ratio in effect as of the origination date and (ii) the debt
service coverage ratio for the RRI Remaining Properties for the twelve full
calendar months immediately preceding the release of the RRI Release Property;
(5) following the release, the Debt-Yield for the RRI Remaining Properties is
not less than the greater of: (i) the Release Debt-Yield and (ii) the Debt-Yield
as calculated by lender as of the date immediately preceding the release of the
RRI Released Property; (6) the adjusted release price paid to lender in
connection with the release of the RRI Released Property is applied pro rata and
pari passu to the reduction of the outstanding principal balances of note A-1,
note A-2 and note A-3 of the RRI Hotel Portfolio Loan Group; (7) concurrently
with the prepayment or partial defeasance of the adjusted release price, the
related mezzanine borrower makes a partial prepayment of the related mezzanine
loan equal to the related mezzanine adjusted release price applicable to the RRI
Released Property, together with any related interest, fees, prepayment premiums
or other amounts payable under the related mezzanine loan documents in
connection with such prepayment, including, interest which would have accrued on
the outstanding principal balance of the related mezzanine loan through the next
payment date pursuant to the related mezzanine loan documents; and (8) in
connection with a partial defeasance, the borrower will deliver rating agency
confirmation that the release will not result in a downgrade, withdrawal or
qualification of the ratings then assigned to the series 2007-PWR17
certificates. In addition, on any date that is two years after the Issue Date,
the borrower is entitled to substitute any one or more of the mortgaged
properties (the "RRI Substituted Property") with another hotel property of like
kind, quality and cash flow (the "RRI Substitute Property"), subject to
satisfaction of certain conditions set forth in the mortgage loan documents
including, among others: (i) not more than five of the mortgaged properties may
be the subject of a substitution (individually or in the aggregate); (ii) the
fair market value of the RRI Substitute Property is not less than one hundred
percent of the greater of (a) the fair market value of the RRI Substituted
Property as of the origination date and (b) the fair market value of the RRI
Substituted Property as of the date immediately preceding the substitution;
(iii) after giving effect to the substitution, the debt service coverage ratio
is not less than the greater of: (a) the debt service coverage ratio for the RRI
Hotel Portfolio as of the origination date and (b) the debt service coverage
ratio for the RRI Hotel Portfolio as of the date immediately preceding the
substitution; (iv) after giving effect to the substitution, the Debt-Yield is
not less than the greater of: (a) the Debt-Yield as of the origination date and
(b) the Debt-Yield as of the date immediately preceding the substitution; (v)
the net operating income for the RRI Substitute Property for the twelve month
period immediately preceding the substitution is greater than 100% of the net
operating income for the RRI Substituted Property for the twelve month period
immediately preceding the substitution; and (vi) the lender must receive rating
agency confirmation that the substitution would not result in the downgrade,
withdrawal or qualification of the then current ratings on the series 2007-PWR17
certificates and any other securities secured by the RRI Hotel Portfolio Loan
Group.

      In the case of the pooled mortgage loan secured by the mortgaged
properties identified on Appendix B to this prospectus supplement as Logan Hotel
Portfolio, representing 2.2% of the initial mortgage pool balance (and 2.4% of
the initial loan group 1 balance), the borrower is entitled to obtain the
release of an individual mortgaged property through partial defeasance or
prepayment, subject to the satisfaction of certain conditions set forth in the
mortgage loan documents including, among others: (i) any partial defeasance is
on a date that is two years after the closing date and prior to December 31,
2011, and any prepayment is on a date on or after December 31, 2011; (ii) the
partial defeasance or prepayment is in a principal amount of 110% of the
allocated loan amount for the property being released (which is $40,000,000 for
the Holiday Inn property, $6,750,000 for the Radisson property and $23,550,000
for the Doubletree property); (iii) after giving effect to the release, the debt
service coverage ratio for the remaining properties comprising the Logan Hotel
Portfolio (the "Logan Hotel Remaining Property") is equal to or exceeds the
greater of (a) 1.40x multiplied by the allocated loan amount of the


                                      S-137



Logan Hotel Remaining Property and divided by the principal balance of the
pooled mortgage loan immediately after the release and (b) the debt service
coverage ratio for the Logan Hotel Remaining Property for the twelve full
calendar months immediately prior to the release; (iv) after giving effect to
the release, the loan-to-value ratio for the Logan Hotel Remaining Property is
equal to or lesser than (a) 74.31% multiplied by the principal balance of the
pooled mortgage loan immediately after the release and divided by the sum of the
allocated loan amount of the Logan Hotel Remaining Property and (b) the
loan-to-value ratio for the mortgaged property comprising the Logan Hotel
Portfolio immediately preceding the release; and (v) in the case of a partial
defeasance, the lender receives written confirmation from the Rating Agencies
that the release will not result in a downgrade, withdrawal or qualification of
the ratings assigned to the series 2007-PWR17 certificates.

      In the case of the multi-property pooled mortgage loan secured by the
mortgaged properties collectively identified on Appendix B to this prospectus
supplement as DRA Retail Portfolio, representing 1.5% of the initial mortgage
pool balance (and 1.7% of the initial loan group 1 balance), the loan documents
permit the partial release and/or partial defeasance of either of two of the
three constituent properties (Smithtown and Redwood City) following prepayment
lockout period subject to certain conditions, including (i) payment of a release
price equal to 110% of the allocated loan amount for the release property
(including applicable prepayment charges), or partial defeasance in an amount
equal to 110% of the allocated loan amount for the released property, (ii)
following the release, the remaining properties have a loan-to-value ratio of
not more than 78.3%, provided that the borrower may pay down the loan or provide
a letter of credit to satisfy the related loan-to-value ratio test, (iii)
following the release, the remaining properties have a debt service coverage
ratio at least equal to or greater than 1.25x; provided that the borrower may
pay down the loan or provide a letter of credit to satisfy the related debt
service coverage ratio test; (iv) and the lender receives written confirmation
from the Rating Agencies that such release will not result in a downgrade,
withdrawal or qualification of the ratings assigned to the series 2007-PWR17
certificates.

      In the case of the multi-property pooled mortgage loan secured by the
mortgaged properties collectively identified on Appendix B to this prospectus
supplement as Szeles Portfolio II, representing 0.9% of the initial mortgage
pool balance (and 1.1% of the initial loan group 1 balance), the loan documents
permit the partial release of up to three of the mortgaged properties through
partial defeasance or prepayment, subject to the satisfaction of certain
conditions set forth in the mortgage loan documents, including, among others:
(i) after giving effect to the release, the aggregate debt service coverage
ratio for the remaining properties must not be less than 1.25x and the aggregate
loan-to-value ratio must not exceed 75%; (ii) (a) any partial defeasance is on a
date that is 25 months from the closing date until and including the date that
is four years after the origination date and (b) (1) with respect to the release
of the first mortgaged property, a portion of the pooled mortgage loan is
defeased in an amount equal to not less than 110% of the allocated loan amount
for that mortgaged property and (2) with respect to the release of the second
and third mortgaged properties, respectively, a portion of the pooled mortgage
loan is defeased in an amount equal to not less than 120% of the allocated loan
amount for the applicable mortgaged property; and (iii) in connection with any
release through partial prepayment, the release price is (a) for the release of
the first mortgaged property, a principal amount of not less than 110% of the
allocated loan amount for that mortgaged property plus yield maintenance and (b)
for the release of the second and third mortgaged properties, respectively, a
principal amount of not less than 120% of the applicable allocated loan amount
for the applicable mortgaged property plus yield maintenance. In addition, at
any time after January 13, 2010 and prior to December 5, 2016, the borrower may
obtain the release of up to two of the mortgaged properties per calendar year
(each, a "Substituted Property" and collectively, the "Substituted Properties")
by substituting therefor another office property of similar size, quality and
location (a "Substitute Property"), subject to the satisfaction of certain
conditions set forth in the mortgage loan documents, including, among others:
(i) the aggregate allocated loan amounts of all Substituted Properties must not
exceed $14,850,000; (ii) the lender must have received confirmation from each of
the Rating Agencies to the effect that the substitution will not result in a
qualification, downgrade or withdrawal of any of its then current ratings of the
series 2007-PWR17 certificates; (iii) after giving effect to the substitution,
the debt service coverage ratio of the pooled mortgage loan must be at least the
greater of (a) a debt service coverage ratio, including the Substituted Property
but excluding the Substitute Property, of 1.20x or (b) the debt service coverage
ratio, including the Substituted Property but excluding the Substitute Property,
as of the date immediately preceding the substitution; (iv) after giving effect
to the substitution, the loan-to-value ratio of the pooled mortgage loan must
not be greater than (a) 72.4% or (b) the loan-to-value ratio as of the date
immediately preceding the substitution; and (v) no Substitute Property may be
the subject of a subsequent substitution.

      In the case of the multi-property pooled mortgage loan secured by the
mortgaged properties collectively identified on Appendix B to this prospectus
supplement as Space Center Storage Portfolio, representing 0.7% of the initial
mortgage pool balance (and 0.8% of the initial loan group 1 balance), at any
time, the related borrower is entitled to obtain a release of one or more of the
mortgaged properties through prepayment of the pooled mortgage loan, subject to
the satisfaction of certain conditions set forth in the mortgage loan documents,
including, among others: (i) prepayment of the pooled mortgage


                                      S-138



loan in a principal amount equal to 115% of the allocated loan amount for the
mortgaged property being released; (ii) payment of a prepayment premium or yield
maintenance charge with respect to the principal amount prepaid; and (iii) after
giving effect to the release, the aggregate debt service coverage ratio for the
remaining properties must not be less than 1.20x and the aggregate loan-to-value
ratio for the remaining properties must not exceed 75%. In addition, at any
time, the related borrower is entitled to obtain the release of one or more of
the mortgaged properties by substituting therefore another property of similar
quality and location, subject to the satisfaction of certain conditions set
forth in the mortgage loan documents, including, among others: (i) the related
borrower may not substitute more than 10% of the original principal balance of
the pooled mortgage loan in any given calendar year or 30% of the original
principal balance of the pooled mortgage loan during the term of the pooled
mortgage loan (in each case, calculated based on the aggregate allocated loan
amounts of the substituted properties); (ii) after giving effect to the
substitution, (a) the aggregate debt service coverage ratio of mortgaged
properties must not be less than the greater of the aggregate debt service
coverage ratio immediately prior to the substitution or the aggregate debt
service coverage ratio at origination, and (b) the debt service coverage ratio
of the proposed substitute property must not be less than the greater of 1.20x
or the debt service coverage ratio of the substituted property immediately prior
to the substitution; (iii) after giving effect to the substitution, the
loan-to-value ratio of the proposed substitute property must not exceed the
lesser of 75% or the loan-to-value ratio of the substituted property immediately
prior to substitution; and (iv) if required by the Rating Agencies, the lender
must have received confirmation by each of the Rating Agencies to the effect
that the substitution will not result in a qualification, downgrade or
withdrawal of any of its then current ratings of the series 2007-PWR17
certificates.

      In the case of the pooled mortgage loan secured by the mortgaged
properties identified on Appendix B to this prospectus supplement as Fabco
Stores Portfolio, representing 0.5% of the initial mortgage pool balance (and
0.6% of the initial loan group 1 balance), the borrower is entitled to obtain
the release of an individual mortgaged property through partial defeasance,
subject to the satisfaction of certain conditions set forth in the mortgage loan
documents including, among others: (i) any partial defeasance is on a date that
is two years after the closing date; (ii) the partial defeasance is in a
principal amount of not less than 125% of the allocated loan amount for the
property being released (which is $2,130,000 for the 5204 Fifth Avenue property,
$2,130,000 for the 5208 Fifth Avenue property, $4,620,000 for the 119-18 Liberty
Avenue property, $4,390,000 for the 1151 & 1153 Liberty Avenue property and
$3,880,000 for the 122 East 125th Street property); (iii) after giving effect to
the release, the debt service coverage ratio for the remaining properties
comprising the Fabco Stores Portfolio (the "Fabco Stores Remaining Property") is
no less than the greater of (a) the debt service coverage ratio which existed as
of the date immediately preceding the release and (b) 1.20x for the preceding
twelve months; (iv) after giving effect to the release, the loan-to-value ratio
for the Fabco Stores Remaining Property is no more than 75%; and (v) the lender
receives written confirmation from the Rating Agencies that the release will not
result in a downgrade, withdrawal or qualification of the ratings assigned to
the series 2007-PWR17 certificates.

      In the case of the pooled mortgage loan secured by the mortgaged property
identified on Appendix B to this prospectus supplement as AMC Leawood 20,
representing 0.5% of the initial mortgage pool balance (and 0.5% of the initial
loan group 1 balance), at any time, the related borrower may, subject to the
lender's sole discretion, obtain a release of an unimproved portion of the
mortgaged property used for parking (the "Substituted Property") by substituting
other property of like kind and quality acquired by the borrower that is
contiguous with the remaining property (individually, a "Substitute Property"
and collectively, the "Substitute Properties"), subject to the satisfaction of
certain conditions set forth in the mortgage loan documents including, among
others: (i) lender has received an appraisal of the mortgaged property
reflecting values for the mortgaged property before and after the proposed
substitution, dated no more than sixty (60) days prior to the substitution date,
by an appraiser acceptable to the Rating Agencies; (ii) the fair market value of
the mortgaged property after the substitution is not less than the greater of
(A) the fair market value of the mortgaged property as at origination and (B)
the fair market value of the mortgaged property as of the date immediately
preceding the substitution, which determination will be made by the lender based
on the appraisals delivered pursuant to clause (i) above; (iii) the lender must
have received confirmation by each of the Rating Agencies to the effect that the
substitution will not result in a qualification, downgrade or withdrawal of any
of its then current ratings of the series 2007-PWR17 certificates; (iv) at the
time of such substitution, there exists no event of default under the loan
documents; and (v) lender has received a Phase I environmental report acceptable
to lender and, if recommended under the Phase I environmental report, a Phase II
environmental report acceptable to lender, which concludes that the Substitute
Property does not contain any hazardous materials and is not subject to any risk
of contamination from any off-site hazardous materials.

      In the case of the pooled mortgage loan secured by the mortgaged property
identified on Appendix B to this prospectus supplement as East Main St,
representing 0.3% of the initial mortgage pool balance (and 0.4% of the initial
loan group 1 balance), the loan documents permit, following the defeasance
lockout period, the release of either of two constituent


                                      S-139



properties in conjunction with partial defeasance subject to certain conditions,
including (i) payment of a release price equal to 115% of allocated loan amount
for the property being released, (ii) following the release, the remaining
properties have a loan-to-value ratio (based on the allocated loan amount rather
than release price) of not more than 80%, (iii) following the release, the
remaining properties have a debt service coverage ratio at least equal to or
greater than 1.20x; and (iv) the lender receives written confirmation from the
Rating Agencies that such release will not result in a downgrade, withdrawal or
qualification of the ratings assigned to the series 2007-PWR17 certificates.

      In the case of the multi-property pooled mortgage loan secured by the
mortgaged properties collectively identified on Appendix B to this prospectus
supplement as Richmond Apartment Portfolio, representing 0.3% of the initial
mortgage pool balance (and 2.7% of the initial loan group 2 balance), the
borrower is entitled to obtain a release of either, but not both, the Stuart
Court mortgaged property or the Chesterfield mortgaged property through partial
defeasance or prepayment (at any time when defeasance is otherwise permitted
under the pooled mortgage loan), subject to satisfaction of certain conditions
set forth in the mortgage loan documents including, among others: (i) payment of
a release price equal to 125% of the allocated loan amount for that mortgaged
property, together with yield maintenance or defeasance of a portion of the
pooled mortgage loan in an amount equal to 125% of the allocated loan amount for
that mortgaged property; (ii) after giving effect to any such release, the
remaining property has a loan-to-value ratio of not greater than 75%; and (iii)
after giving effect to the release, the debt service coverage ratio for the
remaining mortgaged property is at least equal to 1.25x.

      In the case of the pooled mortgage loan secured by the mortgaged property
identified on Appendix B to this prospectus supplement as Hillcrest Shopping
Center, representing 0.3% of the initial mortgage pool balance (and 0.3% of the
initial loan group 1 balance), provided that a default does not exist under any
of the related loan documents, the borrower is entitled to obtain a release of a
parcel subject to the leasehold mortgage subject to satisfaction of certain
conditions set forth in the mortgage loan documents including, among others: (i)
the borrower shall have delivered to the lender evidence, satisfactory to
lender, that the number of parking spaces in the remainder of the pooled
mortgaged property (the "Remaining Property") after the release shall satisfy
all zoning requirements of the City of Lower Burrell; (ii) in the event that any
of the tenants under the leases for space in the Remaining Property had the
right to the use of the released parcel (the "Release Parcel") for parking,
access, or otherwise, the borrower shall have obtained releases from such
tenants waiving any such rights; (iii) the release and the conveyance of the
Release Parcel shall not constitute a default under any of the leases for space
in the mortgaged property; (iv) any reciprocal easement agreement encumbering
the Remaining Property intended to be entered into between borrower and any
transferee of the Release Parcel shall be subject to the prior review and
approval of the lender; and (v) the borrower shall reimburse the lender for all
related costs.

      In the case of the multi-property pooled mortgage loan secured by the
mortgaged properties collectively identified on Appendix B to this prospectus
supplement as Rice Creek/Aetrium Portfolio, representing 0.3% of the initial
mortgage pool balance (and 0.3% of the initial loan group 1 balance), the loan
documents permit the release of the Aetrium Office Building property through
partial defeasance, subject to the satisfaction of certain conditions set forth
in the mortgage loan documents, including, among others: (i) defeasance in the
amount of $3,125,000 of the principal amount of the pooled mortgage loan; (ii)
after giving effect to the release, the debt service coverage ratio for the
remaining property must not be less than 1.25x; provided that, in the event that
the foregoing debt service coverage ratio is not satisfied, the borrower may
defease a portion of the principal amount of the pooled mortgage loan in an
amount sufficient to satisfy such requirement; (iii) after giving effect to the
release, (a) the ratio of the original allocated loan amount of the remaining
property to the value of the remaining property must not exceed 65% and (b) the
ratio of the original allocated loan amount of the remaining property to the "go
dark" value of the remaining property must not exceed 90%; provided, however,
that in the event that the foregoing loan-to-value ratio is not satisfied, the
borrower may defease a portion of the principal amount of the pooled mortgage
loan in an amount sufficient to satisfy such requirement; and (iv) in the event
that a single tenant other than UGS Corp. accounts for 50% or more of the net
rentable area or gross potential rent of the Rice Creek Business Center III
property, the lender will have the right to review and approve the credit of
such tenant. In addition, the borrower may obtain the release of a parcel of
unimproved land as specified in the loan documents (the "Excess Release Parcel")
subject to the satisfaction of certain conditions set forth in the mortgage loan
documents, including, among others: (i) the borrower must provide evidence that
from and after the release of the Excess Release Parcel (a) no acts relating to
the development, further subdivision, construction or use of the Excess Release
parcel can affect the compliance of the remainder of the pooled mortgaged
property (the "Remaining Property") with all legal requirements, (b) the
Remaining Property will have available to it all necessary utility services for
the development, use, occupancy and operation of the Remaining Property, as well
as adequate, free, unimpeded and unencumbered access to and from all adjacent
public roads, (iii) the Excess Release Parcel must be unimproved and may not
include any access road or easement; and (iv) payment of a release price of a
maximum of


                                      S-140



$59,242 (or a lesser amount as specified in the loan documents if only a portion
of the Excess Release Parcel is released) plus the applicable prepayment
premium.

      In the case of the multi-property pooled mortgage loan secured by the
mortgaged properties collectively identified on Appendix B to this prospectus
supplement as Iskalo Office and Retail Portfolio, representing 0.2% of the
initial mortgage pool balance (and 0.2% of the initial loan group 1 balance), at
any time after the expiration of the applicable prepayment lockout period, the
borrower is entitled to obtain a partial release of the mortgaged properties,
subject to satisfaction of certain conditions set forth in the mortgage loan
documents including, among others: (i) the payment of a sum equal to the greater
of (a) the sum of 110% of the applicable allocated loan amount for the property
being released (which is $4,100,000 for 30 and 36 North Union Road, $1,650,000
for 4600 Main Street, $300,000 for 4610 Main Street and $950,000 for 5454 Main
Street) plus the applicable prepayment premium, or (b) a sum equal to (x) the
amount, as determined by the lender in its reasonable discretion, which if
applied to the outstanding principal balance would be necessary to cause the
property remaining following the partial release to provide a loan-to-value no
greater than 80% and a debt service coverage ratio of at least 1.22x (based upon
a 25-year amortization schedule), plus (y) the applicable prepayment premium;
and (ii) payment to the lender of a partial release fee of $7,500, plus payment
of all of the lender's reasonable out-of-pocket cost and expenses.

      In the case of the multi-property pooled mortgage loan secured by the
mortgaged properties collectively identified on Appendix B to this prospectus
supplement as Timbercreek Copperfield Portfolio, representing 0.2% of the
initial mortgage pool balance (and 0.2% of the initial loan group 1 balance),
the borrower is entitled to obtain the release of either the Timbercreek
property or the Copperfield property through partial prepayment (following the
expiration of the applicable prepayment lock-out period), subject to
satisfaction of certain conditions set forth in the mortgage loan documents
including, among others: (i) the prepaid portion of the pooled mortgage loan
must not be less than 125% of the allocated loan amount for the mortgaged
property being released and the borrower must pay the applicable prepayment
premium; (ii) after giving effect to any such release, the remaining mortgaged
property has a loan-to-value ratio of not greater than 65%, provided that the
borrower may prepay a portion of the related pooled mortgage loan sufficient to
satisfy the related loan-to-value ratio test; and (iii) after giving effect to
the release, the debt service coverage ratio for the remaining mortgaged
property is equal to or greater than 1.20x, provided that the borrower may
prepay a portion of the related pooled mortgage loan in an amount sufficient to
satisfy the related the debt service coverage ratio test.

      In the case of the multi-property pooled mortgage loan secured by the
mortgaged properties collectively identified on Appendix B to this prospectus
supplement as Rite Aid Portfolio, representing 0.2% of the initial mortgage pool
balance (and 0.2% of the initial loan group 1 balance), the loan documents
permit, following the prepayment lockout period, the partial release of any of
the three constituent properties subject to certain conditions, including: (i)
payment of a release price equal to 100% of the allocated loan amount for the
property being released (including applicable prepayment charges); (ii)
following the release, the remaining properties have a loan-to-value ratio of
not more than 56%; (iii) following the release, the remaining properties have a
debt service coverage ratio at least equal to or greater than 1.65x; and (iv)
the lender receives written confirmation from the Rating Agencies that such
release will not result in a downgrade, withdrawal or qualification of the
ratings assigned to the series 2007-PWR17 certificates.

      In the case of the multi-property pooled mortgage loan secured by the
mortgaged properties collectively identified on Appendix B to this prospectus
supplement as BrandiCorp Ground Leases, representing 0.1% of the initial
mortgage pool balance (and 0.1% of the initial loan group 1 balance), the
borrower is entitled to sell or transfer one or more of the multiple individual
properties and obtain partial release(s) from the lien and security interest of
the pooled mortgaged loan, subject to satisfaction of certain conditions set
forth in the mortgage loan documents including, among others: (a) there shall be
paid for such partial release(s) an amount equal to the greater of (i) 110% of
that portion of the then outstanding allocated loan balance (plus any applicable
prepayment premium due) attributable to the property to be released or (ii) an
amount necessary to meet the loan-to-value and debt coverage conditions for the
unreleased portion of the mortgaged properties as described in the loan
documents; (b) at least thirty (30) days prior to the date of such partial
release, the borrower shall deliver to lender at borrower's expense (i) a
request for partial release; (ii) copy of the survey plat of the tract to be
released; (iii) such further information and documentation as lender may
reasonably request; (iv) the remaining parcels shall be legally subdivided
lot/tax parcels; (c) in lender's reasonable judgment, the unreleased portion (i)
shall comply with all applicable zoning requirements, subdivision ordinances,
and plat acts; and (ii) shall not be materially adversely affected by such
partial release; (d) at the time of such partial release, there shall exist no
default in the payment of the pooled mortgage loan and no default shall then
exist under the loan documents; (e) on the date of such sale and/or release; (i)
the loan-to-value ratio of the unreleased portion of the mortgaged property
shall not exceed 75%, and (ii) the unreleased portion of the mortgaged
properties shall maintain a debt service coverage ratio of at least 1.30x (based
upon a 30-year amortization schedule), as


                                      S-141



reasonably determined by lender based upon lender's then current underwriting
methodology for similar properties; (f) concurrent with any partial release, the
tract being released shall be sold to an individual unrelated to, or to a
business entity that is not legal or beneficially owned by, borrower or any
subsequent transferees; (g) contemporaneously with the execution and delivery of
the partial release, borrower shall pay, (i) all costs and expenses incident to
the preparation of the partial release and (ii) a partial release fee to lender
of $7,500 plus lender's actual, reasonable out-of-pocket expenses related to
such release for each property released; (h) in no event shall borrower be
entitled to a partial release prior to October 1, 2009.

      In the case of the multi-property pooled mortgage loan secured by the
mortgaged properties collectively identified on Appendix B to this prospectus
supplement as Bunsen Celsius I Portfolio, representing 0.1% of the initial
mortgage pool balance (and 0.1% of the initial loan group 1 balance), upon
expiration of the applicable prepayment lockout period, the related borrower is
entitled to obtain a release of the individual mortgaged property identified on
Appendix B to this prospectus supplement as 2810 Bunsen Avenue through
prepayment of the pooled mortgage loan, subject to the satisfaction of certain
conditions set forth in the mortgage loan documents, including, among others:
(i) prepayment of the pooled mortgage loan in a principal amount equal to the
greater of (a) 115% of the allocated loan amount for the mortgaged property
being released or (b) an amount such that the loan-to-value ratio for the
remaining property after giving effect to the release is no greater than 50% (as
determined by the lender in its sole discretion); (ii) payment of a prepayment
premium or yield maintenance charge with respect to the principal amount
prepaid; and (iii) after giving effect to the release, the debt service coverage
ratio for the remaining property must not be less than 1.70x and the
loan-to-value ratio for the remaining property must not exceed 50%.

      Furthermore, certain pooled mortgage loans permit the release or
substitution of specified air rights, parcels of real estate or improvements
that secure the mortgage loans but were not assigned any material value or
considered a source of any material cash flow for purposes of determining the
related Appraised Value or Underwritten Net Cash Flow. Such real estate is
permitted to be released without payment of a release price and consequent
reduction of the principal balance of the subject mortgage loan or substitution
of additional collateral if zoning and other conditions are satisfied.

      Non-Recourse Obligations.

      The pooled mortgage loans are generally non-recourse obligations of the
related borrowers and, upon any such borrower's default in the payment of any
amount due under the related pooled mortgage loan, the holder thereof may look
only to the related mortgaged property for satisfaction of the borrower's
obligations. In those cases where the loan documents permit recourse to the
borrower or a guarantor, we have not evaluated the financial condition of any
such person, and prospective investors should thus consider all of the pooled
mortgage loans to be non-recourse. None of the pooled mortgage loans is insured
or guaranteed by any mortgage loan seller or any of their affiliates, the United
States, any government entity or instrumentality, any private mortgage insurer
or any other person.

      "Due-on-Sale" and "Due-on-Encumbrance" Provisions.

      The mortgages generally contain due-on-sale and due-on-encumbrance clauses
that permit the holder of the mortgage to accelerate the maturity of the related
pooled mortgage loan if the borrower sells or otherwise transfers or encumbers
the related mortgaged property or that prohibit the borrower from doing so
without the consent of the holder of the mortgage. However, some of the pooled
mortgage loans permit transfers of the related mortgaged property, subject to
confirmation by each of the Rating Agencies to the effect that the transfer will
not result in a qualification, downgrade or withdrawal of any of its then
current ratings of the series 2007-PWR17 certificates and/or reasonable approval
of the proposed transferee by the holder of the mortgage, payment of an
assumption fee, which may be waived by the applicable master servicer and/or the
special servicer, as the case may be, or, if collected, will be paid to the
applicable master servicer and/or the special servicer as additional servicing
compensation, and certain other conditions.

      In addition, some of the pooled mortgage loans permit the borrower to
transfer the related mortgaged property to an affiliate or subsidiary of the
borrower, or an entity of which the borrower is the controlling beneficial
owner, upon the satisfaction of certain limited conditions set forth in the
applicable mortgage loan documents and/or as determined by the applicable master
servicer or permit one or more of the following transfers in limited
circumstances: (1) a transfer of the related mortgaged property to a person that
is affiliated with or otherwise related to the borrower; (2) transfers by the
borrower of the mortgaged property to specified entities or types of entities;
(3) issuance by the borrower of new partnership or membership interests; (4)
changes in ownership between existing shareholders, partners or members, as
applicable, of the


                                      S-142



borrower; (5) a transfer of non-controlling ownership interests in the related
borrower; (6) transfers of interests in the related borrower for estate planning
purposes or otherwise upon the death of a principal; or (7) other transfers
similar in nature to the foregoing.

      The applicable master servicer or the special servicer will determine, in
a manner consistent with the Servicing Standard, whether to exercise any right
it may have under any due-on-sale or due-on-encumbrance clause to accelerate
payment of the related mortgage loan upon, or to withhold its consent to, any
transfer or further encumbrance of the related mortgaged property in accordance
with the series 2007-PWR17 pooling and servicing agreement.

      Encumbered and Other Interests.

      In the case of three hundred seventy-nine (379) of the mortgaged
properties, representing security for 83.5% of the initial mortgage pool balance
(which mortgaged properties represent security for pooled mortgage loans
consisting of 334 pooled mortgage loans in loan group 1, representing 82.1% of
the initial loan group 1 balance, and 45 pooled mortgage loans in loan group 2,
representing 95.0% of the initial loan group 2 balance), the borrower's interest
in the related mortgaged property consists of a fee interest (and we consider
the borrower's interest in a mortgaged property to be a fee interest if (i) the
borrower's interest consists of overlapping fee and leasehold interests or (ii)
the fee owner has signed the related mortgage and has agreed to subordinate its
fee interest to the related leasehold mortgage). In the case of ten (10) of the
mortgaged properties, representing security for 13.2% of the initial mortgage
pool balance (representing 14.9% of the initial loan group 1 balance), the
borrower's interest in the related mortgaged property consists of a fee interest
in a portion of the mortgaged property and a leasehold interest in another
portion of the mortgaged property. In the case of ten (10) of the mortgaged
properties, representing security for 3.2% of the initial mortgage pool balance
(which mortgaged properties represent security for pooled mortgage loans
consisting of 8 pooled mortgage loans in loan group 1, representing 3.0% of the
initial loan group 1 balance, and 2 pooled mortgage loans in loan group 2,
representing 5.0% of the initial loan group 2 balance), the borrower's interest
in the related mortgaged property consists of a leasehold interest. See "Risk
Factors--Loans Secured by Mortgages on a Leasehold Interest Will Subject Your
Investment to a Risk of Loss Upon a Lease Default" in this prospectus
supplement.

      Pari Passu, Subordinate and/or Other Financing.

      SPLIT LOAN STRUCTURES

      The WFB Mortgage Loan Groups

      THE DRA / COLONIAL OFFICE PORTFOLIO LOAN GROUP

      General. The DRA / Colonial Office Portfolio Pooled Mortgage Loan (which
represents 7.6% of the initial mortgage pool balance and 8.5% of the initial
loan group 1 balance) and the DRA / Colonial Office Portfolio Non-Pooled Pari
Passu Companion Loans have the same borrower and are secured by the same
mortgage instrument encumbering the DRA / Colonial Office Portfolio Mortgaged
Properties. The DRA / Colonial Office Portfolio Pooled Mortgage Loan and the DRA
/ Colonial Office Portfolio Non-Pooled Pari Passu Companion Loans are pari passu
in right of payment with each other. The DRA / Colonial Office Portfolio
Non-Pooled Pari Passu Companion Loans are not assets of the trust. The DRA /
Colonial Office Portfolio Pooled Mortgage Loan is designed "Promissory Note
A-2". The DRA / Colonial Office Portfolio Non-Pooled Pari Passu Companion Loan
designated "Promissory Note A-1" has an original principal balance of
$247,302,419 and the DRA / Colonial Office Portfolio Non-Pooled Pari Passu
Companion Loan designated "Promissory Note A-3" has an original principal
balance of $247,302,418. Each DRA / Colonial Office Portfolio Non-Pooled Pari
Passu Companion Loan has the same interest rate and the same maturity date as
the DRA / Colonial Office Portfolio Pooled Mortgage Loan. The DRA / Colonial
Office Portfolio Non-Pooled Pari Passu Companion Loan designated "Promissory
Note A-1" is currently held by the trust fund established in connection with the
Merrill Lynch Mortgage Trust 2007-C1, Commercial Mortgage Pass-Through
Certificates, Series 2007-C1 securitization transaction. The DRA / Colonial
Office Portfolio Non-Pooled Pari Passu Companion Loan designated "Promissory
Note A-3" is currently held by Wells Fargo Bank, National Association, the
mortgage loan seller of the DRA / Colonial Office Portfolio Pooled Mortgage
Loan, or an affiliate. That DRA / Colonial Office Portfolio Non-Pooled Pari
Passu Companion Loan or a portion thereof may be included in a future
securitization and may be sold or further divided at any time (subject to
compliance with the terms of the related Mortgage Loan Group Intercreditor
Agreement).


                                      S-143



      DRA / Colonial Office Portfolio Intercreditor Agreement. The trust as the
holder of the DRA / Colonial Office Portfolio Pooled Mortgage Loan and the
holders of the DRA / Colonial Office Portfolio Non-Pooled Pari Passu Companion
Loans are bound by the DRA / Colonial Office Portfolio Intercreditor Agreement,
which provides, among other things, that the DRA / Colonial Office Portfolio
Loan Group will be principally serviced and administered under the MLMT 2007-C1
Pooling and Servicing Agreement. The applicable master servicer under that
agreement is Wells Fargo Bank, National Association, the special servicer under
that agreement is Centerline Servicing Inc. The servicing arrangements under the
MLMT 2007-C1 Pooling and Servicing Agreement are generally similar (but not
identical) to the servicing arrangements under the series 2007-PWR17 pooling and
servicing agreement, but this statement should not be construed as a
qualification of the specific statements made under "--Other Intercreditor and
Servicing Provisions Related to the DRA / Colonial Office Portfolio Loan Group
and the 1101 New York Avenue Loan Group" below. See "--Other Intercreditor and
Servicing Provisions Related to the DRA / Colonial Office Portfolio Loan Group
and the 1101 New York Avenue Loan Group" below for a discussion of various
intercreditor and servicing provisions related to the DRA / Colonial Office
Portfolio Loan Group.

      Application of Funds. Under the terms of the DRA / Colonial Office
Portfolio Intercreditor Agreement, any payment (whether of principal or interest
or prepayment under the DRA / Colonial Office Portfolio Loan Group, or any
proceeds relating to the DRA / Colonial Office Portfolio Mortgaged Property),
net of all amounts that are then due, payable or reimbursable to any servicer
pursuant to the MLMT 2007-C1 Pooling and Servicing Agreement for servicing
compensation, advances and/or interest on advances (among other things) will be
applied to the DRA / Colonial Office Portfolio Pooled Mortgage Loan and the DRA
/ Colonial Office Portfolio Non-Pooled Pari Passu Companion Loans on a pro rata
and pari passu basis according to their respective outstanding principal
balances.

      THE 1101 NEW YORK AVENUE LOAN GROUP

      General. The 1101 New York Avenue Pooled Mortgage Loan (which represents
3.5% of the initial mortgage pool balance and 3.9% of the initial loan group 1
balance) and the 1101 New York Avenue Non-Pooled Pari Passu Companion Loan have
the same borrower and are secured by the same mortgage instrument encumbering
the 1101 New York Avenue Mortgaged Property. The 1101 New York Avenue Pooled
Mortgage Loan and the 1101 New York Avenue Non-Pooled Pari Passu Companion Loan
are pari passu in right of payment with each other. The 1101 New York Avenue
Non-Pooled Pari Passu Companion Loan is not an asset of the trust. The 1101 New
York Avenue Non-Pooled Pari Passu Companion Loan has an original principal
balance of $112,500,000. The 1101 New York Avenue Non-Pooled Pari Passu
Companion Loan has the same interest rate and the same maturity date as the 1101
New York Avenue Pooled Mortgage Loan. The 1101 New York Avenue Non-Pooled Pari
Passu Companion Loan is currently held by the trust fund established in
connection with the Merrill Lynch Mortgage Trust 2007-C1, Commercial Mortgage
Pass-Through Certificates, Series 2007-C1 securitization transaction.

      1101 New York Avenue Intercreditor Agreement. The trust as the holder of
the 1101 New York Avenue Pooled Mortgage Loan and the holder of the 1101 New
York Avenue Non-Pooled Pari Passu Companion Loan are bound by the 1101 New York
Avenue Intercreditor Agreement, which provides, among other things, that the
1101 New York Avenue Loan Group will be principally serviced and administered
under the MLMT 2007-C1 Pooling and Servicing Agreement. The applicable master
servicer under that agreement is Wells Fargo Bank, National Association, the
special servicer under that agreement is Centerline Servicing Inc. The servicing
arrangements under the MLMT 2007-C1 Pooling and Servicing Agreement are
generally similar (but not identical) to the servicing arrangements under the
series 2007-PWR17 pooling and servicing agreement, but this statement should not
be construed as a qualification of the specific statements made under "--Other
Intercreditor and Servicing Provisions Related to the DRA / Colonial Office
Portfolio Loan Group and the 1101 New York Avenue Loan Group" below. See
"--Other Intercreditor and Servicing Provisions Related to the DRA / Colonial
Office Portfolio Loan Group and the 1101 New York Avenue Loan Group" below for a
discussion of various intercreditor and servicing provisions related to the 1101
New York Avenue Loan Group.

      Application of Funds. Under the terms of the 1101 New York Avenue
Intercreditor Agreement, any payment (whether of principal or interest or
prepayment under the 1101 New York Avenue Loan Group, or any proceeds relating
to the 1101 New York Avenue Mortgaged Property), net of all amounts that are
then due, payable or reimbursable to any servicer pursuant to the MLMT 2007-C1
Pooling and Servicing Agreement for servicing compensation, advances and/or
interest on advances (among other things) will be applied to the 1101 New York
Avenue Pooled Mortgage Loan and the 1101 New York Avenue Non-Pooled Pari Passu
Companion Loans on a pro rata and pari passu basis according to their respective
outstanding principal balances.


                                      S-144



      OTHER INTERCREDITOR AND SERVICING PROVISIONS RELATED TO THE DRA / COLONIAL
      OFFICE PORTFOLIO LOAN GROUP AND THE 1101 NEW YORK AVENUE LOAN GROUP

      In the case of each of the DRA / Colonial Office Portfolio Loan Group and
the 1101 New York Avenue Loan Group, the collective arrangements evidenced by
the applicable Mortgage Loan Group Intercreditor Agreement, the MLMT 2007-C1
Pooling and Servicing Agreement and the series 2007-PWR17 pooling and servicing
agreement generally provide as follows:

      o     The seller of the applicable Non-Pooled Pari Passu Companion Loan to
            the MLMT 2007-C1 trust fund has agreed for the benefit of that trust
            fund to deliver the related mortgage loan documents and instruments
            to the MLMT 2007-C1 Trustee, but the related pooled mortgage loan
            seller under this series 2007-PWR17 transaction must nonetheless
            cause the original mortgage note for the applicable
            Non-Trust-Serviced Pooled Mortgage Loan to be delivered to the
            series 2007-PWR17 trustee.

      o     The mortgage loans that form the applicable Non-Trust-Serviced
            Mortgage Loan Group are to be serviced and administered under the
            Non-Trust Servicing Agreement under a general servicing standard
            that is substantially similar to the Servicing Standard under the
            series 2007-PWR17 pooling and servicing agreement. The MLMT 2007-C1
            Master Servicer and the MLMT 2007-C1 Special Servicer under the
            Non-Trust Servicing Agreement will have the sole and exclusive
            authority to take various servicing actions (including a
            modification of a monetary term, foreclosure, acceptance of
            substitute or additional collateral, waiver of a "due-on-sale" or
            "due-on-encumbrance" clause, approval of additional indebtedness (if
            lender approval is required), renewal or replacement of insurance
            policies (if lender approval is required) and the sale of REO
            property for less than the aggregate amount due under the loan
            group), subject to any rights of the respective holders of the
            related mortgage loans or representatives on their behalf to consult
            or advise with respect to, or to approve or disapprove, various
            servicing-related actions involving the applicable
            Non-Trust-Serviced Mortgage Loan Group.

      o     The MLMT 2007-C1 Master Servicer is required to make remittances of
            payments received on the applicable Non-Trust-Serviced Pooled
            Mortgage Loan monthly on the second business day following the due
            date in each month or, in connection with any late payment of a
            scheduled monthly payment or any principal prepayment, the business
            day following the MLMT 2007-C1 Master Servicer's receipt of such
            late payment or prepayment. The master servicing fee and other
            scheduled administrative fees payable under the applicable Non-Trust
            Servicing Agreement are calculated at an aggregate rate of 0.02% per
            annum on an Actual/360 Basis (in the case of the DRA / Colonial
            Office Portfolio Pooled Mortgage Loan) and 0.02% per annum on an
            Actual/360 Basis (in the case of the 1101 New York Avenue Pooled
            Mortgage Loan).

      o     The applicable master servicer and the trustee under the series
            2007-PWR17 pooling and servicing agreement will have no obligation
            or authority to make servicing advances with respect to the
            applicable Non-Trust-Serviced Mortgage Loan Group. Subject to
            various servicing-related provisions of the applicable Mortgage Loan
            Group Intercreditor Agreement and the MLMT 2007-C1 Pooling and
            Servicing Agreement, one or more parties to the MLMT 2007-C1 Pooling
            and Servicing Agreement will be responsible for making servicing
            advances with respect to the applicable Non-Trust-Serviced Mortgage
            Loan Group.

      o     Any such servicing advances, together with interest accrued thereon
            at a rate generally equal to the Prime lending rate, and any
            expenses similar to Additional Trust Fund Expenses, will generally
            be payable or reimbursable from proceeds of the applicable
            Non-Trust-Serviced Mortgage Loan Group prior to the allocation of
            those proceeds to make payments on the loans in the applicable
            Non-Trust-Serviced Mortgage Loan Group, as described above under
            "--Application of Funds". Under the applicable Mortgage Loan Group
            Intercreditor Agreement, if the MLMT 2007-C1 Master Servicer (or the
            MLMT 2007-C1 Trustee) determines that a servicing advance it made
            with respect to the applicable Non-Trust-Serviced Mortgage Loan
            Group or the related mortgaged properties is nonrecoverable, or if
            expenses similar to Additional Trust Fund Expenses arise in
            connection with the applicable Non-Trust-Serviced Mortgage Loan
            Group, and the funds received with respect to the applicable
            Non-Trust-Serviced Mortgage Loan Group are insufficient to cover
            such servicing advances or expenses, each holder of a loan in the
            applicable Non-Trust-Serviced Mortgage Loan Group must reimburse its
            proportionate share of the advance or expense. In the case of the


                                      S-145



            applicable Non-Trust-Serviced Pooled Mortgage Loan, that
            reimbursement will be paid from general collections on or in respect
            of the series 2007-PWR17 trust fund.

      o     None of the parties to the MLMT 2007-C1 Pooling and Servicing
            Agreement will be required to make advances of delinquent monthly
            debt service payments on the applicable Non-Trust-Serviced Pooled
            Mortgage Loan. The series 2007-PWR17 pooling and servicing agreement
            will require the applicable master servicer thereunder to make
            advances of delinquent monthly debt service payments on the
            applicable Non-Trust-Serviced Pooled Mortgage Loan as described
            generally under "Description of the Certificates--Advances of
            Delinquent Monthly Debt Service Payments" unless such applicable
            master servicer, after receiving the necessary information from the
            MLMT 2007-C1 Master Servicer, has determined that such advance would
            not be recoverable from collections on the applicable
            Non-Trust-Serviced Pooled Mortgage Loan. In addition, the obligation
            of the applicable master servicer under the series 2007-PWR17
            pooling and servicing agreement to provide information and
            collections with respect to the applicable Non-Trust-Serviced Pooled
            Mortgage Loan is dependent on its receipt of the corresponding
            information and/or collections from the MLMT 2007-C1 Master Servicer
            or the MLMT 2007-C1 Special Servicer.

      o     The MLMT 2007-C1 Special Servicer will have duties to prepare asset
            status reports and obtain the approval of a representative of the
            holder(s) of a majority of the "controlling class" under the MLMT
            2007-C1 Pooling and Servicing Agreement regarding certain servicing
            matters that are similar to the Material Actions under provisions
            that are similar to those described in this prospectus supplement
            with respect to pooled mortgage loans other than the
            Non-Trust-Serviced Pooled Mortgage Loans (see "Servicing of the
            Mortgage Loans Under the Series 2007-PWR17 Pooling and Servicing
            Agreement--The Series 2007-PWR17 Controlling Class
            Representative--Rights and Powers of Controlling Class
            Representative").

      o     In addition to the provisions described in the preceding bullet, the
            MLMT 2007-C1 Special Servicer will be required under the MLMT
            2007-C1 Pooling and Servicing Agreement to consult with (but will
            not be required to obtain the approval of and may reject the advice
            of) the trust as the holder of the applicable Non-Trust-Serviced
            Pooled Mortgage Loan (among other persons, if applicable) regarding
            certain servicing matters related to the applicable
            Non-Trust-Serviced Mortgage Loan Group, which servicing matters are
            generally similar to the Material Actions.

      o     Notwithstanding the approval and/or consultation rights granted to
            any holder of a loan in the applicable Non-Trust-Serviced Mortgage
            Loan Group, no advice, direction or objection from or by such person
            may (and the applicable servicing party under the MLMT 2007-C1
            Pooling and Servicing Agreement is to ignore and act without regard
            to any such advice, direction or objection that such servicer has
            determined, in its reasonable, good faith judgment, will) require,
            cause or permit that applicable servicing party to violate any
            provision of the related Mortgage Loan Group Intercreditor Agreement
            or the MLMT 2007-C1 Pooling and Servicing Agreement (including that
            party's obligation to act in accordance with the general servicing
            standard thereunder), the related mortgage loan documents or
            applicable law or violate the REMIC or grantor trust provisions of
            the Internal Revenue Code.

      o     The mortgage loans that form the applicable Non-Trust-Serviced
            Mortgage Loan Group will become specially serviced mortgage loans if
            specified events occur with respect to any of those mortgage loans,
            which events are substantially similar to the Servicing Transfer
            Events. If the applicable Non-Trust-Serviced Mortgage Loan Group
            becomes specially serviced, the MLMT 2007-C1 Special Servicer will
            be entitled to (among other things) special servicing fees, workout
            fees and/or liquidation fees with respect to the applicable
            Non-Trust-Serviced Pooled Mortgage Loan that arise and are payable
            in a manner and to an extent that is substantially similar to the
            special servicing fees, workout fees and/or liquidation fees that
            are payable to the special servicer under the series 2007-PWR17
            pooling and servicing agreement with respect to other pooled
            mortgage loans.

      o     The holder(s) of a majority of the "controlling class" under the
            MLMT 2007-C1 Pooling and Servicing Agreement generally has the right
            to replace the MLMT 2007-C1 Special Servicer (with or without cause)
            but is required (among other conditions) to consult with the trust
            as the holder of the applicable Non-Trust-Serviced Pooled Mortgage
            Loan in connection with the replacement.


                                      S-146



      o     The series 2007-PWR17 pooling and servicing agreement will provide
            that any consultation rights granted to the trust as the holder of
            the applicable Non-Trust-Serviced Pooled Mortgage Loan as described
            above will generally be exercisable by the series 2007-PWR17
            controlling class representative.

      o     In general, the respective parties to the MLMT 2007-C1 Pooling and
            Servicing Agreement (and the series 2007-C1 controlling class
            representative) have similar limitations on liability and rights to
            reimbursement and/or indemnification as do the respective parties to
            the series 2007-PWR17 pooling and servicing agreement (and the
            series 2007-PWR17 controlling class representative).

      o     The respective parties to the series 2007-PWR17 pooling and
            servicing agreement will have no obligation or authority to
            supervise the respective parties to the MLMT 2007-C1 Pooling and
            Servicing Agreement (but this will not relieve of them of
            liabilities they may otherwise have in their capacities as parties
            to the MLMT 2007-C1 Pooling and Servicing Agreement if they are also
            parties to such agreement).

      Sale of Defaulted Mortgage Loan. The holder of the largest percentage of
the "controlling class" under the MLMT 2007-C1 Pooling and Servicing Agreement
and the MLMT 2007-C1 Special Servicer each has an assignable option to purchase
the applicable Non-Pooled Pari Passu Companion Loan held by the MLMT 2007-C1
trust fund (but not the applicable Non-Trust-Serviced Pooled Mortgage Loan or,
if applicable, any other related Non-Pooled Pari Passu Companion Loan) for a
price generally equal to the fair value determined by the MLMT 2007-C1 Special
Servicer under provisions and circumstances similar to those that apply to fair
value determinations under the series 2007-PWR17 pooling and servicing agreement
(see "Servicing of the Mortgage Loans Under the Series 2007-PWR17 Pooling and
Servicing Agreement--Fair Value Purchase Option"). Following any notice or
report by the MLMT 2007-C1 Master Servicer to the applicable series 2007-PWR17
master servicer to the effect that an event similar to an Appraisal Trigger
Event has occurred with respect to the applicable Non-Trust-Serviced Mortgage
Loan Group for purposes of the MLMT 2007-C1 Pooling and Servicing Agreement, the
series 2007-PWR17 special servicer, but only at its own election or upon the
direction of the series 2007-PWR17 controlling class representative, will be
required to determine the fair value of the applicable Non-Trust-Serviced Pooled
Mortgage Loan and that controlling class representative and the special servicer
will each have an assignable option to purchase the applicable
Non-Trust-Serviced Pooled Mortgage Loan for that fair value (see "Servicing of
the Mortgage Loans Under the Series 2007-PWR17 Pooling and Servicing
Agreement--Fair Value Purchase Option").

      The RRI Hotel Portfolio Loan Group

      General. The RRI Hotel Portfolio Pooled Mortgage Loan (which represents
5.7% of the initial mortgage pool balance and 6.4% of the initial loan group 1
balance) and the RRI Hotel Portfolio Non-Pooled Pari Passu Companion Loans have
the same borrower and are secured by the same mortgage instrument encumbering
the RRI Hotel Portfolio Mortgaged Properties. The RRI Hotel Portfolio Non-Pooled
Pari Passu Companion Loans will be pari passu in right of payment with the RRI
Hotel Portfolio Pooled Mortgage Loan. The RRI Hotel Portfolio Non-Pooled Pari
Passu Companion Loans are not assets of the trust, but will be serviced pursuant
to the series 2007-PWR17 pooling and servicing agreement. Each of the RRI Hotel
Portfolio Non-Pooled Pari Passu Companion Loans have an original principal
balance of $279,000,000 and has the same interest rate and the same maturity
date as the RRI Hotel Portfolio Pooled Mortgage Loan. The RRI Hotel Portfolio
Non-Pooled Pari Passu Companion Loans are currently held by Bear Stearns
Commercial Mortgage, Inc., one of the mortgage loan sellers, or an affiliate.
Each of the RRI Hotel Portfolio Non-Pooled Pari Passu Companion Loans or a
portion thereof may be included in a future securitization and may be sold or
further divided at any time (subject to compliance with the terms of the related
Mortgage Loan Group Intercreditor Agreement). Set forth below is a general
description of the rights granted to the RRI Hotel Portfolio Non-Pooled Pari
Passu Companion Noteholder pursuant to the collective arrangements evidenced by
the related Mortgage Loan Group Intercreditor Agreement and the series
2007-PWR17 pooling and servicing agreement.

      The intercreditor agreement (the "RRI Hotel Portfolio Intercreditor
Agreement") between the holder of the RRI Hotel Portfolio Pooled Mortgage Loan
and the RRI Hotel Portfolio Non-Pooled Pari Passu Companion Noteholders
provides, among other things, that for so long as the RRI Hotel Portfolio Pooled
Mortgage Loan or any of the RRI Hotel Portfolio Non-Pooled Pari Passu Companion
Loans is included in a commercial mortgage securitization, the applicable master
servicer or special servicer, if applicable, are obligated to administer the RRI
Hotel Portfolio Pooled Mortgage Loan and the RRI Hotel Portfolio Non-Pooled Pari
Passu Companion Loans consistent with the terms of the RRI Hotel Portfolio
Intercreditor Agreement and the series 2007-PWR17 pooling and servicing
agreement.


                                      S-147



      Application of Funds. The RRI Hotel Portfolio Intercreditor Agreement
provides that:

      o     the RRI Hotel Portfolio Pooled Mortgage Loan and the RRI Hotel
            Portfolio Non-Pooled Pari Passu Companion Loans are of equal
            priority with each other and no portion of any of them will have
            priority or preference over the other; and

      o     all payments, proceeds and other recoveries on or in respect of the
            RRI Hotel Portfolio Pooled Mortgage Loan and/or the RRI Hotel
            Portfolio Non-Pooled Pari Passu Companion Loans (in each case,
            subject to the rights of the applicable master servicer, the
            applicable special servicer and the trustee under the series
            2007-PWR17 pooling and servicing agreement (and the master servicer
            and the trustee under any other pooling and servicing agreement
            relating to the RRI Hotel Portfolio Non-Pooled Pari Passu Companion
            Loans and any other service providers with respect to the RRI Hotel
            Portfolio Non-Pooled Pari Passu Companion Loans) to payments and
            reimbursements pursuant to and in accordance with the terms of the
            series 2007-PWR17 pooling and servicing agreement) will be applied
            to the RRI Hotel Portfolio Pooled Mortgage Loan and the RRI Hotel
            Portfolio Non-Pooled Pari Passu Companion Loans on a pari passu
            basis according to their respective outstanding principal balances.

      Servicing. Each of the RRI Hotel Portfolio Non-Pooled Pari Passu Companion
Noteholders, or its representative, has the right to consult with the applicable
master servicer or special servicer, as applicable, in respect of certain
matters related to the RRI Hotel Portfolio Loan Group and the RRI Hotel
Portfolio Mortgaged Properties. Each of the RRI Hotel Portfolio Non-Pooled Pari
Passu Companion Noteholder or its representative will have an opportunity to
review any of these proposed actions to be taken by the applicable master
servicer or special servicer, which servicer is required to give such RRI Hotel
Portfolio Non-Pooled Pari Passu Companion Noteholder, or its representative,
prompt notice of any determination by the applicable master servicer or special
servicer to take any such action. However, neither the applicable master
servicer nor the applicable special servicer will be obligated to act upon the
direction, advice or objection of such RRI Hotel Portfolio Non-Pooled Pari Passu
Companion Noteholder, or its representative, in connection with any such
proposed action.

      If the series 2007-PWR17 controlling class representative and each RRI
Hotel Portfolio Non-Pooled Pari Passu Companion Noteholder (or its
representative) are not able to agree on a course of action that satisfies the
Servicing Standard under the series 2007-PWR17 pooling and servicing agreement
within 30 days (or such shorter period as may be required by the related
mortgage loan documents to the extent the lender's approval is required) after
receipt of a request for consent to any action by the applicable master servicer
or special servicer, as applicable, the series 2007-PWR17 controlling class
representative will be entitled to direct the applicable master servicer or
special servicer, as applicable, on a course of action to follow that satisfies
the requirements set forth in the series 2007-PWR17 pooling and servicing
agreement (including that such action does not violate the Servicing Standard or
another provision of the series 2007-PWR17 pooling and servicing agreement or
any applicable REMIC provisions of the Code), and the applicable master servicer
or special servicer, as applicable, will be required to implement the course of
action in accordance with the Servicing Standard.

      Sale of Defaulted Mortgage Loan. Under the series 2007-PWR17 pooling and
servicing agreement, if the RRI Hotel Portfolio Pooled Mortgage Loan is subject
to a fair value purchase option, the applicable special servicer will be
required to determine the purchase price for the RRI Hotel Portfolio Pooled
Mortgage Loan. Each option holder specified in "--Fair Value Purchase Option" in
this prospectus supplement will have an option to purchase the RRI Hotel
Portfolio Pooled Mortgage Loan and following any securitization of a RRI Hotel
Portfolio Non-Pooled Companion Loan, the applicable RRI Hotel Portfolio
Non-Pooled Pari Passu Companion Noteholder (or its designees) will have an
option to purchase such RRI Hotel Portfolio Non-Pooled Pari Passu Companion Loan
from the relevant securitization trust, at the purchase price determined by the
applicable special servicer under the series 2007-PWR17 pooling and servicing
agreement.

      Nonrecoverability Determinations. After the date (if any) when a RRI Hotel
Portfolio Non-Pooled Pari Passu Companion Loan has been included in another
commercial mortgage securitization, the applicable master servicer for the RRI
Hotel Portfolio Pooled Mortgage Loan and each comparable party with respect to
the securitization of such RRI Hotel Portfolio Non-Pooled Pari Passu Companion
Loan pursuant to which rated securities have been or are subsequently issued may
independently make its own decision as to the nonrecoverability of any debt
service advance in respect of its loan and provide notice and supporting
documentation with respect to any nonrecoverability determination that it makes.
If such master servicer or comparable party makes a determination that a debt
service advance on its respective RRI Hotel Portfolio mortgage loan would be
nonrecoverable, then neither the applicable master servicer nor any other
comparable party may make such an advance with respect to its respective RRI
Hotel Portfolio mortgage loan unless all such parties have consulted


                                      S-148



with each other and agree that circumstances have changed such that a proposed
future debt service advance would not be a nonrecoverable advance.

      The 32 Sixth Avenue Loan Group

      General. The 32 Sixth Avenue Pooled Mortgage Loan (which represents 1.2%
of the initial mortgage pool balance and 1.4% of the initial loan group 1
balance) and the 32 Sixth Avenue Non-Pooled Pari Passu Companion Loan have the
same borrower and are secured by the same mortgage instrument encumbering the 32
Sixth Avenue Mortgaged Property. The 32 Sixth Avenue Non-Pooled Pari Passu
Companion Loan is pari passu in right of payment with the 32 Sixth Avenue Pooled
Mortgage Loan. The 32 Sixth Avenue Non-Pooled Pari Passu Companion Loan is not
an asset of the trust. The 32 Sixth Avenue Non-Pooled Pari Passu Companion Loan
is currently held by the trust fund established in connection with the Bear
Stearns Commercial Mortgage Securities Inc., Commercial Mortgage Pass-Through
Certificates, Series 2007-PWR16 securitization transaction.

      32 Sixth Avenue Intercreditor Agreement. The intercreditor agreement (the
"32 Sixth Avenue Intercreditor Agreement") between the holder of the 32 Sixth
Avenue Pooled Mortgage Loan and the 32 Sixth Avenue Non-Pooled Pari Passu
Companion Noteholder provides, among other things, that for so long as either
the 32 Sixth Avenue Pooled Mortgage Loan or the 32 Sixth Avenue Non-Pooled Pari
Passu Companion Loan is included in a commercial mortgage securitization, the
applicable master servicer or special servicer, if applicable, is obligated to
administer the 32 Sixth Avenue Pooled Mortgage Loan and the 32 Sixth Avenue
Non-Pooled Pari Passu Companion Loan consistent with the terms of the 32 Sixth
Avenue Intercreditor Agreement and the pooling and servicing agreement for the
Bear Stearns Commercial Mortgage Securities Inc., Commercial Mortgage
Pass-Through Certificates, Series 2007-PWR16 securitization transaction.

      Application of Funds. The 32 Sixth Avenue Intercreditor Agreement provides
that:

      o     the 32 Sixth Avenue Pooled Mortgage Loan and the 32 Sixth Avenue
            Non-Pooled Pari Passu Companion Loan are of equal priority with each
            other and no portion of any of them will have priority or preference
            over the other; and

      o     all payments, proceeds and other recoveries on or in respect of the
            32 Sixth Avenue Pooled Mortgage Loan and/or the 32 Sixth Avenue
            Non-Pooled Pari Passu Companion Loan (in each case, subject to the
            rights of the BSCMSI Series 2007-PWR16 Master Servicer, the BSCMSI
            2007-PWR16 Special Servicer and the BSCMSI 2007-PWR16 Trustee (and
            the applicable master servicer, special servicer and the trustee
            under the series 2007-PWR17 pooling and servicing agreement) to
            payments and reimbursements pursuant to and in accordance with the
            terms of the BSCMSI 2007-PWR16 Pooling and Servicing Agreement) will
            be applied to the 32 Sixth Avenue Pooled Mortgage Loan and the 32
            Sixth Avenue Non-Pooled Pari Passu Companion Loan on a pari passu
            basis according to their respective outstanding principal balances.

      Servicing. The BSCMSI 2007-PWR16 Special Servicer will have duties to
prepare asset status reports and obtain the approval of a representative of the
holder(s) of a majority of the "controlling class" under the BSCMSI 2007-PWR16
Pooling and Servicing Agreement regarding certain servicing matters that are
similar to the Material Actions under provisions that are similar to those
described in this prospectus supplement with respect to pooled mortgage loans
other than the applicable Non-Trust-Serviced Pooled Mortgage Loan (see
"Servicing of the Mortgage Loans Under the Series 2007-PWR17 Pooling and
Servicing Agreement--The Series 2007-PWR17 Controlling Class
Representative--Rights and Powers of Controlling Class Representative"). The
trust as the holder of the 32 Sixth Avenue Pooled Mortgage Loan has the right to
consult with the BSCMSI 2007-PWR16 Master Servicer or the BSCMSI 2007-PWR16
Special Servicer, as applicable, in respect of certain actions related to the 32
Sixth Avenue Loan Group and the 32 Sixth Avenue Mortgaged Property that are
substantially similar to the Material Actions. The trust as the holder of the 32
Sixth Avenue Pooled Mortgage Loan has the right to be afforded an opportunity to
review any of those actions to be taken by the BSCMSI 2007-PWR16 Master Servicer
or the BSCMSI 2007-PWR16 Special Servicer, which servicer is required to give
the trust as the holder of the 32 Sixth Avenue Pooled Mortgage Loan prompt
notice of any determination by the BSCMSI 2007-PWR16 Master Servicer or the
BSCMSI 2007-PWR16 Special Servicer to take any such action. However, neither the
BSCMSI 2007-PWR16 Master Servicer nor the BSCMSI 2007-PWR16 Special Servicer
will be obligated to act upon the direction, advice or objection of the trust as
the holder of the 32 Sixth Avenue Pooled Mortgage Loan in connection with any
such proposed action. The series 2007-PWR17 pooling and servicing agreement will
provide that the above-described rights of the trust will be exercisable by the
series 2007-PWR17 controlling class representative.


                                      S-149



      If the series 2007-PWR16 controlling class representative and the series
2007-PWR17 controlling class representative are not able to agree on a course of
action that satisfies the "servicing standard" under the BSCMSI 2007-PWR16
Pooling and Servicing Agreement within 30 days (or such shorter period as may be
required by the related mortgage loan documents to the extent the lender's
approval is required) after receipt of a request for consent to any action by
the BSCMSI 2007-PWR16 Master Servicer or the BSCMSI 2007-PWR16 Special Servicer,
as applicable, the series 2007-PWR16 controlling class representative will be
entitled to direct the BSCMSI 2007-PWR16 Master Servicer or the BSCMSI
2007-PWR16 Special Servicer, as applicable, on a course of action to follow that
satisfies the requirements set forth in the BSCMSI 2007-PWR16 Pooling and
Servicing Agreement (including that such action does not violate the "servicing
standard" or another provision of the BSCMSI 2007-PWR16 Pooling and Servicing
Agreement or any applicable REMIC provisions of the Internal Revenue Code), and
the BSCMSI 2007-PWR16 Master Servicer or the BSCMSI 2007-PWR16 Special Servicer,
as applicable, will be required to implement the course of action in accordance
with that "servicing standard".

      Sale of Defaulted Mortgage Loan. The holder(s) of a majority of the
"controlling class" under the BSCMSI 2007-PWR16 Pooling and Servicing Agreement
and the BSCMSI 2007-PWR16 Special Servicer each has an assignable option to
purchase the 32 Sixth Avenue Non-Pooled Pari Passu Companion Loan held by the
BSCMSI 2007-PWR16 trust fund (but not the 32 Sixth Avenue Pooled Mortgage Loan)
for a price generally equal to the fair value determined by the BSCMSI
2007-PWR16 Special Servicer under provisions similar to those that apply to fair
value determinations under the series 2007-PWR17 pooling and servicing agreement
and under circumstances similar to the ones described in this prospectus
supplement (see "Servicing of the Mortgage Loans Under the Series 2007-PWR17
Pooling and Servicing Agreement--Fair Value Purchase Option"). Under the BSCMSI
2007-PWR16 Pooling and Servicing Agreement, if the 32 Sixth Avenue Non-Pooled
Pari Passu Companion Loan is subject to a fair value purchase option under those
provisions, the BSCMSI 2007-PWR16 Special Servicer will be required to determine
the purchase price for the 32 Sixth Avenue Pooled Mortgage Loan. Each option
holder specified in "--Fair Value Purchase Option" in this prospectus supplement
will have an option to purchase the 32 Sixth Avenue Pooled Mortgage Loan from
the series 2007-PWR17 trust, at the purchase price determined by the BSCMSI
2007-PWR16 Special Servicer under the BSCMSI 2007-PWR16 Pooling and Servicing
Agreement.

      Other Intercreditor and Servicing Provisions Related to the 32 Sixth
Avenue Loan Group. The collective arrangements evidenced by the 32 Sixth Avenue
Intercreditor Agreement, the BSCMSI 2007-PWR16 Pooling and Servicing Agreement
and the series 2007-PWR17 pooling and servicing agreement generally further
provide as follows:

      o     The seller of the 32 Sixth Avenue Non-Pooled Pari Passu Companion
            Loan to the BSCMSI 2007-PWR16 trust fund has agreed for the benefit
            of that trust fund to deliver the related mortgage loan documents
            and instruments to the BSCMSI 2007-PWR16 Trustee, but the related
            pooled mortgage loan seller under this series 2007-PWR17 transaction
            must nonetheless cause the original mortgage note for the 32 Sixth
            Avenue Pooled Mortgage Loan to be delivered to the series 2007-PWR17
            trustee.

      o     The mortgage loans that form the 32 Sixth Avenue Loan Group are to
            be serviced and administered under the BSCMSI 2007-PWR16 Pooling and
            Servicing Agreement under a general servicing standard that is
            substantially similar to the Servicing Standard under the series
            2007-PWR17 pooling and servicing agreement.

      o     The BSCMSI 2007-PWR16 Master Servicer is required to make
            remittances of payments received on the 32 Sixth Avenue Pooled
            Mortgage Loan on the first business day following its receipt of
            those payments. The BSCMSI 2007-PWR16 Pooling and Servicing
            Agreement does not provide for any fees similar to master servicing
            fees, primary servicing fees or trustee fees with respect to the 32
            Sixth Avenue Pooled Mortgage Loan that are payable to the various
            parties to the BSCMSI 2007-PWR16 Pooling and Servicing Agreement.

      o     The applicable master servicer and the trustee under the series
            2007-PWR17 pooling and servicing agreement will have no obligation
            or authority to make servicing advances with respect to the 32 Sixth
            Avenue Loan Group. Subject to various servicing-related provisions
            of the 32 Sixth Avenue Intercreditor Agreement and the BSCMSI
            2007-PWR16 Pooling and Servicing Agreement, one or more parties to
            the BSCMSI 2007-PWR16 Pooling and Servicing Agreement will be
            responsible for making servicing advances with respect to the 32
            Sixth Avenue Loan Group.


                                      S-150



      o     Any such servicing advances, together with interest accrued thereon
            at a rate generally equal to the Prime lending rate, and any
            expenses similar to Additional Trust Fund Expenses, will generally
            be payable or reimbursable from proceeds of the 32 Sixth Avenue Loan
            Group prior to the allocation of those proceeds to make payments on
            the loans in the in the 32 Sixth Avenue Loan Group, as described
            above under "--Application of Funds". Under the 32 Sixth Avenue
            Intercreditor Agreement, if the BSCMSI 2007-PWR16 Master Servicer
            (or the BSCMSI 2007-PWR16 Special Servicer or the BSCMSI 2007-PWR16
            Trustee) determines that a servicing advance it made with respect to
            the 32 Sixth Avenue Loan Group or the related mortgaged property is
            nonrecoverable, or if expenses similar to Additional Trust Fund
            Expenses arise in connection with the 32 Sixth Avenue Loan Group,
            and the funds received with respect to the 32 Sixth Avenue Loan
            Group are insufficient to cover such servicing advances or expenses,
            each holder of a loan in the 32 Sixth Avenue Loan Group must
            reimburse its proportionate share of the advance or expense. In the
            case of the 32 Sixth Avenue Pooled Mortgage Loan, that reimbursement
            will be paid from general collections of the series 2007-PWR17 trust
            fund.

      o     None of the parties to the BSCMSI 2007-PWR16 Pooling and Servicing
            Agreement will be required to make advances of delinquent monthly
            debt service payments on the 32 Sixth Avenue Pooled Mortgage Loan.
            The series 2007-PWR17 pooling and servicing agreement will require
            the applicable master servicer thereunder to make advances of
            delinquent monthly debt service payments on the 32 Sixth Avenue
            Pooled Mortgage Loan as described generally under "Description of
            the Certificates--Advances of Delinquent Monthly Debt Service
            Payments" unless such applicable master servicer, after receiving
            the necessary information from the BSCMSI 2007-PWR16 Master
            Servicer, has determined that such advance would not be recoverable
            from collections on the 32 Sixth Avenue Pooled Mortgage Loan. In
            addition, the obligation of the applicable master servicer under the
            series 2007-PWR17 pooling and servicing agreement to provide
            information and collections with respect to the 32 Sixth Avenue
            Pooled Mortgage Loan is dependent on its receipt of the
            corresponding information and/or collections from the BSCMSI
            2007-PWR16 Master Servicer or the BSCMSI 2007-PWR16 Special
            Servicer.

      o     The mortgage loans that form the 32 Sixth Avenue Loan Group will
            become specially serviced mortgage loans if specified events occur
            with respect to any of those mortgage loans, which events are
            substantially similar to the Servicing Transfer Events. If the 32
            Sixth Avenue Loan Group becomes specially serviced, the BSCMSI
            2007-PWR16 Special Servicer will be entitled to (among other things)
            special servicing fees, workout fees and/or liquidation fees with
            respect to the 32 Sixth Avenue Pooled Mortgage Loan that arise and
            are payable in a manner and to an extent that is substantially
            similar to the special servicing fees, workout fees and/or
            liquidation fees that are payable to the special servicer under the
            series 2007-PWR17 pooling and servicing agreement with respect to
            other pooled mortgage loans.

      o     The representative of the holder of a majority of the "controlling
            class" under the BSCMSI 2007-PWR16 Pooling and Servicing Agreement
            generally has the right to replace the BSCMSI 2007-PWR16 Special
            Servicer (with or without cause) as the special servicer for the 32
            Sixth Avenue Loan Group, after consultation with the holder of the
            32 Sixth Avenue Pooled Mortgage Loan (which for this purpose will be
            the series 2007-PWR17 controlling class representative), but
            conditions to a replacement include (among other things) delivery of
            confirmation from each of S&P and Fitch to the effect that the
            replacement will not result in a qualification, downgrade or
            withdrawal of any of its then current ratings of the series
            2007-PWR17 certificates.

      o     In general, the respective parties to the BSCMSI 2007-PWR16 Pooling
            and Servicing Agreement (and the series 2007-PWR16 controlling class
            representative) have similar limitations on liability and rights to
            reimbursement and/or indemnification as do the respective parties to
            the series 2007-PWR17 pooling and servicing agreement (and the
            series 2007-PWR17 controlling class representative).

      o     The respective parties to the series 2007-PWR17 pooling and
            servicing agreement will have no obligation or authority to
            supervise the respective parties to the BSCMSI 2007-PWR16 Pooling
            and Servicing Agreement (but this will not relieve of them of
            liabilities they may otherwise have in their capacities as parties
            to the BSCMSI 2007-PWR16 Pooling and Servicing Agreement).


                                      S-151



      The Fairlane Woods Loan Group

      The Fairlane Woods Pooled Mortgage Loan (which represents 0.7% of the
initial mortgage pool balance and 6.3% of the initial loan group 2 balance) and
the Fairlane Woods Non-Pooled Subordinate Loan have the same borrower and are
secured by the same mortgage instrument encumbering the Fairlane Woods Mortgaged
Property. The Fairlane Woods Non-Pooled Subordinate Loan is not an asset of the
trust, but will be serviced pursuant to the series 2007-PWR17 pooling and
servicing agreement. The Fairlane Woods Non-Pooled Subordinate Loan has an
original principal balance of $1,650,000, an interest rate equal to 6.37% and
the same maturity date as the Fairlane Woods Pooled Mortgage Loan.

      Set forth below is a general description of the rights granted to the
related Non-Pooled Subordinate Loan Noteholder under the Fairlane Woods Loan
Group pursuant to the collective arrangements evidenced by the related Mortgage
Loan Group Intercreditor Agreement and the series 2007-PWR17 pooling and
servicing agreement.

      Application of Funds. For so long as there exists and is continuing with
respect to the Fairlane Woods Loan Group (i) a monetary event of default or (ii)
any non-monetary event of default that causes the applicable pooled mortgage
loan and the Fairlane Woods Non-Pooled Subordinate Loan to become specially
serviced mortgage loans (unless the Fairlane Woods Non-Pooled Subordinate
Noteholder has cured such default), the Fairlane Woods Intercreditor Agreement
requires that all amounts received in respect of those loans (excluding certain
required reserves or reimbursements received on account of recoveries in respect
of advances and all amounts due, payable or reimbursable to any servicer or the
trustee, including without limitation advances made in connection with the
Fairlane Woods Loan Group, together with accrued and unpaid interest thereon) be
applied to pay accrued and unpaid interest (other than Default Interest) and
principal (until such amounts have been paid in full) payable on the applicable
pooled mortgage loan prior to paying interest or principal to the holder of the
Fairlane Woods Non-Pooled Subordinate Loan. Prior to such an event of default
(or if such an event of default exists but the Fairlane Woods Non-Pooled
Subordinate Noteholder has cured that event of default), such amounts (with the
same exclusions) will generally be applied to pay first, accrued and unpaid
interest (other than Default Interest) and then, principal then due (and
principal prepayments) on the applicable pooled mortgage loan and on the
Fairlane Woods Non-Pooled Subordinate Loan on a pro rata basis according to the
respective outstanding principal balances of those loans.

      The Fairlane Woods Non-Pooled Subordinate Noteholder will be an affiliate
of the related sponsor and mortgage loan seller and the applicable master
servicer.

      The Fairlane Woods Non-Pooled Subordinate Noteholder may have
relationships and interests that conflict with those of the series 2007-PWR17
certificateholders. It has no obligations to the series 2007-PWR17
certificateholders and may act solely in its own interests. No series 2007-PWR17
certificateholder may take any action against the Fairlane Woods Non-Pooled
Subordinate Noteholder for acting solely in its own interests.

      Cure and Purchase Rights. The Fairlane Woods Non-Pooled Subordinate
Noteholder will be entitled (subject to certain terms and conditions set forth
in the Fairlane Woods Intercreditor Agreement) to cure a monetary event of
default or any other event of default that may be cured by the payment of money,
in each case after the later of its receipt of notice of such event of default
or the expiration of the grace period. However, (i) there may not be more than
nine "cure events" over the life of the Fairlane Woods Loan Group, (ii) there
may not be more than three consecutive "cure events" and (iii) there may not be
more than six "cure events", whether or not consecutive, in any 12-month period.
For purposes of the foregoing, an individual "cure event" will have a duration
equal to, in the event of a delinquent monthly debt service payment, the next
due date and, in the case of any other monetary event of default or non-monetary
event of default capable of being cured by the payment of money, the one-month
period for which the Fairlane Woods Non-Pooled Subordinate Noteholder has
exercised its cure rights. In addition, the Fairlane Woods Non-Pooled
Subordinate Noteholder will be entitled (subject to certain terms and conditions
set forth in the Fairlane Woods Intercreditor Agreement), to purchase the
related pooled mortgage loan (in whole but not in part) for a purchase price
equal to the Purchase Price if an event of default under the Fairlane Woods Loan
Group has occurred and the Fairlane Woods Loan Group becomes specially serviced
or if the trust is being terminated. The purchase price will not include any
prepayment premium or yield maintenance charge.

      The MezzCap Mortgage Loan Groups

      With respect to the mortgaged property identified on Appendix B to this
prospectus supplement as Fairfield Inn - Chantilly, VA, which represents
security for approximately 0.3% of the initial mortgage pool balance (and 0.4%
of the initial loan group 1 balance), the mortgage on the related mortgaged
property also secures a Non-Pooled Subordinate Loan, which


                                      S-152



had an original principal balance of $695,000. The Fairfield Inn - Chantilly, VA
Non-Pooled Subordinate Loan has an interest rate of 12.25% per annum and an
original term of 10 years. The Fairfield Inn - Chantilly, VA Pooled Mortgage
Loan and the Fairfield Inn - Chantilly, VA Non-Pooled Subordinate Loan are
cross-defaulted.

      With respect to the mortgaged property identified on Appendix B to this
prospectus supplement as Hampton Inn - Woodbridge, VA, which represents security
for approximately 0.3% of the initial mortgage pool balance (and 0.4% of the
initial loan group 1 balance), the mortgage on the related mortgaged property
also secures a Non-Pooled Subordinate Loan, which had an original principal
balance of $635,000. The Hampton Inn - Woodbridge, VA Non-Pooled Subordinate
Loan has an interest rate of 12.75% per annum and an original term of 10 years.
The Hampton Inn - Woodbridge, VA Pooled Mortgage Loan and the Hampton Inn -
Woodbridge, VA Non-Pooled Subordinate Loan are cross-defaulted.

      Each Non-Pooled Subordinate Loan included in a MezzCap Mortgage Loan Group
is currently owned by MezzCap Finance, LLC, a third party unaffiliated with the
mortgage loan seller. Each Non-Pooled Subordinate Loan included in a MezzCap
Mortgage Loan Group will not be an asset of the trust, but such Non-Pooled
Subordinate Loan and the related pooled mortgage loan will be serviced pursuant
to the series 2007-PWR17 pooling and servicing agreement and the related
Mortgage Loan Group Intercreditor Agreement for the benefit of the holders
thereof collectively.

      Distributions. The Mortgage Loan Group Intercreditor Agreement for each
MezzCap Mortgage Loan Group generally provides as follows:

      o     The rights of the holder of the pooled mortgage loan included in
            such MezzCap Mortgage Loan Group (such loan, the related "MezzCap
            A-Note Pooled Mortgage Loan") to receive payments of interest,
            principal and other amounts is senior to the rights of the related
            Non-Pooled Subordinate Noteholder.

      o     If no MezzCap Mortgage Loan Group Material Default (as defined
            below) has occurred and is continuing (or if a MezzCap Mortgage Loan
            Group Material Default has occurred but is not continuing) with
            respect to such MezzCap Mortgage Loan Group, the borrower will make
            separate monthly payments of principal and interest to the holders
            of the related MezzCap A-Note Pooled Mortgage Loan and the related
            Non-Pooled Subordinate Loan. For each MezzCap Mortgage Loan Group, a
            "MezzCap Mortgage Loan Group Material Default" consists of any of
            the following events: (a) the acceleration of the related MezzCap
            A-Note Pooled Mortgage Loan or the related Non-Pooled Subordinate
            Loan; (b) the existence of a continuing monetary event of default;
            or (c) an event of default caused by the filing of a bankruptcy or
            insolvency action by, or against, the related borrower or by the
            related borrower otherwise being the subject of a bankruptcy or
            insolvency proceeding.

      o     If a MezzCap Mortgage Loan Group Material Default has occurred and
            is continuing with respect to such MezzCap Mortgage Loan Group, or
            if a partial or full prepayment of such MezzCap Mortgage Loan Group
            results from the payment of insurance proceeds or condemnation
            awards, the holder of the related Non-Pooled Subordinate Loan will
            not be entitled to receive payments of principal or interest until
            the holder of the related MezzCap A-Note Pooled Mortgage Loan
            receives the unreimbursed costs and expenses of the applicable
            master servicer or the trustee to the extent payable under the
            series 2007-PWR17 pooling and servicing agreement with respect to
            such MezzCap Mortgage Loan Group, including unreimbursed advances
            (including advance interest), accrued and unpaid servicing fees and
            other servicing compensation, accrued and unpaid interest (excluding
            default interest), the outstanding principal balance and its
            percentage interest of any prepayment or yield maintenance premium
            actually paid.

      Consent to Modifications. In connection with each MezzCap Mortgage Loan
Group, both (i) the series 2007-PWR17 pooling and servicing agreement provides
that the series 2007-PWR17 controlling class representative will generally have
the rights otherwise described under "Servicing of the Mortgage Loans Under the
Series 2007-PWR17 Pooling and Servicing Agreement--The Series 2007-PWR17
Controlling Class Representative--Rights and Powers of Controlling Class
Representative" with respect to the pooled mortgage loans generally and (ii) the
related Mortgage Loan Group Intercreditor Agreement requires that the applicable
master servicer and the special servicer obtain the prior written consent of the
related Non-Pooled Subordinate Noteholder with respect to any Material Action
involving such MezzCap Mortgage Loan Group, unless the related Non-Pooled
Subordinate Noteholder's right to purchase the MezzCap A-Note Pooled Mortgage
Loan (as described under "--Purchase Option" below) has expired. In any case,
the series 2007-PWR17 controlling class


                                      S-153



representative will have the right to consult with the applicable master
servicer and the special servicer, at any time, regarding each MezzCap Mortgage
Loan Group.

      Notwithstanding any approval or disapproval of, or right to approve or
disapprove, any Material Action by a Non-Pooled Subordinate Noteholder under a
MezzCap Mortgage Loan Group, no modification of a Mortgage Loan Group may
adversely affect the REMIC status of any REMIC under the series 2007-PWR17
pooling and servicing agreement or result in the imposition of a "prohibited
transaction" or "prohibited contribution" tax under the REMIC provisions of the
Internal Revenue Code. In addition, neither the applicable master servicer nor
the special servicer may agree to any modification of a MezzCap Mortgage Loan
Group if such modification would constitute a "significant modification" of
either the related MezzCap A-Note Pooled Mortgage Loan under the series
2007-PWR17 pooling and servicing agreement or under the related Non-Pooled
Subordinate Loan under any pooling and servicing agreement affecting such
Non-Pooled Subordinate Loan under the REMIC provisions of the Internal Revenue
Code (unless such modification is permitted by such REMIC provisions).

      In no event will the applicable master servicer or the special servicer
for a MezzCap Mortgage Loan Group be required to take any action or refrain from
taking any action which would violate any law of any applicable jurisdiction or
be inconsistent with the Servicing Standard. In addition, if, during the period
of time during which the holder of the related Non-Pooled Subordinate Loan or
its designee has the right to purchase the related MezzCap A-Note Pooled
Mortgage Loan (as described under "--Purchase Option" below), the applicable
master servicer or the special servicer, as the case may be, determines that
immediate action is necessary to protect the interests of the holders of the
related MezzCap Mortgage Loan Group (as a collective whole), that master
servicer or special servicer, as the case may be, may agree to any such
modification without obtaining the prior written consent of (but after giving at
least three business days' prior written notice to) the holder of the related
Non-Pooled Subordinate Loan (provided that such modification would not violate
the REMIC provisions of the Internal Revenue Code).

      Cure Rights. The holder of the Non-Pooled Subordinate Loan under each
MezzCap Mortgage Loan Group does not have any rights to cure any defaults with
respect to such MezzCap Mortgage Loan Group.

      Purchase Option. Upon the occurrence of any one of certain defaults that
are set forth in the related Mortgage Loan Group Intercreditor Agreement (which
defaults generally include that (i) any payment of principal or interest under a
MezzCap Mortgage Loan Group is 90 or more days delinquent, (ii) the principal
balance of either a MezzCap A-Note Pooled Mortgage Loan or the related
Non-Pooled Subordinate Loan is not paid at maturity or (iii) a MezzCap Mortgage
Loan Group Material Default occurs), the holder of the related Non-Pooled
Subordinate Loan will have the right to purchase the related MezzCap A-Note
Pooled Mortgage Loan at a purchase price determined under the intercreditor
agreement and generally equal to the sum of (a) the outstanding principal
balance of the MezzCap A-Note Pooled Mortgage Loan, (b) accrued and unpaid
interest on such principal balance (excluding any default interest or other late
payment charges), (c) any unreimbursed advances made by the applicable master
servicer, the special servicer or the series 2007-PWR17 trustee with respect to
the related MezzCap A-Note Pooled Mortgage Loan, together with any advance
interest thereon, (d) reasonable out-of-pocket legal fees and costs incurred in
connection with the enforcement of the MezzCap A-Note Pooled Mortgage Loan by
the applicable master servicer or the special servicer, (e) any unreimbursed
interest on any principal and interest advances made by the applicable master
servicer or the series 2007-PWR17 trustee with respect to the related MezzCap
A-Note Pooled Mortgage Loan, (f) master servicing fees, special servicing fees
and trustee's fees payable under the series 2007-PWR17 pooling and servicing
agreement prior to the date of repurchase (excluding any "success fees" or
similar fees or termination compensation) and (g) out of pocket expenses
incurred by the applicable master servicer, the special servicer or the series
2007-PWR17 trustee with respect to the MezzCap Mortgage Loan Group together with
advance interest thereon. The right of the Non-Pooled Subordinate Noteholder
under each MezzCap Mortgage Loan Group to purchase the related MezzCap A-Note
Pooled Mortgage Loan is subject to that holder giving irrevocable written notice
of its intent to purchase within 30 days following receipt from the holder of
the related MezzCap A-Note Pooled Mortgage Loan of notice of such right.

      PCFII Mortgage Loan Groups

      The Pooled Mortgage Loan included in each PCFII Mortgage Loan Group and
the related Non-Pooled Subordinate Loan have the same borrowers and are secured
by the same mortgage instruments encumbering the related mortgaged property.
None of those Non-Pooled Subordinate Loans will be assets of the trust, but each
of those Non-Pooled Subordinate Loans and the respective related pooled mortgage
loans will be serviced pursuant to the series 2007-PWR17 pooling and servicing
agreement for the benefit of the holders thereof collectively. The Graceland
Shopping Center Non-Pooled


                                      S-154



Subordinate Loan has an original principal balance of $500,000 and an interest
rate of 7.03% per annum. The holder of the Graceland Shopping Center Non-Pooled
Subordinate Loan may provide, in its sole discretion, to the related borrower an
additional advance on the Graceland Shopping Center Non-Pooled Subordinate Loan,
thereby increasing the outstanding principal balance of the Graceland Shopping
Center Non-Pooled Subordinate Loan, subject to the satisfaction of certain
conditions set forth in the related loan documents, including: (i) the combined
loan-to-value ratio of the Graceland Shopping Center Loan Group and such
additional advance is not greater than 65%; and (ii) the combined debt service
coverage ratio of the Graceland Shopping Center Loan Group and such additional
advance is not less than 1.40x. The Parkwood Apartments Non-Pooled Subordinate
Loan has an original principal balance of $500,000 and an interest rate of
6.568% per annum. Each of those Non-Pooled Subordinate Loans has the same
maturity date as (but a different mortgage interest rate than) the related
pooled mortgage loan. Each of the Non-Pooled Subordinate Loans is currently held
by an affiliate of the related mortgage loan seller.

      Pursuant to the terms of the applicable Mortgage Loan Group Intercreditor
Agreement, the holder of each of the PCFII Non-Pooled Subordinate Loans has the
right to direct the applicable master servicer with respect to various servicing
matters (including substitution or release of any of the related mortgaged
properties) affecting the applicable Mortgage Loan Group as described under "--
PCFII Non-Pooled Subordinate Noteholders." In addition, the holder of each of
the PCFII Non-Pooled Subordinate Loans has the right (i) to replace the special
servicer for the applicable Mortgage Loan Group under the conditions described
under "Servicing of the Mortgage Loans Under the Series 2007-PWR17 Pooling and
Servicing Agreement--Replacement of The Special Servicer" and (ii) whether or
not a PCFII Change of Control Event has occurred, (a) to cure a monetary event
of default within 10 days after the later of its receipt of notice of such event
of default or the expiration of the applicable notice and grace periods; (b) to
cure a non-monetary default, within 30 days following the later of receipt of
notice of such event of default or the expiration of the applicable notice and
grace periods and (c) to purchase the PCFII Pooled Mortgage Loan (in whole but
not in part) if an event of default under the related Mortgage Loan Group has
occurred and such Mortgage Loan Group becomes specially serviced. See "Servicing
of the Mortgage Loans Under the Series 2007-PWR17 Pooling and Servicing
Agreement--Replacement of The Special Servicer" and "Description of the Mortgage
Pool--Certain Characteristics of the Mortgage Pool--Pari Passu, Subordinate
and/or Other Financing--Split Loan Structures--PCFII Mortgage Loan Groups
--PCFII Non-Pooled Subordinate Noteholders" in this prospectus supplement.

      If a monetary event of default (as to which the applicable Non-Pooled
Subordinate Noteholder or its designee is not curing in accordance with the
applicable Mortgage Loan Group Intercreditor Agreement) has occurred and is
continuing with respect to a pooled mortgage loan in a PCFII Mortgage Loan
Group, or a material non-monetary event of default (as to which the applicable
Non-Pooled Subordinate Noteholder or its designee is not curing in accordance
with the applicable Mortgage Loan Group Intercreditor Agreement) has occurred
and is continuing at a time when the related pooled mortgage loan is being
specially serviced, then the aggregate amount of all payments and other
collections will be applied to pay accrued and unpaid interest and principal and
certain other amounts described in the related Mortgage Loan Group Intercreditor
Agreement on the related pooled mortgage loan until the related pooled mortgage
loan is paid in full, prior to paying interest or principal to the holder of the
applicable Non-Pooled Subordinate Loan. At all other times, amounts received and
other collections with respect to the applicable Mortgage Loan Group will
generally be applied, first, to pay accrued and unpaid interest (other than
Default Interest) and principal then due on the related pooled mortgage loan,
and any principal prepayment allocable to the pooled mortgage loan under the
related mortgage loan documents, and, then, to pay accrued and unpaid interest
(other than Default Interest) and principal then due on the related Non-Pooled
Subordinate Loan, and any principal prepayments allocable to the related
Non-Pooled Subordinate Loan under the related mortgage loan documents.

      PCFII Non-Pooled Subordinate Noteholders. With respect to each PCFII
Mortgage Loan Group, except under the circumstances described below, neither the
applicable master servicer nor the special servicer will be permitted to take
(or, in the case of the special servicer, if and when appropriate, to consent to
the applicable master servicer's taking), at any time (whether or not an event
of default under the applicable PCFII Mortgage Loan Group documents has
occurred) any Material Action (but only if the special servicer is required to
consent to, or consult with any other servicer about, or otherwise share in the
servicing responsibility of processing a decision regarding any such action ),
unless the applicable master servicer or special servicer has notified the
related Non-Pooled Subordinate Noteholder of such proposed action in writing,
and that Non-Pooled Subordinate Noteholder has not objected in writing within 5
business days (if the applicable PCFII Mortgage Loan Group is not specially
serviced) or 10 business days (if the applicable PCFII Mortgage Loan Group is
specially serviced) following that Non-Pooled Subordinate Noteholder's having
been notified and provided with all information that such Non-Pooled Subordinate
Noteholder reasonably requests with respect to the proposed action; provided
that, in the event that the applicable master servicer or special servicer
determines that immediate action is necessary to protect the interests of the
certificateholders and the applicable related Non-Pooled Subordinate Noteholder
(as a collective whole), the applicable


                                      S-155



master servicer or special servicer may take (or, in the case of the special
servicer, may consent to the master servicer's taking) any such action without
waiting for the related Non-Pooled Subordinate Noteholder's response.

      Notwithstanding the foregoing, no advice, direction or objection given or
made by the applicable Non-Pooled Subordinate Noteholder for a PCFII Mortgage
Loan Group may, and the applicable master servicer and the special servicer are
each to ignore any advice, direction or objection so given that in its
reasonable judgment:

      o     would require, cause or permit such servicer to violate applicable
            law, any provision of the applicable Mortgage Loan Group
            Intercreditor Agreement or the series 2007-PWR17 pooling and
            servicing agreement, including that party's obligation to act in
            accordance with the Servicing Standard; or

      o     result in an adverse tax consequence for the trust fund.

      Furthermore, the applicable master servicer or the special servicer will
not be obligated to seek approval from the applicable Non-Pooled Subordinate
Noteholder for a PCFII Mortgage Loan Group for any actions to be taken by such
servicer with respect to the workout or liquidation of that PCFII Mortgage Loan
Group if:

      o     the applicable master servicer or special servicer has, as provided
            in the second preceding paragraph notified the applicable Non-Pooled
            Subordinate Noteholder in writing of various actions that the
            applicable master servicer or special servicer proposes to take with
            respect to the workout or liquidation of the applicable PCFII
            Mortgage Loan Group; and

      o     for 90 days following the first such notice, the applicable related
            Non-Pooled Subordinate Noteholder has objected to all of those
            proposed actions and has failed to suggest any alternative actions
            that the applicable master servicer or special servicer considers to
            be consistent with the Servicing Standard.

      Notwithstanding the foregoing, the Non-Pooled Subordinate Noteholder of
any PCFII Mortgage Loan Group will not have the rights otherwise described above
for so long as a PCFII Change of Control Event exists with respect to that PCFII
Mortgage Loan Group.

      In addition, each related Non-Pooled Subordinate Noteholder for a PCFII
Mortgage Loan Group will be entitled (subject to certain terms and conditions
set forth in the applicable Mortgage Loan Group Intercreditor Agreement) to cure
monetary and non-monetary events of default under the applicable Mortgage Loan
Group, in which case the special servicer will refrain from taking any action
against the related borrower, any related guarantor or any related mortgaged
property. The related Non-Pooled Subordinate Noteholder may exercise such right
to cure within 10 days (with respect to monetary events of default) or 30 days
(with respect to non-monetary events of default) after the later of receipt of
notice or the expiration of the applicable grace period. Notwithstanding the
foregoing, no related Non-Pooled Subordinate Noteholder will be required to pay
or reimburse any person amounts which constitute prepayment premiums, default
interest, late charges, special servicing fees (to the extent the related
Mortgage Loan Group is not then specially serviced), workout fees and/or
liquidation fees. So long as a monetary default exists for which a cure payment
permitted under the applicable Mortgage Loan Group Intercreditor Agreement is
made, or a non-monetary default exists for which the related Non-Pooled
Subordinate Noteholder (or its designee) is pursuing a cure within the
applicable cure period and in accordance with the terms of such Mortgage Loan
Group Intercreditor Agreement, such monetary default or non-monetary default
will not be treated as a default under the loan documents by the applicable
master servicer or special servicer; but such limitation will not prevent the
applicable master servicer or special servicer from collecting default interest
or late charges.

      The applicable Non-Pooled Subordinate Noteholder for each PCFII Mortgage
Loan Group will also have the option to purchase the related Pooled Mortgage
Loan if an event of default under that PCFII Mortgage Loan Group occurs and that
PCFII Mortgage Loan Group becomes specially serviced. If and for so long as each
PCFII Mortgage Loan Group remains specially serviced and, further, upon the
earliest to occur of: (i) any monthly payment becoming at least 60 days
delinquent, (ii) immediately prior to the related Non-Pooled Subordinate
Noteholder losing its control rights under the applicable Mortgage Loan Group
Intercreditor Agreement (provided that an event of default either has occurred
and is continuing or is reasonably foreseeable), and (iii) the initiation of
foreclosure proceedings or any other enforcement action by the special servicer,
such related Non-Pooled Subordinate Noteholder may, at its option, purchase or
designate another person to purchase the related pooled mortgage loan at the
purchase price set forth in, and in accordance with the requirements of, the


                                      S-156



applicable Mortgage Loan Group Intercreditor Agreement, which price is generally
not less than the outstanding principal balance of the Pooled Mortgage Loan and
accrued and unpaid interest thereon. No workout fee, liquidation fee or similar
fee payable to the applicable master servicer or special servicer for a PCFII
Mortgage Loan Group will be payable by the related Non-Pooled Subordinate
Noteholder if (i) the series 2007-PWR17 pooling and servicing agreement does not
expressly provide for payment of such liquidation fees by such related
Non-Pooled Subordinate Noteholder or (ii) with respect to any liquidation fee
which is expressly required to be paid under the series 2007-PWR17 pooling and
servicing agreement in connection with such purchase by such related Non-Pooled
Subordinate Noteholder, the related Pooled Mortgage Loan is purchased within 90
days of the later of the transfer of the applicable PCFII Mortgage Loan Group to
the special servicer and the receipt by such related Non-Pooled Subordinate
Noteholder of written notice from the special servicer that such transfer has
taken place. Furthermore, the related Non-Pooled Subordinate Noteholder will not
be required to pay any amounts payable by the related mortgage borrower as exit
fees or any other charges or fees, prepayment premiums, make-whole premiums,
yield maintenance amounts or similar charges, as part of such purchase price.
The foregoing purchase rights of such related Non-Pooled Subordinate Noteholder
do not apply to any REO Property related to a PCFII Mortgage Loan Group and will
terminate upon the completion of the foreclosure of the related mortgaged
property or the acceptance of a deed in lieu of foreclosure with respect to such
mortgaged property. See "Description of the Mortgage Pool - Certain
Characteristics of the Mortgage Pool - Pari Passu, Subordinate and/or Other
Financing" in this prospectus supplement.

      The initial Non-Pooled Subordinate Noteholder for each PCFII Mortgage Loan
Group will be Principal Life Insurance Company or an affiliate thereof.
Principal Life Insurance Company is an affiliate of the related mortgage loan
seller and related primary servicer for each of those Mortgage Loan Groups.

      The applicable Non-Pooled Subordinate Noteholder for each PCFII Mortgage
Loan Group may have relationships and interests that conflict with those of the
series 2007-PWR17 certificateholders. It has no obligations to the series
2007-PWR17 certificateholders and may act solely in its own interests. No series
2007-PWR17 certificateholder may take any action against a Non-Pooled
Subordinate Noteholder for acting solely in its own interests.

      When reviewing the "Servicing of the Mortgage Loans Under the Series
2007-PWR17 Pooling and Servicing Agreement" section in this prospectus
supplement, it is important that you consider the effects that the rights and
powers of the related Non-Pooled Subordinate Noteholders discussed above could
have on the actions of the applicable master servicer or special servicer.

      OTHER PROPERTY-SECURED FINANCING AND MEZZANINE AND SIMILAR FINANCING

      Existing (Secured Financing and Mezzanine and Similar Financing)

      The following table summarizes information regarding:

      o     existing secondary financing secured by the mortgaged property
            (other than in connection with split loan structures), and/or

      o     existing mezzanine and similar financing incurred by one or more
            owners of the borrower that is secured by a pledge of all or a
            portion of that owner's direct or indirect equity interests in the
            borrower.


                                      S-157





                                                                                                          TRANSFER OF
                                                                                                           MORE THAN
                                                                                                              49%
                                                                                                          INTEREST IN
                                                                                               OTHER      OTHER LOAN
                                                                                              LENDER          IS
                                                                      OTHER       OTHER         HAS       PROHIBITED     OTHER LOAN
                                                                   LENDER HAS     LENDER     DEFAULTED      WITHOUT     IS PRESENTLY
                                                                    EXECUTED     HAS CURE      LOAN         RATING        HELD BY
                          % OF                                       OR WILL      RIGHTS     PURCHASE       AGENCY        RELATED
                         INITIAL                     ORIGINAL        EXECUTE       FOR        OPTION     CONFIRMATION     MORTGAGE
      MORTGAGE          MORTGAGE                    PRINCIPAL     INTERCREDITOR  MORTGAGE     FOR THE     (UNLESS TO    LOAN SELLER
   LOAN/PROPERTY          POOL                      AMOUNT OF      OR SIMILAR      LOAN      MORTGAGE     A QUALIFIED      (OR AN
  PORTFOLIO NAMES        BALANCE    TYPE OF DEBT    OTHER DEBT      AGREEMENT    DEFAULTS      LOAN       TRANSFEREE)    AFFILIATE)
---------------------   ---------   ------------   ------------   -------------  --------    ---------   -------------  ------------

RRI Hotel Portfolio       5.7%      Mezzanine      $164,000,000        Yes          Yes         Yes           Yes           (1)
                                    (1)(2)
Coastal Sunbelt
   Warehouse              0.3%      Mezzanine       $2,000,000         Yes          Yes         No            No            Yes
Kent Business Center      0.3%      Mezzanine(2)    $5,000,000         Yes          Yes         No            No             No
                                    Property-
Radisson Scranton         0.3%      Secured          $250,000          Yes          Yes         No            No             No
Bridgeport Apartments     0.2%      Mezzanine       $1,110,000         Yes          No          No            No             No


(1)   The indirect owners of the borrower have incurred existing mezzanine debt
      in the amount of approximately $164 million, which mezzanine debt is not
      held by the related mortgage loan seller or an affiliate thereof. The
      mezzanine debt is cross collateralized and is indirectly secured by equity
      interest in the borrowers under the RRI Hotel Portfolio Loan Group and by
      (a) additional Red Roof Inn hotels and (b) related interests owned by
      owners of the borrower neither of which is part of the RRI Hotel Portfolio
      Properties. Additionally, the mezzanine debt is subordinate to mortgage
      debt on such other properties. The estimated allocation of such mezzanine
      debt to the RRI Hotel Portfolio Properties is approximately $63 million;
      such allocation is based on the allocated cost to each separate asset with
      respect to the acquisition of the borrower. Additionally, the owners of
      the borrowers under the RRI Hotel Portfolio Loan Group have incurred a
      $1.00 mezzanine loan secured by equity interest in the borrowers under the
      RRI Hotel Portfolio Loan Group, which mezzanine loan is held by the
      related mortgage loan seller or an affiliate thereof.

(2)   The pooled mortgage loan also allows mezzanine indebtedness to be incurred
      in the future. See "--Permitted In Future (Secured Financing and Mezzanine
      and Similar Financing)" below.

      Except as otherwise indicated in the table:

      o     in cases where the transfer of the other loan is restricted, any
            transferee of all or a greater than 49% interest in the mezzanine
            loan must meet certain financial and other qualifications, unless
            confirmation has been obtained from each Rating Agency that the
            transfer would not result in the downgrade, withdrawal or
            qualification of the then current ratings on the series 2007-PWR17
            certificates; and

      o     in cases where the other lender has a purchase option, if the pooled
            mortgage loan is in default beyond the expiration of applicable
            grace and cure periods, the junior lender generally has the right to
            purchase the pooled mortgage loan, in whole and not in part, for a
            price that is not less than the outstanding principal balance
            thereof and all accrued and unpaid interest thereon (but generally
            excluding any late payment fees, default interest or prepayment
            premium).

      For a discussion of existing financing involving real properties related
to split loan structures, see "--Split Loan Structures" above and "Appendix
D--Summaries of the Ten Largest Mortgage Loans" in this prospectus supplement.

      Permitted In Future (Secured Financing and Mezzanine and Similar
Financing)

      The following table summarizes information regarding the circumstances
under which the borrowers or their owners are permitted to incur:

      o     secondary financing secured by the mortgaged property, and/or


                                      S-158



      o     mezzanine and similar financing secured by a pledge of all or a
            portion of an owner's direct or indirect equity interests in the
            borrower.



                                                                                             MINIMUM
                                                                                             COMBINED
                                                                                OTHER          DEBT                      MORTGAGE
                                                               MAXIMUM         LENDER        SERVICE       MAXIMUM        LENDER
                                                              PRINCIPAL         MUST         COVERAGE     COMBINED      ALLOWED TO
                             % OF INITIAL                      AMOUNT          EXECUTE       RATIO OF     LTV RATIO      REQUIRE
     MORTGAGE                  MORTGAGE        TYPE OF        PERMITTED     INTERCREDITOR    MORTGAGE    OF MORTGAGE      RATING
   LOAN/PROPERTY                 POOL            DEBT            (IF         OR SIMILAR      LOAN AND     LOAN AND       AGENCY
  PORTFOLIO NAMES              BALANCE        PERMITTED     SPECIFIED)(1)     AGREEMENT     OTHER LOAN   OTHER LOAN    CONFIRMATION
--------------------------   ------------   --------------  -------------   -------------   ----------   -----------   ------------

DRA / Colonial Office
    Portfolio                    7.6%         Mezzanine           N/A            Yes          1.20x          80%           Yes
Bank of America Center           7.1%         Mezzanine           N/A            Yes          1.10x          80%           Yes
RRI Hotel Portfolio              5.7%        Mezzanine(2)         N/A            Yes           N/A           85%           Yes
Westin Building                  3.4%         Mezzanine           N/A            Yes          1.20x          80%            No
AMLI Midtown                     1.4%         Mezzanine           N/A            Yes          1.20x          85%           Yes
32 Sixth Avenue                  1.2%         Mezzanine       $10,000,000        Yes          1.25x          N/A           Yes
                                             Mezzanine or
                                               Property
Graceland Shopping Center        1.0%         Secured(3)          N/A            Yes          1.40x          65%           Yes
Hilton Garden Inn -
   Cupertino                     0.8%         Mezzanine           N/A            Yes          1.20x          80%           Yes
Space Center Storage
   Portfolio                     0.7%         Mezzanine           N/A            Yes          1.15x          80%           Yes
Promenade Shopping Center        0.7%         Mezzanine           N/A            Yes          1.05x          85%           Yes
TJ Maxx Plaza                    0.5%         Mezzanine           N/A            Yes           N/A           90%           Yes
                                              Property-
Town Center Plaza                0.5%         Secured(4)          N/A            No           1.20x          80%            No
Parkwood Apartments              0.4%         Mezzanine           N/A            Yes          1.50x          60%           Yes
Rock Shadows RV Park             0.4%         Mezzanine           N/A            Yes          1.20x          85%           Yes
Ramada Newark Airport            0.4%         Mezzanine           N/A            Yes          1.30x          75%           Yes
Miramar Commercial Center        0.4%         Mezzanine           N/A            Yes          2.00x          70%           Yes
PGA Professional Center          0.4%         Mezzanine           N/A            Yes          1.10x          85%           Yes
                                              Property-
Palmetto Place Apartments        0.4%          Secured            N/A            Yes          1.10x          85%           Yes
Hampton Inn and Suites -
   Natomas                       0.4%         Mezzanine           N/A            Yes          1.25x          80%           Yes
Holiday Inn Express -
   Natomas                       0.4%         Mezzanine           N/A            Yes          1.25x          80%           Yes
Maple Brook Apartments           0.3%        Mezzanine(5)         N/A            Yes          1.10x          85%            No
Doc Stone Commons                0.3%         Mezzanine           N/A            Yes          1.20x          80%           Yes
Radisson Chicago O'Hare
   Airport                       0.3%         Mezzanine           N/A            Yes          1.10x          80%           Yes
Eagle Landing Apartments         0.3%         Mezzanine           N/A            Yes          1.15x          80%           Yes
Richmond Apartment
   Portfolio                     0.3%         Mezzanine           N/A            Yes          1.10x          80%           Yes
                                              Property-
Hillcrest Shopping Center        0.3%         Secured(6)          N/A            No           1.20x          80%            No
Kent Business Center             0.3%        Mezzanine(2)         N/A            Yes          1.15x          75%           Yes



                                      S-159





                                                                                              MINIMUM
                                                                                             COMBINED
                                                                                OTHER          DEBT                      MORTGAGE
                                                               MAXIMUM         LENDER         SERVICE      MAXIMUM        LENDER
                                                              PRINCIPAL         MUST         COVERAGE     COMBINED      ALLOWED TO
                             % OF INITIAL                       AMOUNT         EXECUTE       RATIO OF     LTV RATIO      REQUIRE
     MORTGAGE                  MORTGAGE        TYPE OF        PERMITTED     INTERCREDITOR    MORTGAGE    OF MORTGAGE      RATING
   LOAN/PROPERTY                 POOL            DEBT            (IF         OR SIMILAR      LOAN AND     LOAN AND       AGENCY
  PORTFOLIO NAMES              BALANCE        PERMITTED     SPECIFIED)(1)     AGREEMENT     OTHER LOAN   OTHER LOAN    CONFIRMATION
--------------------------   ------------   --------------  -------------   -------------   ----------   -----------   ------------

                                              Property-
Zinfandel Ranch Apartments       0.3%          Secured           N/A             Yes          1.25x          70%           Yes
Hilton Garden Inn - Wichita      0.3%        Mezzanine(7)        N/A             No          1.25x(7)       85%(7)          No
Fieldstone Plaza                 0.3%         Mezzanine          N/A             Yes          1.30x          85%           Yes
                                              Property-
Iron Horse Apartments            0.2%          Secured           N/A             Yes          1.20x          80%           Yes
Iskalo Office and Retail                      Property-
   Portfolio                     0.2%          Secured           N/A             No           1.30x          75%            No
Maple Tree Inn                   0.2%         Mezzanine          N/A             Yes          1.30x          70%           Yes
Aspenwood Apartments             0.2%        Mezzanine(5)        N/A             Yes          1.10x          85%            No
                                              Property-
Pleasant View Apartments         0.2%         Secured(8)         N/A             Yes          1.20x          75%            No
Triad East Office Building       0.2%         Mezzanine      $20,000,000         Yes           N/A           N/A            No
820 Kifer Road                   0.2%         Mezzanine          N/A             Yes          1.15x          75%           Yes
10471 Grant Line                 0.1%         Mezzanine          N/A             Yes          1.20x          70%           Yes
Bunsen Celsius I Portfolio       0.1%         Mezzanine          N/A             Yes          1.70x          55%           Yes
                                              Property-
Auto Palace                      0.1%         Secured(9)         N/A             No           1.20x          80%            No


(1)   Indicates the maximum principal amount (if any) that is specifically
      stated in the mortgage loan documents and does not take account of any
      restrictions that may be imposed at any time by operation of any debt
      service coverage ratio or loan-to-value ratio conditions.

(2)   In addition, owners of the borrower have incurred existing mezzanine
      indebtedness . See "--Existing (Secured Financing and Mezzanine and
      Similar Financing)" above.

(3)   The loan documents permit either (i) an additional advance on the related
      non-pooled mortgage loan or (ii) mezzanine indebtedness, in each case,
      subject to the satisfaction of certain conditions, including the
      conditions shown in this table.

(4)   Property-secured indebtedness is permitted only after the fourth
      anniversary of the funding date of the loan (December 21, 2005).

(5)   Mezzanine indebtedness is permitted only with respect to the equity owners
      of a successor owner of the mortgaged property that has at least 15% cash
      equity in the mortgaged property, not the current equity owners, subject
      to the conditions shown in this table.

(6)   Property-secured indebtedness is permitted only after the earlier to occur
      of (a) the second anniversary of the funding date of the loan (July 13,
      2007) or (b) six months after the securitization of the loan.

(7)   Mezzanine indebtedness is permitted only after the second anniversary of
      the funding date of the loan (June 26, 2007).

(8)   Property-secured indebtedness is permitted only after the second
      anniversary of the funding date of the loan (July 5, 2007).

(9)   Property-secured indebtedness is permitted only after the second
      anniversary of the funding date of the loan (August 9, 2007).

      Additional Related Information

      In addition, there may be other mortgage loans that we intend to include
in the trust fund, as to which direct and indirect equity owners of the related
borrower have pledged or are permitted in the future to pledge their respective
equity interests to secure financing, or as to which the related borrower is
permitted to incur subordinate debt secured by the related mortgaged property.


                                      S-160



      See "Legal Aspects of Mortgage Loans--Subordinate Financing" in the
accompanying prospectus and "Risk Factors--A Borrower's Other Loans May Reduce
the Cash Flow Available to the Mortgaged Property Which May Adversely Affect
Payment on Your Certificates; Mezzanine Financing Reduces a Principal's Equity
in, and Therefore Its Incentive to Support, a Mortgaged Property" in this
prospectus supplement.

      The pooled mortgage loans generally do not prohibit indebtedness secured
by equipment or other personal property located at the mortgaged property.

      OTHER ADDITIONAL FINANCING

      With respect to fifty-two (52) of the pooled mortgage loans, representing
6.6% of the initial mortgage pool balance (which pooled mortgage loans consist
of forty-three (43) pooled mortgage loans in loan group 1, representing 6.2% of
the initial loan group 1 balance, and nine (9) pooled mortgage loans in loan
group 2, representing 9.1% of the initial loan group 2 balance), the borrower is
not a special purpose entity. In general, borrowers that are not special
purposes entities, and certain other borrowers that have not agreed to certain
special purpose covenants in the related mortgage loan documents, are not
prohibited from incurring additional debt, which may include debt that is
secured by other property owned by the borrower, and the owners of such
borrowers are not prohibited from incurring mezzanine debt secured by pledges of
their equity interests in those borrowers. Certain of these borrowers and owners
may have already incurred such additional debt.

      The mortgage loans generally do not prohibit the related borrower from
incurring other unsecured indebtedness, including but not limited to trade
payables, in the ordinary course of business, or from incurring indebtedness
secured by equipment or other personal property located at the mortgaged
property. In some cases, this debt has included or may include loans from
affiliates, members or partners.

      With respect to the pooled mortgage loan secured by the mortgaged property
identified on Appendix B to this prospectus supplement as 32 Sixth Avenue,
representing 1.2% of the initial mortgage pool balance (and 1.4% of the initial
loan group 1 balance), the loan documents permit the related borrower to incur
future unsecured subordinate indebtedness from an affiliate, up to a maximum
principal amount of $5,000,000, subject to certain conditions, including the
execution of a subordination and standstill agreement.

      With respect to the pooled mortgage loan secured by the mortgaged property
identified on Appendix B to this prospectus supplement as Creekwood Commons,
representing 0.6% of the initial mortgage pool balance (and 0.7% of the initial
loan group 1 balance), the related loan documents permit the related borrower to
incur future unsecured indebtedness from the members of borrower in a maximum
principal amount of $400,000 subject to certain conditions, including the
execution of a subordination and standstill agreement.

      With respect to the pooled mortgage loan secured by the mortgaged property
identified on Appendix B to this prospectus supplement as Niagara Water,
representing 0.5% of the initial mortgage pool balance (and 0.5% of the initial
loan group 1 balance), the related loan documents permit the related borrower to
incur future unsecured indebtedness from an affiliate of the borrower subject to
certain conditions, including the execution of a subordination and standstill
agreement.

      With respect to the pooled mortgage loan secured by the mortgaged property
identified on Appendix B to this prospectus supplement as Montlimar Place,
representing 0.5% of the initial mortgage pool balance (and 0.5% of the initial
group 1 balance), the related loan documents permit the related borrower to
incur future unsecured indebtedness in a maximum principal amount of up to
$300,000, which may be guaranteed by the members of the borrower and/or
principals of each entity comprising the borrower or secured by the member's
equity interests in the borrower, subject to certain conditions, including the
execution of a subordination and standstill agreement.

      With respect to the pooled mortgage loan secured by the mortgaged property
identified on Appendix B to this prospectus supplement as Miramar Commercial
Center, representing 0.4% of the initial mortgage pool balance (and 0.5% of the
initial loan group 1 balance), the related loan documents permit the related
borrower to incur future unsecured indebtedness up to a maximum principal amount
of $2,500,000 subject to the execution of a subordination and standstill
agreement.

      With respect to the pooled mortgage loan secured by the mortgaged property
identified on Appendix B to this prospectus supplement as Kenley Square,
representing 0.2% of the initial mortgage pool balance (and 1.8% of the initial


                                      S-161



group 2 balance), the related loan documents permit the related borrower to
incur future unsecured indebtedness from an affiliate of the borrower in a
maximum principal amount of up to $320,000 and for a term of up to 24 months,
subject to certain conditions, including the execution of a subordination and
standstill agreement.

      With respect to the pooled mortgage loan secured by the mortgaged property
identified on Appendix B to this prospectus supplement as South Fountain View
Office Center, representing 0.2% of the initial mortgage pool balance (and 0.2%
of the initial loan group 1 balance), the borrower has incurred unsecured
subordinate debt in the amount of $335,000 from an affiliate of the borrower.
The related affiliate has executed a subordination and standstill agreement.

      With respect to the pooled mortgage loan secured by the mortgaged property
identified on Appendix B to this prospectus supplement as Pyramid Plaza,
representing 0.2% of the initial mortgage pool balance (and 0.2% of the initial
loan group 1 balance), the related borrower has incurred unsecured indebtedness
under a revolving line of credit up to a maximum principal amount of $300,000,
which has been guaranteed by the members of the borrower and/or principals of
each entity comprising the borrower. The other lender has delivered a
subordination and standstill agreement in favor of the mortgagee.

      We make no representation with respect to the pooled mortgage loans as to
whether any other secured subordinate financing currently encumbers any
mortgaged property, whether any borrower is the obligor on any material
unsecured debt or whether a third party holds debt secured by a pledge of an
equity interest in any related borrower. See "Legal Aspects of the Mortgage
Loans--Subordinate Financing" in the accompanying prospectus and "Risk
Factors--A Borrower's Other Loans May Reduce The Cash Flow Available To The
Mortgaged Property Which May Adversely Affect Payment On Your Certificates;
Mezzanine Financing Reduces a Principal's Equity in, and Therefore Its Incentive
to Support, a Mortgaged Property" in this prospectus supplement.

      Additional Collateral.

      One hundred ninety-six (196) of the pooled mortgage loans, representing
72.3% of the initial mortgage pool balance (which pooled mortgage loans consist
of 158 pooled mortgage loans in loan group 1, representing 70.5% of the initial
loan group 1 balance, and 38 pooled mortgage loans in loan group 2, representing
87.0% of the initial loan group 2 balance) have the benefit of either upfront
and/or continuing cash reserves that are to be maintained for specified periods
and/or purposes, such as taxes and insurance, deferred maintenance,
environmental remediation, debt service, tenant improvements and leasing
commissions and capital improvements. See Appendix B to this prospectus
supplement for further information with respect to reserves.

      Cash Management Agreements/Lockboxes.

      Sixty-eight (68) of the pooled mortgage loans, representing 49.3% of the
initial mortgage pool balance (which pooled mortgage loans consist of sixty-five
(65) pooled mortgage loans in loan group 1, representing 54.5% of the initial
loan group 1 balance, and three (3) pooled mortgage loans in loan group 2,
representing 8.3% of the initial loan group 2 balance), generally provide that
rents, credit card receipts, accounts receivables payments and other income
derived from the related mortgaged properties will be subject to a cash
management/lockbox arrangement.

      Appendix B to this prospectus supplement sets forth (among other things)
the type of provisions (if any) for the establishment of a lockbox under the
terms of each pooled mortgage loan. The following is a description of each type
of provision:

      o     Hard. The related borrower is required to instruct the tenants and
            other payors to pay all rents and other revenue directly to an
            account controlled by the applicable servicer on behalf of the
            trust. Such revenue generally is either (a) swept and remitted to
            the related borrower unless a default or other "trigger" event under
            the related mortgage loan documents has occurred or (b) not made
            immediately available to the related borrower, but instead is
            forwarded to a cash management account controlled by the applicable
            servicer on behalf of the trust and then applied according to the
            related mortgage loan documents, which typically contemplate
            application to sums payable under the related mortgage loan and, in
            certain transactions, to expenses at the related mortgaged property,
            with any excess remitted to the related borrower.

      o     Soft, Springing Hard. Revenue from the related mortgaged property is
            generally paid by the tenants and other payors to the related
            borrower or the property manager and then forwarded to an account
            controlled by


                                      S-162



            the applicable servicer on behalf of the trust fund. Until the
            occurrence of certain specified "trigger" events, which typically
            include an event of default under the mortgage loan, such revenue is
            forwarded to an account controlled by the related borrower or is
            otherwise made available to the related borrower. Upon the
            occurrence of such a trigger event, the mortgage loan documents
            require the related borrower to instruct tenants and other payors to
            pay directly into an account controlled by the applicable servicer
            on behalf of the trust fund; the revenue is then applied by the
            applicable servicer on behalf of the trust fund according to the
            related mortgage loan documents.

      o     Soft. Revenue from the related mortgaged property is generally paid
            by the tenants and other payors to the borrower or the property
            manager and forwarded to an account controlled by the applicable
            servicer on behalf of the trust fund. The funds are then either made
            available to the related borrower or are applied by the applicable
            servicer on behalf of the trust fund according to the related
            mortgage loan documents.

      o     Springing Hard. Revenue from the related mortgaged property is
            generally paid by the tenants and other payors to the related
            borrower or property manager. Upon the occurrence of certain
            specified "trigger" events, which typically include an event of
            default under the mortgage loan, the mortgage loan documents
            contemplate establishment of a hard lockbox and require the related
            borrower to instruct tenants to pay directly into an account
            controlled by the applicable servicer on behalf of the trust fund;
            the revenue is then applied by the applicable servicer on behalf of
            the trust fund according to the related mortgage loan documents.

      o     None. Revenue from the related mortgaged property is paid to the
            related borrower and is not subject to a lockbox as of the Issue
            Date, and no lockbox is contemplated to be established during the
            mortgage loan term.

      In connection with any hard lockbox, income deposited directly into the
related lockbox account may not include amounts paid in cash that are paid
directly to the related property manager, notwithstanding requirements to the
contrary. Furthermore, with respect to certain multifamily and hospitality
properties considered to have a hard lockbox, cash, "over-the-counter" receipts
and in some cases, credit card receipts may be deposited into the lockbox
account by the property manager. Pooled mortgage loans whose terms call for the
establishment of a lockbox account require that the amounts paid to the property
manager will be deposited into the applicable lockbox account on a regular
basis. Lockbox accounts will not be assets of the trust fund.

      Hazard Insurance.

      See "Servicing of the Mortgage Loans Under the Series 2007-PWR17 Pooling
and Servicing Agreement--Maintenance of Insurance" in this prospectus supplement
and "Description of the Pooling and Servicing Agreements--Hazard Insurance
Policies" in the accompanying prospectus for a description of the obligations of
the master servicers and the special servicer with respect to the enforcement of
the obligations of the borrowers under the mortgage loan documents and other
matters related to the maintenance of insurance.

      Each borrower under a pooled mortgage loan is required to maintain all
insurance required by the terms of the loan documents in the amounts set forth
therein, which will be obtained from an insurer meeting the requirements of the
loan documents. This includes a fire and hazard insurance policy with extended
coverage. Certain mortgage loans may permit the hazard insurance policy to be
maintained by a tenant of the mortgaged property, or may permit the borrower or
a tenant to self-insure. The coverage of each policy will generally be in an
amount, subject to a deductible customary in the related geographic area, that
is not less than the lesser of (a) the full replacement cost of the improvements
that are security for the subject pooled mortgage loan, with no deduction for
depreciation, and (b) the outstanding principal balance owing on that mortgage
loan, but in any event, in an amount sufficient to avoid the application of any
coinsurance clause.

      If, on the date of origination of a mortgage loan, a material portion of
the improvements on a mortgaged property was in an area identified in the
Federal Register by the Federal Emergency Management Agency ("FEMA") as having
special flood hazards (and such flood insurance is required by FEMA and has been
made available), the loan documents generally require flood insurance meeting
the requirements of the current guidelines of the Federal Insurance
Administration in an


                                      S-163



amount representing coverage of at least the lesser of (a) the outstanding
principal balance of the mortgage loan and (b) the maximum amount of flood
insurance available for the mortgaged property permitted by FEMA.

      Tenant Matters.

      Described and listed below are special considerations regarding tenants at
the mortgaged properties securing the mortgage loans that we intend to include
in the trust fund--

      o     Seventy (70) mortgaged properties (certain of which secure
            multi-property mortgage loans), representing security for 14.4% of
            the initial mortgage pool balance (and 16.2% of the initial loan
            group 1 balance), are either wholly owner-occupied or 100.0% leased
            to a single tenant.

      o     Some of the mortgaged properties that are office, industrial or
            retail properties, or mixed use properties that are used for office,
            industrial or retail purposes, may have a tenant that has ceased to
            occupy its space at a mortgaged property but continues to pay rent
            under its lease.

      o     Certain of the multifamily rental properties have material tenant
            concentrations of students or military personnel.

      o     Certain of the multifamily rental properties consist of senior
            housing.

      o     Certain of the multifamily rental properties receive rent subsidies
            from the United States Department of Housing and Urban Development
            under its Section 8 program or otherwise.

      o     Certain of the multifamily rental properties are subject to local
            rent control and rent stabilization laws.

      o     There may be several cases in which a particular entity is a tenant
            at more than one of the mortgaged properties, and although it may
            not be one of the three largest tenants at any of those properties,
            it is significant to the success of the properties in the aggregate.

      o     With respect to certain of the mortgage loans, the related borrower
            has given to certain tenants a right of first refusal in the event a
            sale is contemplated or an option to purchase all or a portion of
            the mortgaged property and this provision, if not waived, may impede
            the mortgagee's ability to sell the related mortgaged property at
            foreclosure or adversely affect the foreclosure proceeds. Generally,
            these rights do not apply to a transfer arising out of foreclosure
            or a deed in lieu of foreclosure, but the applicable tenant
            typically retains its right of first refusal following foreclosure
            or a deed in lieu of foreclosure, and any sale by the lender or
            other new lender would be subject to such right. In addition, a
            right of first refusal may be conferred by statute to mobile home
            owners through their owners' association; however, such right does
            not apply to a transfer arising out of foreclosure or a deed in lieu
            of foreclosure.

      o     With respect to certain of the mortgage loans, the sole tenant or a
            significant tenant at the related mortgaged property is affiliated
            with the related borrower.

      o     Included in the mortgaged properties are thirteen (13) medical
            office properties, identified on Appendix B to this prospectus
            supplement, securing 4.1% of the initial mortgage pool balance (and
            4.6% of the initial loan group 1 balance). Portions of other
            mortgaged properties may be utilized as medical offices. The
            performance of a medical office property may depend on (i) the
            proximity of such property to a hospital or other health care
            establishment and (ii) reimbursements for patient fees from private
            or government-sponsored insurers. Issues related to reimbursement
            (ranging from non-payment to delays in payment) from such insurers
            could adversely affect cash flow at such mortgaged property.


                                      S-164



ASSESSMENTS OF PROPERTY VALUE AND CONDITION

      Appraisals.

      In connection with the origination of each pooled mortgage loan or in
connection with this offering, an appraisal was conducted in respect of the
related mortgaged property by an independent appraiser that was state-certified
and/or a Member of the Appraisal Institute or an update of an existing appraisal
was obtained. In each case, the appraisal complied, or the appraiser certified
that it complied, with the real estate appraisal regulations issued jointly by
the federal bank regulatory agencies under the Financial Institutions Reform,
Recovery, and Enforcement Act of 1989, as amended. In general, those appraisals
represent the analysis and opinion of the person performing the appraisal and
are not guarantees of, and may not be indicative of, present or future value. We
cannot assure you that another person would not have arrived at a different
valuation, even if such person used the same general approach to and same method
of valuing the property or that different valuations would not have been reached
separately by the mortgage loan sellers based on their internal review of such
appraisals. In certain cases, appraisals may reflect "as stabilized" values
reflecting certain assumptions such as future construction completion, projected
re-tenanting or increased tenant occupancies. The appraisals obtained as
described above sought to establish the amount a typically motivated buyer would
pay a typically motivated seller. Such amount could be significantly higher than
the amount obtained from the sale of a mortgaged property under a distress or
liquidation sale. Information regarding the values of the mortgaged properties
as of the cut-off date is presented in this prospectus supplement for
illustrative purposes only. None of these appraisals are more than 12 months old
as of the cut-off date, except in the case of one (1) mortgaged property,
representing security for 0.1% of the initial mortgage pool balance (and 0.1% of
the initial loan group 1 balance), for which the related appraisals are not more
than 30 months old as of the cut-off date.

      Environmental Assessments.

      Except for mortgaged properties that are the subject of environmental
insurance obtained in lieu of a Phase I environmental site assessment as
described under "--Environmental Insurance" below, all of the mortgaged
properties securing the pooled mortgage loans have been subject to environmental
site assessments by a third-party consultant, or in some cases an update of a
previous assessment or transaction screen, in connection with the origination of
the pooled mortgage loans. In some cases, a Phase II site assessment was also
performed. In certain cases, these environmental assessments revealed conditions
that resulted in requirements that the related borrowers establish operations
and maintenance plans, monitor the mortgaged property or nearby properties,
abate or remediate the condition, and/or provide additional security such as
letters of credit, reserves, secured creditor impaired property policy,
environmental insurance policy or pollution limited liability environmental
impairment policy or environmental indemnification. None of these environmental
assessments are more than 12 months old as of the cut-off date, except in the
case of three (3) mortgaged properties, representing security for 0.9% of the
initial mortgage pool balance (and 0.7% of the initial loan group 1 balance, and
2.3% of the initial loan group 2 balance), for which the related environmental
assessments are not more than 28 months old as of the cut-off date. See "Risk
Factors--Environmental Conditions of the Mortgaged Properties May Subject the
Trust Fund to Liability Under Federal and State Laws, Reducing the Value and
Cash Flow of the Mortgaged Properties, Which May Result in Reduced Payments on
Your Offered Certificates" in this prospectus supplement.

      Property Condition Assessments.

      In general, a licensed engineer, architect or consultant inspected the
related mortgaged property, in connection with the origination of each of the
pooled mortgage loans or in connection with this offering, to assess the
condition of the structure, exterior walls, roofing, interior structure and
mechanical and electrical systems. Engineering reports by licensed engineers,
architects or consultants generally were prepared, except for newly constructed
properties and properties for which the borrower's interest consists of a fee
interest solely on the land and not any improvements, for the mortgaged
properties in connection with the origination of the related pooled mortgage
loan or in connection with this offering. None of these engineering reports are
more than 12 months old as of the cut-off date, except in the case of two (2)
mortgaged properties, representing security for 0.3% of the initial mortgage
pool balance (and 0.1% of the initial loan group 1 balance, and 2.3% of the
initial loan group 2 balance), for which the related engineering reports are not
more than 28 months old as of the cut-off date. See "Risk Factors--Property
Inspections and Engineering Reports May Not Reflect All Conditions That Require
Repair on a Mortgaged Property" in this prospectus supplement. In certain cases
where material deficiencies were noted in such reports, the related borrower was
required to establish reserves for replacement or repair or remediate the
deficiency.


                                      S-165



      Seismic Review Process.

      In general, the underwriting guidelines applicable to the origination of
the pooled mortgage loans required that prospective borrowers seeking loans
secured by properties located in California and areas of other states where
seismic risk is deemed material obtain a seismic engineering report of the
building and, based thereon and on certain statistical information, an estimate
of damage based on the percentage of the replacement cost of the building in an
earthquake scenario. This percentage of the replacement cost is expressed in
terms of probable maximum loss ("PML"), probable loss ("PL"), or scenario
expected loss ("SEL"). Generally, any of the pooled mortgage loans as to which
the property was estimated to have PML, PL or SEL in excess of 20% of the
estimated replacement cost, would either be subject to a lower loan-to-value
limit at origination, be conditioned on seismic upgrading (or appropriate
reserves or letter of credit for retrofitting) or be conditioned on satisfactory
earthquake insurance, or be structured with recourse to an individual guarantor
for a portion of the loan amount.

      Zoning and Building Code Compliance.

      Each mortgage loan seller took steps to establish that the use and
operation of the mortgaged properties that represent security for its pooled
mortgage loans, at their respective dates of origination, were in compliance in
all material respects with, or were legally existing non-conforming uses or
structures under, applicable zoning, land-use and similar laws and ordinances,
but we cannot assure you that such steps revealed all possible violations.
Evidence of such compliance may have been in the form of legal opinions, zoning
consultants reports, confirmations from government officials, title insurance
endorsements, survey endorsements and/or representations by the related borrower
contained in the related mortgage loan documents. Violations may be known to
exist at any particular mortgaged property, but the related mortgage loan seller
has informed us that it does not consider any such violations known to it to be
material.

      Environmental Insurance.

      Forty-six (46) mortgaged loans, securing 4.8% of the initial mortgage pool
balance (which pooled mortgage loans consist of thirty-six (36) pooled mortgage
loans in loan group 1, representing 4.5% of the initial loan group 1 balance,
and ten (10) pooled mortgage loans in loan group 2, representing 6.6% of the
initial loan group 2 balance), are each the subject of a group secured creditor
impaired property policy or an individual secured creditor impaired property
policy, environmental insurance policy or pollution legal liability
environmental impairment policy. In the case of each of these policies, the
insurance was obtained to provide coverage to the holder of the pooled mortgage
loan for certain losses that may arise from certain known or suspected adverse
environmental conditions that exist or may arise at the related mortgaged
property or was obtained in lieu of a Phase I environmental site assessment, in
lieu of a recommended or required Phase II environmental site assessment, in
lieu of a non-recourse carve-out for environmental matters or in lieu of an
environmental indemnity from a borrower principal or a high net-worth entity.
These policies will be assigned to the trust. The premiums for these policies
have been or, as of the date of initial issuance of the series 2007-PWR17
certificates, will have been paid in full.

      In general, each of the secured creditor impaired property, environmental
insurance or pollution limited liability environmental impairment policies
referred to above provides coverage with respect to the subject pooled mortgage
loans for one or more of the following losses, subject to the coverage limits
discussed below, and further subject to each policy's conditions and exclusions:

      o     if during the term of a policy, a borrower defaults under its
            mortgage loan and adverse environmental conditions exist at levels
            above legal limits on the related underlying real property, the
            insurer will indemnify the insured for the outstanding principal
            balance (or in some cases, a lesser specified amount) of the related
            mortgage loan on the date of the default, together with accrued
            interest from the date of default until the date that the
            outstanding principal balance is paid; or

      o     if the insured becomes legally obligated to pay as a result of a
            claim first made against the insured and reported to the insurer
            during the term of a policy, for bodily injury, property damage or
            clean-up costs resulting from adverse environmental conditions on,
            under or emanating from an underlying real property, the insurer
            will pay the lesser of a specified amount and the amount of that
            claim; and/or

      o     if the insured enforces the related mortgage, the insurer will
            thereafter pay the lesser of a specified amount and the amount of
            the legally required clean-up costs for adverse environmental
            conditions at levels above


                                      S-166



            legal limits which exist on or under the acquired underlying real
            property, provided that the appropriate party reported those
            conditions to the government in accordance with applicable law.

      The secured creditor impaired property, environmental insurance and
pollution limited liability impairment environmental policies do not cover
adverse environmental conditions that the insured first became aware of before
the term of the policy unless those conditions were disclosed to the insurer
before the policy was issued. The policies also do not insure against any
liability resulting from the presence of asbestos containing materials, radon
gas or lead paint. However, property condition assessments or engineering
surveys were conducted for the mortgaged properties covered by the policies. If
the related report disclosed the existence of material amounts of lead based
paint, asbestos containing materials or radon gas affecting such a mortgaged
property, the related borrower was required to remediate the condition before
the closing of the related pooled mortgage loan, establish a reserve from loan
proceeds in an amount considered sufficient by the mortgage loan seller or agree
to establish an operations and maintenance plan.

      The secured creditor impaired property, environmental insurance and
pollution limited liability environmental policies may contain additional
limitations and exclusions, including but not limited to exclusions from
coverage for mold and other microbial contamination, coverages that are less
than the related loan amount or policy durations which do not extend to or
beyond the maturity of the related loan.

      The group secured creditor impaired property policy generally requires
that the appropriate party associated with the trust report a claim during the
term of the policy, which generally extends five years beyond the term of each
covered mortgage loan. No individual claim under the group policy may exceed
$6,250,000 and the total claims under the group policy are subject to a maximum
of $40,117,000. There is no deductible under this policy.

      Except as described above with respect to certain pooled mortgage loans,
there is no deductible under the secured creditor impaired property,
environmental insurance and pollution limited liability impairment environmental
policies.

      In general, the applicable master servicer will be required to report any
claims of which it is aware that arise under a secured credit impaired property,
environmental insurance or pollution limited liability impairment environmental
policy relating to a mortgage loan while that loan is not a specially serviced
mortgage loan and the special servicer will be required to report any claims of
which it is aware that arise under the policy while that loan is a specially
serviced mortgage loan or the related mortgaged property has become an REO
property.

      Each insurance policy referred to above has been issued or, as of the date
of initial issuance of the series 2007-PWR17 certificates, will have been
issued.

LOAN PURPOSE

      Seventy-two (72) of the pooled mortgage loans, representing 42.7% of the
initial mortgage pool balance (which pooled mortgage loans consist of
sixty-three (63) pooled mortgage loans in loan group 1, representing 45.0% of
the initial loan group 1 balance, and nine (9) pooled mortgage loans in loan
group 2, representing 24.8% of the initial loan group 2 balance), were
originated in connection with the borrower's acquisition of the mortgaged
property that secures such mortgage loan. One hundred ninety-two (192) of the
pooled mortgage loans, representing 57.3% of the initial mortgage pool balance
(which pooled mortgage loans consist of one hundred fifty-five (155) pooled
mortgage loans in loan group 1, representing 55.0% of the initial loan group 1
balance, and thirty-seven (37) pooled mortgage loans in loan group 2,
representing 75.2% of the initial loan group 2 balance), were originated in
connection with the borrower's refinancing of a previous mortgage loan.

ADDITIONAL MORTGAGE LOAN INFORMATION

      Each of the tables presented in Appendix A to this prospectus supplement
sets forth selected characteristics of the mortgage pool presented, where
applicable, as of the cut-off date. For a detailed presentation of certain of
the characteristics of the pooled mortgage loans and the related mortgaged
properties, on an individual basis, see Appendix B and Appendix C to this
prospectus supplement, and for a brief summary of the ten (10) largest mortgage
loans or groups of cross-collateralized loans in the mortgage pool, see Appendix
D to this prospectus supplement. Additional information regarding the pooled
mortgage loans is contained (a) in this prospectus supplement under "Risk
Factors" and elsewhere in this "Description of the Mortgage Pool" section and
(b) under "Legal Aspects of Mortgage Loans" in the accompanying prospectus.


                                      S-167



      For purposes of the numbers presented in this prospectus supplement as
well as the tables in Appendix A and for the information presented in Appendix
B, Appendix C and Appendix D:

      (1)   References to "U/W DSCR" are references to "Underwritten Debt
            Service Coverage Ratios". In general, debt service coverage ratios
            are used by income property lenders to measure the ratio of (a) cash
            currently generated by a property or expected to be generated by a
            property based upon executed leases that is available for debt
            service to (b) required debt service payments. However, debt service
            coverage ratios only measure the current, or recent, ability of a
            property to service mortgage debt. If a property does not possess a
            stable operating expectancy (for instance, if it is subject to
            material leases that are scheduled to expire during the loan term
            and that provide for above-market rents and/or that may be difficult
            to replace), a debt service coverage ratio may not be a reliable
            indicator of a property's ability to service the mortgage debt over
            the entire remaining loan term. For purposes of this prospectus
            supplement (unless specifically stated otherwise), including for the
            tables in Appendix A and the information presented in Appendix B,
            Appendix C and Appendix D, the "Underwritten Debt Service Coverage
            Ratio" or "U/W DSCR" for any pooled mortgage loan is calculated
            pursuant to the definition thereof under the "Glossary" in this
            prospectus supplement. Except as otherwise specifically stated:

                  o     the debt service coverage ratio information presented in
                        this prospectus supplement with respect to each pooled
                        mortgage loan included in a Mortgage Loan Group that
                        includes one or more Non-Pooled Pari Passu Companion
                        Loans reflects the debt service payable under that
                        pooled mortgage loan and the debt service payable under
                        those Non-Pooled Pari Passu Companion Loans,

                  o     the debt service coverage ratio information presented in
                        this prospectus supplement with respect to each pooled
                        mortgage loan included in a Mortgage Loan Group that
                        also includes one or more Non-Pooled Subordinate Loans
                        reflects the debt service payable under that pooled
                        mortgage loan but does not reflect the debt service
                        payable on the related Non-Pooled Subordinate Loans, and

                  o     other debt service coverage ratio information for the
                        pooled mortgage loans is presented in this prospectus
                        supplement without regard to any other indebtedness
                        (whether or not secured by the related mortgaged
                        property, ownership interests in the related borrower or
                        otherwise) that currently exists or that may be incurred
                        by the related borrower or its owners in the future.

            The debt service coverage ratio information for the pooled mortgage
            loans contained in any group of cross-collateralized pooled mortgage
            loans is calculated on the basis of the aggregate cash flow
            generated by all the mortgaged properties securing the group and the
            aggregate debt service payable under all of those pooled mortgage
            loans.

            In connection with the calculation of U/W DSCR, in determining
            Underwritten Net Cash Flow for a mortgaged property, the applicable
            mortgage loan seller relied on rent rolls and other generally
            unaudited financial information provided by the respective borrowers
            and calculated stabilized estimates of cash flow that took into
            consideration historical financial statements, material changes in
            the operating position of the mortgaged property of which the
            mortgage loan seller was aware (e.g., new signed leases or end of
            "free rent" periods and market data), and estimated capital
            expenditures, leasing commissions and tenant improvement reserves.
            The applicable mortgage loan seller made changes to operating
            statements and operating information obtained from the respective
            borrowers, resulting in either an increase or decrease in the
            estimate of Underwritten Net Cash Flow derived therefrom, based upon
            the mortgage loan seller's evaluation of such operating statements
            and operating information and the assumptions applied by the
            respective borrowers in preparing such statements and information.
            In most cases, the relevant borrower supplied "trailing-12 months"
            income and/or expense information or the most recent operating
            statements or rent rolls were utilized. In some cases, partial year
            operating income data was annualized, with certain adjustments for
            items deemed not appropriate to be annualized. In some instances,
            historical expenses were inflated. For purposes of calculating
            Underwritten Net Cash Flow for pooled mortgage loans where leases
            have been executed by one or more affiliates of the borrower, the
            rents under some of such leases have been adjusted downward to
            reflect market rents for similar properties if the rent actually
            paid under the lease was significantly higher than the market rent
            for similar properties.


                                      S-168



            Historical operating results may not be available for some of the
            pooled mortgage loans which are secured by mortgaged properties with
            newly constructed improvements, mortgaged properties with triple net
            leases, mortgaged properties that have recently undergone
            substantial renovations and newly acquired mortgaged properties. In
            such cases, items of revenue and expense used in calculating
            Underwritten Net Cash Flow were generally derived from rent rolls,
            estimates set forth in the related appraisal, leases with tenants or
            from other borrower-supplied information. No assurance can be given
            with respect to the accuracy of the information provided by any
            borrowers, or the adequacy of the procedures used by the applicable
            mortgage loan seller in determining the presented operating
            information.

            The Debt Service Coverage Ratios are presented in this prospectus
            supplement for illustrative purposes only and, as discussed above,
            are limited in their usefulness in assessing the current, or
            predicting the future, ability of a mortgaged property to generate
            sufficient cash flow to repay the related mortgage loan.
            Accordingly, no assurance can be given, and no representation is
            made, that the Debt Service Coverage Ratios accurately reflect that
            ability.

      (2)   References in the tables to "Cut-off Date LTV" are references to
            "Cut-off Date Loan-to-Value Ratio", references to "Balloon LTV" are
            references to "LTV Ratio at Maturity" and references to "Remaining
            Term" are references to "Stated Remaining Term to Maturity or ARD".
            For purposes of this prospectus supplement (unless specifically
            stated otherwise), including for the tables in Appendix A and the
            information presented in Appendix B, Appendix C and Appendix D, the
            "Cut-off Date Loan-to-Value Ratio", "LTV Ratio at Maturity" or
            "Stated Remaining Term to Maturity or ARD" for any mortgage loan is
            calculated pursuant to the definition thereof under the "Glossary"
            in this prospectus supplement. Except as otherwise specifically
            stated:

                  o     the loan-to-value ratio information presented in this
                        prospectus supplement with respect to each pooled
                        mortgage loan included in a Mortgage Loan Group that
                        also includes one or more Non-Pooled Pari Passu
                        Companion Loans reflects the indebtedness under that
                        pooled mortgage loan and the indebtedness under the
                        related Non-Pooled Pari Passu Companion Loans,

                  o     the loan-to-value ratio information presented in this
                        prospectus supplement with respect to each pooled
                        mortgage loan included in a Mortgage Loan Group that
                        also includes one or more Non-Pooled Subordinate Loans
                        reflects the indebtedness under that pooled mortgage
                        loan but does not reflect the indebtedness under the
                        related Non-Pooled Subordinate Loans, and

                  o     other loan-to-value ratio information for the pooled
                        mortgage loans is presented in this prospectus
                        supplement without regard to any other indebtedness
                        (whether or not secured by the related mortgaged
                        property, ownership interests in the related borrower or
                        otherwise) that currently exists or that may be incurred
                        by the related borrower or its owners in the future.

            The loan-to-value ratio information for the pooled mortgage loans
            contained in any group of cross-collateralized pooled mortgage loans
            is calculated on the basis of the aggregate indebtedness under all
            of those pooled mortgage loans and the aggregate value of all the
            mortgaged properties securing the group.

            The value of the related mortgaged property or properties for
            purposes of determining the Cut-off Date LTV are each based on the
            appraisals described above under "--Assessments of Property Value
            and Condition--Appraisals".

            No representation is made that any such value would approximate
            either the value that would be determined in a current appraisal of
            the related mortgaged property or the amount that would be realized
            upon a sale.

      (3)   The loan per net rentable square foot information presented in this
            prospectus supplement with respect to each pooled mortgage loan
            included in a Mortgage Loan Group that also includes one or more
            Non-Pooled Pari Passu Companion Loans reflects the indebtedness
            under that pooled mortgage loan and the indebtedness under the
            related Non-Pooled Pari Passu Companion Loans. The loan per net
            rentable square foot or unit, as applicable, information presented
            in this prospectus supplement with respect to each pooled mortgage
            loan


                                      S-169



            included in a Mortgage Loan Group that also includes one or more
            Non-Pooled Subordinate Loans reflects the indebtedness under that
            pooled mortgage loan but does not reflect the indebtedness under the
            related Non-Pooled Subordinate Loans. The other loan per net
            rentable square foot or unit, as applicable, information with
            respect to the pooled mortgage loans is presented in this prospectus
            supplement without regard to any other indebtedness (whether or not
            secured by the related mortgaged property, ownership interests in
            the related borrower or otherwise) that currently exists or that may
            be incurred by the related borrower or its owners in the future with
            respect to each pooled mortgage loan. Loan per net rentable area or
            unit for the pooled mortgage loans in any group of
            cross-collateralized pooled mortgage loans is calculated on the
            basis of the aggregate indebtedness under the group and the
            aggregate net rentable area or units at all the mortgaged properties
            securing the group. In addition, in some cases, a mortgaged property
            may have one or more tenants that own their own improvements (which
            improvements are not a portion of the collateral for the pooled
            mortgage loan) but ground lease the related pad or parcel (which pad
            or parcel is a portion of the collateral for the pooled mortgage
            loan) from the related borrower and the net rentable area or number
            of units and the loan per net rentable area or unit that we present
            in this prospectus supplement reflect the entirety of the
            improvements at the mortgaged property, including the improvements
            that are owned by those tenants.

      (4)   In some cases, the debt service coverage ratio information and the
            Percent Leased with respect to a mortgaged property reflects the
            existence of a "master lease". Generally, for purposes of the
            presentation in this prospectus supplement, we consider a "master
            lease" to be a lease by an affiliate of the borrower, or by an
            entity (or an affiliate of an entity) from which the borrower
            acquired the mortgaged property, that (in either case) is obligated
            to pay rent under a lease with the borrower but does not conduct
            business operations at the leased premises. However, we do not
            consider the following to be a "master lease" for purposes of the
            presentation in this prospectus supplement: (i) a lease executed in
            connection with a sale-leaseback arrangement under which an
            unaffiliated seller of a property (or an affiliate thereof) conducts
            business operations at the mortgaged property and executes a
            long-term lease at the mortgaged property simultaneously with its
            acquisition by the borrower; (ii) a lease executed by the borrower,
            property seller or other person that (a) relates to space, whether
            or not occupied, that is leased by an unaffiliated tenant and (b)
            has the effect of making that borrower, seller or other person
            liable, in whole or in part, for the payment of rent that is not
            more than the rent payable by the unaffiliated tenant under its
            lease or (iii) a master lease that was not taken into account in the
            underwriting. "Master leases" are typically used in connection with
            the origination of a loan to bring occupancy to a "stabilized" level
            but may not provide additional economic support for the mortgage
            loan. A master lease may relate to all or a portion of a mortgaged
            property. We identify the mortgaged properties that have "master
            leases", the square footage represented by each master lease and the
            rental rate represented by each master lease in the notes titled
            "Footnotes to Appendix B and C" and, if applicable to the mortgaged
            properties securing the ten largest pooled mortgage loans, in the
            section titled "Appendix D-Summaries of the Ten Largest Mortgage
            Loans" in this prospectus supplement.

      (5)   You should review the "Footnotes to Appendix B and C" in this
            prospectus supplement for information regarding certain other
            loan-specific adjustments regarding the calculation of debt service
            coverage ratio information, loan-to-value ratio information and/or
            loan per net rentable square foot or unit with respect to certain of
            the pooled mortgage loans.

      (6)   References to "weighted averages" of the pooled mortgage loans in
            the mortgage pool or any particular sub-group of the pooled mortgage
            loans are references to averages weighted on the basis of the
            cut-off date principal balances of the pooled mortgage loans in the
            mortgage pool or that sub-group, as the case may be.

      (7)   If we present a debt rating for some tenants and not others in the
            tables, you should assume that the other tenants are not rated
            and/or have below-investment grade ratings. Presentation of a tenant
            rating should not be construed as a statement that the relevant
            tenant will perform or be able to perform its obligations under the
            related lease.

      (8)   We present maturity and anticipated repayment dates and original and
            remaining terms for the pooled mortgage loans based on the
            assumption that scheduled monthly debt service payments, including
            balloon payments, will be distributed to investors in the respective
            months in which those payments are due.

      The sum in any column of any of the tables in Appendix A may not equal the
indicated total due to rounding.


                                      S-170



      Generally, the loan documents with respect to the mortgage loans require
the borrowers to provide the related lender (such as the trust) with annual
operating statements and rent rolls.

CHANGES IN MORTGAGE POOL CHARACTERISTICS

      The foregoing description of the mortgage pool and the corresponding
mortgaged properties is based upon scheduled principal payments due on the
pooled mortgage loans on or before the cut-off date. Before the Issue Date, one
or more pooled mortgage loans may be removed from the mortgage pool if we deem
the removal necessary or appropriate or if those mortgage loans are prepaid. A
limited number of other mortgage loans may be included in the mortgage pool
before the Issue Date, unless including those mortgage loans would materially
alter the characteristics of the mortgage pool, as described in this prospectus
supplement. Accordingly, the characteristics of the mortgage loans constituting
the mortgage pool at the time of initial issuance of the offered certificates
may vary from those described in this prospectus supplement.

ASSIGNMENT OF THE POOLED MORTGAGE LOANS

      On or before the Issue Date, the mortgage loan sellers will transfer to us
those mortgage loans that are to be included in the trust fund, and we will
transfer to the trust fund all of those mortgage loans. In each case, the
transferor will assign the mortgage loans, without recourse, to the trustee,
except as described in the next succeeding paragraph and except as described
under "--Certain Characteristics of the Mortgage Pool--Pari Passu, Subordinate
and/or Other Financing--Split Loan Structures" above. See the section of the
accompanying prospectus titled "Description of the Pooling and Servicing
Agreements--Assignment of Mortgage Loans; Repurchases".

      With respect to any mortgage for which the related assignment of mortgage,
assignment of assignment of leases, security agreements and/or UCC financing
statements has been recorded in the name of Mortgage Electronic Registration
Systems, Inc. ("MERS") or its designee, no assignment of mortgage, assignment of
assignment of leases, security agreements and/or UCC financing statements in
favor of the trustee will be required to be prepared or delivered and, instead,
the applicable master servicer, at the direction of the related mortgage loan
seller, will take all actions as are necessary to cause the trustee on behalf of
the trust fund to be shown as, and the trustee will take all actions necessary
to confirm that the trustee on behalf of the trust fund is shown as, the owner
of the related pooled mortgage loan on the records of MERS for purposes of the
system of recording transfers of beneficial ownership of mortgages maintained by
MERS. The trustee will include the foregoing confirmation in any certification
required to be delivered by the trustee after the issue date pursuant to the
series 2007-PWR17 pooling and servicing agreement.

      If--

      o     any of the documents required to be delivered by a mortgage loan
            seller to the trustee is not delivered or is otherwise defective,
            and

      o     that omission or defect materially and adversely affects the
            interests of the series 2007-PWR17 certificateholders, or any of
            them, with respect to the subject loan, including, but not limited
            to, a material and adverse effect on any of the payments payable
            with respect to any of the series 2007-PWR17 certificates or on the
            value of those certificates,

then the omission or defect will constitute a material document defect. The
series 2007-PWR17 pooling and servicing agreement may provide that the absence
of select mortgage loan documents is deemed to be a material document defect.
The rights of the series 2007-PWR17 certificateholders, or of the trustee on
their behalf, against the applicable mortgage loan seller with respect to any
material document defect are described under "--Cures, Repurchases and
Substitutions" below.


                                      S-171



      The series 2007-PWR17 pooling and servicing agreement requires that,
unless recorded in the name of MERS, the assignments in favor of the trustee
with respect to each pooled mortgage loan be submitted for recording in the real
property records or filing with the Secretary of State, as applicable, of the
appropriate jurisdictions within a specified number of days following the
delivery at the expense of the related mortgage loan seller.

REPRESENTATIONS AND WARRANTIES

      As of the Issue Date, each mortgage loan seller will make, with respect to
each of the pooled mortgage loans sold to us by that mortgage loan seller,
specific representations and warranties generally to the effect that, subject to
certain exceptions contained in the applicable mortgage loan purchase agreement:

      o     The information relating to the mortgage loan set forth in the loan
            schedule attached to the mortgage loan purchase agreement, will be
            true and correct in all material respects as of the cut-off date.
            That information will include select items of information included
            on Appendix B to this prospectus supplement, including--

            1.    the identification of the related mortgaged property,

            2.    the cut-off date principal balance of the mortgage loan,

            3.    the amount of the monthly debt service payment,

            4.    the mortgage interest rate, and

            5.    the maturity date and the original and remaining term to
                  stated maturity (or, in the case of an ARD Loan, the
                  anticipated repayment date and the original and remaining term
                  to that date).

      o     Immediately prior to its transfer and assignment of the related
            pooled mortgage loan, the mortgage loan seller had good title to,
            and was the sole owner of, the mortgage loan.

      o     Except as otherwise described under "--Certain Characteristics of
            the Mortgage Pool--Pari Passu, Subordinate and/or Other Financing"
            above, the related mortgage instrument is a valid and, subject to
            the exceptions in the next bullet, enforceable first priority lien
            upon the corresponding mortgaged property, free and clear of all
            liens and encumbrances other than Permitted Encumbrances.

      o     The promissory note, the mortgage instrument and each other
            agreement executed by or on behalf of the related borrower in
            connection with the mortgage loan is the legal, valid and binding
            obligation of the related borrower, subject to any non-recourse
            provisions contained in any of the foregoing agreements and any
            applicable state anti-deficiency or market value limit deficiency
            legislation. In addition, each of the foregoing agreements is
            enforceable against the maker in accordance with its terms, except
            as enforcement may be limited by (1) bankruptcy, insolvency,
            fraudulent transfer, reorganization or other similar laws affecting
            the enforcement of creditors' rights generally and (2) general
            principles of equity, and except that certain provisions in those
            agreements may be further limited or rendered unenforceable by
            applicable law, but, subject to the limitations set forth in the
            foregoing clauses (1) and (2), those limitations or that
            unenforceability will not render those loan documents invalid as a
            whole or substantially interfere with the mortgagee's realization of
            the principal benefits and/or security provided thereby.

      o     The mortgage loan seller has no knowledge of any proceeding pending
            or any written notice of any proceeding threatened for the
            condemnation of all or any material portion of the mortgaged
            property securing any pooled mortgage loan.

      o     There exists an American Land Title Association or comparable form
            of lender's title insurance policy, as approved for use in the
            applicable jurisdiction (or, if the title policy has yet to be
            issued, a pro forma policy or marked up title insurance commitment
            or a preliminary title policy with escrow instructions binding on
            the issuer), on which the required premium has been paid, insuring
            that the related mortgage is a valid first priority lien of the
            related mortgage instrument in the original principal amount of the
            mortgage loan after all advances of principal, subject only to--


                                      S-172



            1.    Permitted Encumbrances, and

            2.    the discussion under "Certain Characteristics of the Mortgage
                  Pool--Pari Passu, Subordinate and/or Other Financing" above.

      o     The proceeds of the pooled mortgage loan have been fully disbursed,
            except in those cases where the full amount of the pooled mortgage
            loan has been made but a portion of the proceeds is being held in
            escrow or reserve accounts pending satisfaction of conditions
            relating to leasing, repairs and other matters with respect to the
            related mortgaged property, and there is no requirement for future
            advances under the pooled mortgage loan.

      o     If the related mortgage instrument is a deed of trust, a trustee,
            duly qualified under applicable law to serve as such, has either
            been properly designated and currently so serves or may be
            substituted in accordance with the mortgage and applicable law.

      o     Except as identified in the engineering report obtained in
            connection with the origination of the mortgage loan, the related
            mortgaged property is to the applicable mortgage loan seller's
            knowledge, free and clear of any damage that would materially and
            adversely affect its value as security for the mortgage loan (except
            in any such case where (1) an escrow of funds or insurance coverage
            or a letter of credit exists in an amount reasonably estimated to be
            sufficient to effect the necessary repairs and maintenance or (2)
            such repairs and maintenance have been completed or are required to
            be completed).

      The mortgage loan purchase agreements will set forth additional
representations and warranties to be made by each mortgage loan seller.

      The representations and warranties made by each mortgage loan seller as
described above will be assigned by us to the trustee under the series
2007-PWR17 pooling and servicing agreement. If--

      o     there exists a breach of any of the above-described representations
            and warranties made by a mortgage loan seller, and

      o     that breach materially and adversely affects the interests of the
            series 2007-PWR17 certificateholders, or any of them, with respect
            to the subject loan, including, but not limited to, a material and
            adverse effect on any of the payments payable with respect to any of
            the series 2007-PWR17 certificates or on the value of those
            certificates,

then that breach will be a material breach of the representation and warranty.
The rights of the series 2007-PWR17 certificateholders, or of the trustee on
their behalf, against the applicable mortgage loan seller with respect to any
material breach are described under "--Cures, Repurchases and Substitutions"
below.

CURES, REPURCHASES AND SUBSTITUTIONS

      If there exists a material breach of any of the representations and
warranties made by a mortgage loan seller with respect to any of the mortgage
loans sold to us by that mortgage loan seller, as discussed under
"--Representations and Warranties" above, or a material document defect with
respect to any of those mortgage loans, as discussed under "--Assignment of the
Pooled Mortgage Loans" above, then the applicable mortgage loan seller will be
required to take one of the following courses of action:

      o     cure the material breach or the material document defect in all
            material respects;

      o     repurchase the affected pooled mortgage loan at the applicable
            Purchase Price; or


                                      S-173



      o     prior to the second anniversary of the date of initial issuance of
            the offered certificates, so long as it does not result in a
            qualification, downgrade or withdrawal of any rating assigned by the
            Rating Agencies to the series 2007-PWR17 certificates, as confirmed
            in writing by each of the Rating Agencies, replace the affected
            pooled mortgage loan with a substitute mortgage loan that--

            1.    has comparable payment terms to those of the pooled mortgage
                  loan that is being replaced, and

            2.    is acceptable to the series 2007-PWR17 controlling class
                  representative.

      If the applicable mortgage loan seller replaces one pooled mortgage loan
with another mortgage loan, as described in the third bullet of the preceding
paragraph, then it will be required to pay to the trust fund the amount, if any,
by which--

      o     the Purchase Price, exceeds

      o     the Stated Principal Balance of the substitute mortgage loan as of
            the date it is added to the trust.

      The time period within which the applicable mortgage loan seller must
complete the remedy, repurchase or substitution described in the second
preceding paragraph, will generally be limited to 90 days following the earlier
of its discovery or receipt of notice of the material breach or material
document defect, as the case may be. However, in most cases, if the mortgage
loan seller is diligently attempting to correct the problem, then it will be
entitled to an additional 90 days to complete that remedy, repurchase or
substitution.

      If a pooled mortgage loan as to which a material document defect or
material breach of representation exists is to be repurchased or replaced as
described above, the pooled mortgage loan is part of a group of
cross-collateralized pooled mortgage loans and the applicable document defect or
breach does not constitute a material document defect or material breach, as the
case may be, as to the other pooled mortgage loans that are part of that group
(without regard to this paragraph), then the applicable document defect or
breach will be deemed to constitute a material document defect or material
breach as to each such other loan in the group for purposes of the above
provisions, and the related mortgage loan seller will be obligated to repurchase
or replace each such other loan in accordance with the provisions described
above unless, in the case of such breach or document defect, the following
conditions are satisfied:

      o     the mortgage loan seller (at its expense) delivers or causes to be
            delivered to the trustee an opinion of counsel to the effect that
            its repurchase of only those pooled mortgage loans affected by the
            material defect or breach (without regard to the provisions of this
            paragraph) will not result in an adverse REMIC or grantor trust
            event under the pooling and servicing agreement, and

      o     both of the following conditions would be satisfied if the mortgage
            loan seller were to repurchase or replace only those affected pooled
            mortgage loans (and not the other loans in the group):

            1.    the debt service coverage ratio for all those other loans
                  (excluding the affected loan(s)) for the four calendar
                  quarters immediately preceding the repurchase or replacement
                  is not less than the least of (A) 0.10x below the debt service
                  coverage ratio for the group (including the affected loans set
                  forth in Appendix B to this prospectus supplement, (B) the
                  debt service coverage ratio for the group (including the
                  affected loans) for the four preceding calendar quarters
                  preceding the repurchase or replacement and (C) 1.25x; and

            2.    the loan-to-value ratio for the other loans in the group is
                  not greater than the greatest of (A) the loan-to-value ratio
                  for the group (including the affected loan(s)) set forth in
                  Appendix B to this prospectus supplement plus 10%, (B) the
                  loan-to-value ratio for the group (including the affected
                  loan(s)) at the time of repurchase or replacement, and (C)
                  75%.

      The cure/repurchase/substitution obligations of each of the mortgage loan
sellers, as described above, will constitute the sole remedy available to the
series 2007-PWR17 certificateholders in connection with a material breach of any
of the representations and warranties made by that mortgage loan seller or a
material document defect, in any event with respect to a mortgage loan in the
trust fund.


                                      S-174



      No person other than the related mortgage loan seller will be obligated to
perform the obligations of that mortgage loan seller if it fails to perform its
cure/repurchase/substitution or other remedial obligations.

      A mortgage loan seller may have only limited assets with which to fulfill
any obligations on its part that may arise as a result of a material document
defect or a material breach of any of the mortgage loan seller's representations
or warranties. We cannot assure you that a mortgage loan seller has or will have
sufficient assets with which to fulfill any obligations on its part that may
arise.

      Expenses incurred by the applicable master servicer, the special servicer
and the trustee with respect to enforcing any such obligation will be borne by
the applicable mortgage loan seller, or if not, will be reimbursable out of one
of the collection accounts to be maintained by the master servicers.

     SERVICING OF THE MORTGAGE LOANS UNDER THE SERIES 2007-PWR17 POOLING AND
                              SERVICING AGREEMENT

GENERAL

      The servicing and administration of the mortgage loans and any REO
Properties in the trust fund (other than the Non-Trust-Serviced Pooled Mortgage
Loans) will be governed by the series 2007-PWR17 pooling and servicing
agreement. In this "Servicing of the Mortgage Loans Under the Series 2007-PWR17
Pooling and Servicing Agreement" section, we describe some of the provisions of
the series 2007-PWR17 pooling and servicing agreement relating to the servicing
and administration of the mortgage loans and REO Properties subject thereto. You
should refer to the accompanying prospectus, in particular the section captioned
"Description of the Pooling and Servicing Agreements", for additional important
information regarding provisions of the series 2007-PWR17 pooling and servicing
agreement that relate to the rights and obligations of the master servicers and
the special servicer.

      Wells Fargo Bank, National Association will act as master servicer with
respect to those pooled mortgage loans sold by it, Bear Stearns Commercial
Mortgage, Inc., Principal Commercial Funding II, LLC and Nationwide Life
Insurance Company to us for deposit into the trust fund (and any related
Non-Pooled Mortgage Loans), except that Wells Fargo Bank will conduct master
servicing activities with respect to the DRA / Colonial Office Portfolio Pooled
Mortgage Loan (and the related Non-Pooled Mortgage Loans) and the 1101 New York
Avenue Pooled Mortgage Loan (and the related Non-Pooled Mortgage Loan) in its
capacity as a master servicer under the MLMT 2007-C1 Pooling and Servicing
Agreement and Wells Fargo Bank will play a limited role in the servicing of the
DRA / Colonial Office Portfolio Pooled Mortgage Loan and the 1101 New York
Avenue Pooled Mortgage Loan in Wells Fargo Bank's capacity as master servicer
under the series 2007-PWR17 pooling and servicing agreement. Prudential Asset
Resources, Inc. will act as master servicer with respect to those pooled
mortgage loans sold by PMCF to us for deposit into the trust fund (and any
related Non-Pooled Mortgage Loans), except that Prudential Asset Resources, Inc.
will conduct master servicing activities with respect to the 32 Sixth Avenue
Pooled Mortgage Loan (and the related Non-Pooled Mortgage Loan) in its capacity
as a master servicer under the BSCMSI 2007-PWR16 Pooling and Servicing Agreement
and Prudential Asset Resources, Inc. will play a limited role in the servicing
of the 32 Sixth Avenue Pooled Mortgage Loan in its capacity as master servicer
under the series 2007-PWR17 pooling and servicing agreement. Principal Global
Investors, LLC will act as initial primary servicer on behalf of the applicable
master servicer with respect to all of the pooled mortgage loans sold by
Principal Commercial Funding II, LLC to us for deposit into the trust fund.
Nationwide Life Insurance Company will act as initial primary servicer on behalf
of the applicable master servicer with respect to all of the pooled mortgage
loans sold by it to us for deposit into the trust fund.

      Centerline Servicing Inc. will act as special servicer with respect to all
of the pooled mortgage loans and any related Non-Pooled Mortgage Loans, except
that (i) Centerline Servicing Inc. will conduct special servicing activities
with respect to the DRA / Colonial Office Portfolio Loan Group and the 1101 New
York Avenue Loan Group in its capacity as initial special servicer under the
MLMT 2007-C1 Pooling and Servicing Agreement and Centerline Servicing Inc. will
play no role in the special servicing of the DRA / Colonial Office Portfolio
Loan Group or the 1101 New York Avenue Loan Group in its capacity as special
servicer under the series 2007-PWR17 pooling and servicing agreement and (ii)
Centerline Servicing Inc. will conduct special servicing activities with respect
to the 32 Sixth Avenue Loan Group in its capacity as initial special servicer
under the BSCMSI 2007-PWR16 Pooling and Servicing Agreement and Centerline
Servicing Inc. will play no role in the special servicing of the 32 Sixth Avenue
Loan Group in its capacity as special servicer under the series 2007-PWR17
pooling and servicing agreement.


                                      S-175



      In the case of the pooled mortgage loans sold by Principal Commercial
Funding II, LLC and Nationwide Life Insurance Company to us for deposit into the
trust fund, the applicable master servicer will perform most of its duties
through Principal Global Investors, LLC and Nationwide Life, respectively, as
the related primary servicer, which cannot be terminated, including by a
successor to the master servicer, except for cause. In the case of a number of
other pooled mortgage loans, it is expected that the applicable master servicer
may engage one or more sub-servicers whose rights to receive a specified
subservicing fee cannot be terminated (except for cause), including by a
successor master servicer. Notwithstanding the appointment of those primary
servicers or those sub-servicers, the applicable master servicer will remain
obligated and liable to the trustee and the certificateholders for the
performance of its obligations and duties under the series 2007-PWR17 pooling
and servicing agreement to the same extent and under the same terms and
conditions as if it alone were servicing and administering the related pooled
mortgage loans. Without limiting the preceding statement, the parties to the
series 2007-PWR17 pooling and servicing agreement will be required to accept the
performance by the primary servicers of the loan servicing duties for which the
applicable master servicer is responsible under the series 2007-PWR17 pooling
and servicing agreement.

      Each of DRA / Colonial Office Portfolio Pooled Mortgage Loan, the 1101 New
York Avenue Pooled Mortgage Loan and the 32 Sixth Avenue Pooled Mortgage Loan,
each of which is a Non-Trust-Serviced Pooled Mortgage Loan, is and will continue
to be serviced and administered under the related Non-Trust Servicing Agreement.
See "Description of the Mortgage Pool--Certain Characteristics of the Mortgage
Pool --Pari Passu, Subordinate and/or Other Financing--Split Loan
Structures--The DRA / Colonial Office Portfolio Loan Group", "--The 1101 New
York Avenue Loan Group" and "--The 32 Sixth Avenue Loan Group" in this
prospectus supplement.

      The master servicers and the special servicer will each be responsible for
servicing and administering the mortgage loans and any REO Properties (other
than the Non-Trust-Serviced Pooled Mortgage Loans and any related REO
Properties) for which it is responsible, directly or through the primary
servicers or sub-servicers, in accordance with the Servicing Standard.

      In general, subject to the more specific discussions in the other
subsections of this "Servicing of the Mortgage Loans Under the Series 2007-PWR17
Pooling and Servicing Agreement" section, each master servicer will be
responsible for the servicing and administration of--

      o     all mortgage loans (other than the Non-Trust-Serviced Pooled
            Mortgage Loans) as to which it is the applicable master servicer and
            no Servicing Transfer Event has occurred, and

      o     all worked-out mortgage loans (other than the Non-Trust-Serviced
            Pooled Mortgage Loans) as to which it is the applicable master
            servicer and no new Servicing Transfer Event has occurred.

      If a Servicing Transfer Event occurs with respect to any such mortgage
loan, that mortgage loan will not be considered to be "worked-out" until all
applicable Servicing Transfer Events with respect to such mortgage loan have
ceased to exist as contemplated by the definition of "Servicing Transfer Event"
in the glossary to this prospectus supplement.

      The special servicer, on the other hand, will generally be responsible for
the servicing and administration of each mortgage loan (other than any
Non-Trust-Serviced Pooled Mortgage Loan) as to which a Servicing Transfer Event
has occurred and is continuing. The special servicer will also be responsible
for the administration of each REO Property (other than, if applicable, any REO
Property related to any Non-Trust-Serviced Pooled Mortgage Loan).

      The applicable master servicer will transfer servicing of a mortgage loan
to the special servicer upon the occurrence of a Servicing Transfer Event with
respect to that mortgage loan. The special servicer will return the servicing of
that mortgage loan to the applicable master servicer, and that mortgage loan
will be considered to have been worked-out, if and when all Servicing Transfer
Events with respect to that mortgage loan cease to exist. Notwithstanding the
transfer of the servicing of any pooled mortgage loan to the special servicer,
the applicable master servicer will continue to be responsible for providing
various reports to the certificate administrator and/or the trustee, making any
required monthly debt service advances (including, if applicable, with respect
to the Non-Trust-Serviced Pooled Mortgage Loans or any REO Properties related
thereto) and making any required servicing advances with respect to any
specially serviced mortgage loans and REO Properties (other than, except to a
limited extent, the Non-Trust-Serviced Pooled Mortgage Loans or any REO
Properties related thereto) as to which it is the applicable master servicer.


                                      S-176



      None of the master servicers or special servicer will have responsibility
for the performance by any other master servicer or special servicer of its
respective obligations and duties under the series 2007-PWR17 pooling and
servicing agreement, unless the same party acts in all or any two such
capacities.

      For as long as any pooled mortgage loan included in a Trust-Serviced
Mortgage Loan Group, or any related REO Property, is part of the trust fund, the
applicable master servicer and, if and when necessary, the special servicer will
be responsible for servicing and administering and will otherwise have duties to
the holders of the related Trust-Serviced Non-Pooled Mortgage Loan, including
any such holders under the applicable pooling and servicing agreements in future
securitizations. The servicing and administration of each Trust-Serviced
Mortgage Loan Group and any related REO Property are to be conducted for the
benefit of the series 2007-PWR17 certificateholders and the holder of the
related Trust-Serviced Non-Pooled Mortgage Loan, as a collective whole. The
Trust-Serviced Non-Pooled Mortgage Loans will not be part of the trust fund.

      Each Non-Trust-Serviced Pooled Mortgage Loan will be principally serviced
and administered under the related Non-Trust Servicing Agreement. If the series
2007-PWR17 trustee receives actual notice of a default or event of default by
any party under a Non-Trust Servicing Agreement, then the trustee generally will
be required to seek instructions from the series 2007-PWR17 controlling class
representative and act in accordance with those instructions, except that the
trustee must ignore instructions that would cause the trustee to violate
applicable law or any other provision of the series 2007-PWR17 pooling and
servicing agreement. In addition, the series 2007-PWR17 trustee will be
prohibited from granting a consent or approval to any proposed modification,
waiver or amendment of a Non-Trust Servicing Agreement and/or the Mortgage Loan
Group Intercreditor Agreement related to a Non-Trust-Serviced Pooled Mortgage
Loan, or to any proposed adoption of a successor servicing agreement to or a
change in servicer under the related Non-Trust Servicing Agreement, unless the
series 2007-PWR17 trustee receives the consent of the applicable series
2007-PWR17 master servicer and the series 2007-PWR17 controlling class
representative and a written confirmation from each of S&P and Fitch to the
effect that the consent would not result in a qualification, downgrade or
withdrawal on a rating with respect to any class of series 2007-PWR17
certificates, and any such confirmation will be at the expense of the trust fund
unless it is paid by another person.

      Although each Non-Trust-Serviced Pooled Mortgage Loan is not serviced
under the series 2007-PWR17 pooling and servicing agreement, the applicable
master servicer will be required to make any advances of delinquent monthly debt
service payments as described under "Description of the Offered Certificates --
Advances of Delinquent Monthly Debt Service Payments" and perform other limited
services.

      The section in the accompanying prospectus entitled "Description of the
Pooling and Servicing Agreements--Some Matters Regarding the Servicer and the
Depositor" discusses how each master servicer and the special servicer may
resign or assign its obligations under the series 2007-PWR17 pooling and
servicing agreement.

SERVICING AND OTHER COMPENSATION AND PAYMENT OF EXPENSES

      The Master Servicing Fee. The principal compensation to be paid to the
master servicers with respect to their master servicing activities will be the
master servicing fee. Master servicing fees earned with respect to any pooled
mortgage loan will be payable to the applicable master servicer for that pooled
mortgage loan.

      The master servicing fee:

      o     will be earned with respect to each and every pooled mortgage loan
            (including each Non-Trust-Serviced Pooled Mortgage Loan),
            including--

            1.    each such pooled mortgage loan, if any, that is a specially
                  serviced mortgage loan,

            2.    each such pooled mortgage loan, if any, as to which the
                  corresponding mortgaged property has become an REO Property,
                  and

            3.    each such pooled mortgage loan as to which defeasance has
                  occurred; and


                                      S-177



      o     in the case of each such pooled mortgage loan, will--

            1.    be calculated on the same interest accrual basis as that
                  pooled mortgage loan, which will be a 30/360 Basis or an
                  Actual/360 Basis, as applicable,

            2.    accrue at a master servicing fee rate, on a loan-by-loan
                  basis,

            3.    accrue on the same principal amount as interest accrues or is
                  deemed to accrue from time to time with respect to that pooled
                  mortgage loan, and

            4.    be payable monthly to the applicable master servicer from
                  amounts received with respect to interest on that pooled
                  mortgage loan.

      Each of Principal Global Investors, LLC and Nationwide Life will be
entitled to a primary servicing fee with respect to the pooled mortgage loans
for which it is the primary servicer. The rate at which the primary servicing
fee for each mortgage loan accrues is included in the applicable master
servicing fee rate for each of those pooled mortgage loans.

      If a master servicer resigns or is terminated for any reason, that master
servicer will be entitled to continue to receive a portion of the master
servicing fee that accrues with respect to each pooled mortgage loan for which
it is the applicable master servicer at a specified number of basis points
(which number of basis points may be zero). Any successor master servicer will
be entitled to receive the other portion of that master servicing fee.

      The applicable master servicer will generally be entitled to a master
servicing fee with respect to its master servicing activities relating to the
Trust-Serviced Non-Pooled Mortgage Loans, which fee will be payable solely from
interest collections on the related Trust-Serviced Non-Pooled Mortgage Loan
(subject to, in the case of a Trust-Serviced Non-Pooled Mortgage Loan that
constitutes a Non-Pooled Pari Passu Companion Loan, the pari passu application
of payments and collections on the related Mortgage Loan Group).

      Under the related Non-Trust Servicing Agreement, the MLMT 2007-C1 Master
Servicer will be entitled to similar fees (which, together with other
administrative fees payable under the applicable Non-Trust Servicing Agreement,
are calculated at the respective rate per annum described under "Description of
the Mortgage Pool--Certain Characteristics of the Mortgage Pool--Pari Passu,
Subordinate and/or Other Financing--Split Loan Structures--The DRA / Colonial
Office Portfolio Loan Group" and "--The 1101 New York Avenue Loan Group") with
respect to the DRA / Colonial Office Portfolio Pooled Mortgage Loan and the 1101
New York Avenue Pooled Mortgage Loan, as applicable. Those fees (including those
other administrative fees payable under the related Non-Trust Servicing
Agreement) are taken into account when calculating the related Administrative
Fee Rate and certain other amounts and, if necessary, are adjusted, for this
purpose, to their equivalent calculated on an Actual/360 Basis from month to
month. Those fees (including those other administrative fees) are in addition to
the master servicing fee payable to the applicable master servicer under the
series 2007-PWR17 pooling and servicing agreement in connection with the related
Non-Trust-Serviced Pooled Mortgage Loan. The BSCMSI 2007-PWR16 Pooling and
Servicing Agreement does not provide for any fees similar to master servicing
fees, primary servicing fees or trustee fees with respect to the 32 Sixth Avenue
Pooled Mortgage Loan that are payable to the various parties to the BSCMSI
2007-PWR16 Pooling and Servicing Agreement.

      Prepayment Interest Shortfalls. The series 2007-PWR17 pooling and
servicing agreement will require each master servicer to make a non-reimbursable
compensating interest payment on each distribution date in an amount equal to
the total amount of Prepayment Interest Shortfalls (if any) incurred in
connection with principal prepayments received during the most recently ended
collection period with respect to pooled mortgage loans (other than the
Non-Trust-Serviced Pooled Mortgage Loans) as to which that master servicer is
the applicable master servicer, to the extent those Prepayment Interest
Shortfalls arose from voluntary principal prepayments made by a borrower on such
pooled mortgage loans that are not specially serviced mortgage loans or
defaulted mortgage loans. Neither master servicer will be required to make a
compensating interest payment in connection with involuntary principal
prepayments (including those made out of insurance proceeds, condemnation
proceeds or liquidation proceeds), principal prepayments accepted with the
specific consent of the series 2007-PWR17 controlling class representative or on
specially serviced mortgage loans or defaulted mortgage loans. In addition, in
the case of each Non-Trust-Serviced Pooled Mortgage Loan, no party will make
payments of compensating interest in connection with any prepayment interest
shortfalls that arise with regard to that loan.


                                      S-178



      Any payments made by a master servicer with respect to any distribution
date to cover Prepayment Interest Shortfalls will be included in the Available
Distribution Amount for that distribution date, as described under "Description
of the Offered Certificates--Distributions" in this prospectus supplement. If
the amount of Prepayment Interest Shortfalls incurred with respect to the pooled
mortgage loans during any collection period exceeds the total of any and all
payments made by the master servicers with respect to the related distribution
date to cover those Prepayment Interest Shortfalls with respect to the pooled
mortgage loans respectively being serviced by them, then the resulting Net
Aggregate Prepayment Interest Shortfall will be allocated among the respective
classes of the series 2007-PWR17 principal balance certificates, in reduction of
the interest distributable on those certificates, on a pro rata basis as and to
the extent described under "Description of the Offered
Certificates--Distributions--Interest Distributions" in this prospectus
supplement.

      The provisions described under "--Certain Remittance Provisions and
Coverage for Related Potential Shortfalls" below do not modify (by increasing or
decreasing) a servicer's obligation (or lack thereof) to pay compensating
interest in respect of borrower-created Prepayment Interest Shortfalls as
described under this section.

      Certain Remittance Provisions and Coverage for Related Potential
Shortfalls. In the case of each of the pooled mortgage loans, if any, that
provide for scheduled payments to be due after the seventh day of each month, if
the pooled mortgage loan is the subject of a principal prepayment after the end
of the collection period ending in any month and the pooled mortgage loan is not
a specially serviced mortgage loan or a defaulted mortgage loan, then the
applicable master servicer will be required to cause to be included in the
Available Distribution Amount for the distribution date occurring in that month
(a) the principal portion of the payment, (b) any interest that accompanied the
payment (in circumstances involving a principal prepayment this will be net of
any portion of the accompanying interest payment that is a prepayment interest
excess representing interest accrued from and after the due date in that month,
which portion will be retained by the applicable master servicer as additional
master servicer compensation) and (c) as already described under (and without
duplication of the obligations described in) "Prepayment Interest Shortfalls"
above, solely in the case of a principal prepayment made before the due date in
that month, if the borrower is not required to pay interest to the next due
date, a payment of compensating interest (to be made by the applicable master
servicer from its own funds) in an amount equal to the interest that would have
accrued (at the related Mortgage Pass-Through Rate) on the principal portion of
the payment from and including the prepayment date to but excluding that due
date. If the applicable master servicer fails to perform all obligations set
forth in the previous sentence, then that failure will constitute an Event of
Default on the part of the applicable master servicer, but the applicable master
servicer will be entitled to cure that Event of Default (and may not be
terminated under the series 2007-PWR17 pooling and servicing agreement unless it
does not effect such cure) by making (from its own funds), not later than the
master servicer remittance date (that is, the business day before the
distribution date) in the month immediately following the month in which the
payment occurred, a payment of compensating interest in an aggregate amount
equal to the sum of one-month's interest (at the related Mortgage Pass-Through
Rate) on the principal portion of the payment and (as already described under
(and without duplication of the obligations described in) "Prepayment Interest
Shortfalls" above, solely in the case of a prepayment that was made in the
earlier month before the due date in that month) the interest that would have
accrued (at the related Mortgage Pass-Through Rate) on the prepayment from and
including the prepayment date to but excluding that due date (net of any portion
of such aggregate amount that the applicable master servicer otherwise pays as
compensating interest as described under "--Prepayment Interest Shortfalls"
above). If the master servicer performs the obligation described in second
preceding sentence above, then the principal amounts remitted as described in
that sentence will constitute a part of the Principal Distribution Amount for
the distribution date immediately following the date of the principal prepayment
(and an updated CMSA loan periodic update file will reflect this). If the master
servicer initially fails to perform that obligation (whether or not it cures the
failure as described above), then the principal amounts that would otherwise (if
the master servicer had not failed to perform its obligations as described
above) have been included in the Principal Distribution Amount for the
distribution date immediately following the date of the principal prepayment
will instead be treated as if they were collections of principal received during
the collection period related to the next succeeding distribution date. In the
case of each of those pooled mortgage loans, if any, that matures after the
seventh day of a month, if the related balloon payment due on that maturity date
is timely received on its due date, then that balloon payment will be considered
to have been received during the collection period related to that month's
distribution date for purposes of distributing the Available Distribution Amount
and the Principal Distribution Amount for that month; otherwise, the applicable
master servicer will be required to make the applicable monthly debt service
advance as otherwise described under "Description of the Offered
Certificates--Advances of Delinquent Monthly Debt Service Payments".

      Each Non-Trust-Serviced Pooled Mortgage Loan generally provides for
scheduled payments of principal and interest to be due on a day that is not
later than the fifth day of each month, subject to any applicable business day
convention. The applicable master servicer under the related Non-Trust Servicing
Agreement is required to make remittance


                                      S-179



of collections on the date that is described under "Description of the Mortgage
Pool--Certain Characteristics of the Mortgage Pool--Pari Passu, Subordinate
and/or Other Financing--Split Loan Structures". If the related borrower makes a
voluntary principal prepayment or the balloon payment on or before the scheduled
due date in any month in accordance with the related mortgage loan documents in
effect on the Issue Date, and the master servicer under the related Non-Trust
Servicing Agreement timely remits that payment to the applicable master servicer
under the series 2007-PWR17 pooling and servicing agreement, then that
applicable series 2007-PWR17 master servicer will be required to cause the
payment and any accompanying interest to be included in the Available
Distribution Amount for the distribution date occurring in that month. If the
applicable series 2007-PWR17 master servicer fails to perform all obligations
set forth in the previous sentence, then (A) it will be required to make the
applicable monthly debt service advance if the payment is a balloon payment (as
otherwise described under "Description of the Offered Certificates--Advances of
Delinquent Monthly Debt Service Payments") and (B) that failure to make a
payment, whether in the case of a principal prepayment or a balloon payment,
will constitute an Event of Default but the applicable master servicer will be
entitled to cure that Event of Default (and may not be terminated under the
series 2007-PWR17 pooling and servicing agreement unless it does not effect such
cure) by making (from its own funds), not later than the master servicer
remittance date in the month immediately following the month in which the
payment occurred, a payment similar to a payment of compensating interest in an
amount equal to one-month's interest (at the related Mortgage Pass-Through Rate)
on the principal portion of the payment. If the master servicer performs the
obligation described in the second preceding sentence above, then the principal
amounts remitted as described in that sentence will constitute a part of the
Principal Distribution Amount for the distribution date immediately following
the date of the principal prepayment or balloon payment. If the master servicer
initially fails to perform that obligation (whether or not it cures the failure
as described above), then the principal amounts that would otherwise (if the
master servicer had not failed to perform its obligations as described above)
have been included in the Principal Distribution Amount for the distribution
date immediately following the date of the principal prepayment or balloon
payment will instead be treated as if they were collections of principal
received during the collection period related to the next succeeding
distribution date.

      Principal Special Servicing Compensation. The principal compensation to be
paid to the special servicer with respect to their special servicing activities
will be--

      o     the special servicing fee,

      o     the workout fee, and

      o     the liquidation fee.

      Special servicing fees, workout fees and liquidation fees earned with
respect to each mortgage loan or any related REO Property will be payable to the
special servicer.

      Special Servicing Fee.  The special servicing fee:

      o     will be earned with respect to--

            1.    each specially serviced mortgage loan serviced by the special
                  servicer (other than, if applicable, each Non-Trust-Serviced
                  Pooled Mortgage Loan, for which a similar fee may become
                  payable under the related Non-Trust Servicing Agreement), if
                  any, and

            2.    each mortgage loan serviced by the special servicer (other
                  than, if applicable, each Non-Trust-Serviced Pooled Mortgage
                  Loan, for which a similar fee may become payable under the
                  related Non-Trust Servicing Agreement), if any, as to which
                  the corresponding mortgaged property has become an REO
                  Property;

      o     in the case of each mortgage loan described in the foregoing bullet,
            will--

            1.    be calculated on the same interest accrual basis as that
                  mortgage loan, which will be a 30/360 Basis or an Actual/360
                  Basis, as applicable,

            2.    accrue at a special servicing fee rate of 0.25% per annum, and


                                      S-180



            3.    accrue on the same principal amount as interest accrues or is
                  deemed to accrue from time to time with respect to that
                  mortgage loan; and

      o     except as otherwise described in the next paragraph, will be payable
            monthly from related liquidation proceeds, insurance proceeds or
            condemnation proceeds (if any) and then from general collections on
            all the pooled mortgage loans and any related REO Properties that
            are on deposit in the master servicers' collection accounts from
            time to time.

      Notwithstanding the foregoing, any special servicing fees earned with
respect to any Trust-Serviced Mortgage Loan Group that includes a Non-Pooled
Subordinate Loan will be payable out of any collections on or with respect to
the applicable Non-Pooled Subordinate Loan and/or the applicable Non-Pooled
Subordinate Noteholder's share of collections on any related REO Property then
in the possession of the applicable master servicer prior to payment out of any
collections described in the last bullet of the immediately preceding paragraph.
Any special servicing fees earned with respect to any Non-Pooled Subordinate
Loan in a Trust-Serviced Mortgage Loan Group will be payable solely out of
collections on that Non-Pooled Subordinate Loan.

      Workout Fee. The special servicer will, in general, be entitled to receive
a workout fee with respect to each mortgage loan worked out by that special
servicer (other than, if applicable, each Non-Trust-Serviced Pooled Mortgage
Loan, for which a similar fee may become payable under the related Non-Trust
Servicing Agreement). Except as otherwise described in the next sentence, the
workout fee will be payable out of, and will be calculated by application of a
workout fee rate of 1.00% to, each payment of interest, other than Default
Interest and Post-ARD Additional Interest, and each payment of principal
received on the mortgage loan for so long as it remains a worked-out mortgage
loan. Notwithstanding the foregoing, any workout fees earned with respect to any
Trust-Serviced Mortgage Loan Group that includes a Non-Pooled Subordinate Loan
will be payable out of any collections on or with respect to the related
Non-Pooled Subordinate Loan and/or the related Non-Pooled Subordinate
Noteholder's share of collections on any related REO Property then in the
possession of the applicable master servicer prior to payment out of any
collections on the related pooled mortgage loans or any other pooled mortgage
loan. Any workout fees earned with respect to any Non-Pooled Subordinate Loan in
a Trust-Serviced Mortgage Loan Group will be payable solely out of collections
on that Non-Pooled Subordinate Loan.

      The workout fee with respect to any worked-out mortgage loan will cease to
be payable if that worked-out mortgage loan again becomes a specially serviced
mortgage loan or if the related mortgaged property becomes an REO Property.
However, a new workout fee would become payable if the mortgage loan again
became a worked-out mortgage loan after having again become a specially serviced
mortgage loan.

      If the special servicer is terminated or resigns, it will retain the right
to receive any and all workout fees payable with respect to mortgage loans that
were worked-out by it (or, except in circumstances where that special servicer
is terminated for cause, as to which the circumstances that constituted the
applicable Servicing Transfer Event were resolved and the borrower has timely
made at least one monthly debt service payment according to that work-out) and
as to which no new Servicing Transfer Event had occurred as of the time of its
termination or resignation. The successor to that special servicer will not be
entitled to any portion of those workout fees.

      Although workout fees are intended to provide the special servicer with an
incentive to perform its duties better, the payment of any workout fee will
reduce amounts payable to the series 2007-PWR17 certificateholders.

      Liquidation Fee. The special servicer will be entitled to receive a
liquidation fee with respect to each specially serviced mortgage loan (other
than, if applicable, each Non-Trust-Serviced Pooled Mortgage Loan, for which a
similar fee may become payable under the related Non-Trust Servicing Agreement)
for which a full, partial or discounted payoff is obtained from the related
borrower. The special servicer will also be entitled to receive a liquidation
fee with respect to any specially serviced mortgage loan or REO Property (other
than, if applicable, each Non-Trust-Serviced Pooled Mortgage Loan or any related
REO Property, for which a similar fee may become payable under the related
Non-trust Servicing Agreement) as to which it receives any liquidation proceeds,
insurance proceeds or condemnation proceeds, except as described in the next
paragraph. In each case, except as described in the next paragraph, the
liquidation fee will be payable from, and will be calculated by application of a
liquidation fee rate of 1.00% to, the related payment or proceeds, exclusive of
any portion of that payment or proceeds that represents a recovery of Default
Interest, late payment charges and/or Post-ARD Additional Interest.


                                      S-181



      In general, no liquidation fee will be payable based on, or out of,
proceeds received in connection with the purchase or repurchase of any pooled
mortgage loan from the trust fund by any person (whether by a mortgage loan
seller in connection with a material breach of representation or warranty or a
material document defect in accordance with the related mortgage loan purchase
agreement or by the special servicer or 2007-PWR17 controlling class
representative pursuant to the exercise of the option described under "--Fair
Value Purchase Option" below, by any person in connection with a termination of
the trust fund or by another creditor of the related borrower pursuant to any
co-lender, intercreditor or other similar agreement, or otherwise), except that
a liquidation fee will be payable in connection with such a purchase by a
Non-Pooled Subordinate Noteholder relating to a PCFII Mortgage Loan Group
pursuant to its defaulted loan purchase option if the purchase occurs more than
90 days after the later of the date when the related pooled mortgage loan
becomes a specially serviced mortgage loan and the Non-Pooled Subordinate
Noteholder's receipt of notice from the applicable special servicer that such
transfer to special servicing has occurred.

      Any liquidation fees earned with respect to any Trust-Serviced Mortgage
Loan Group that includes a Non-Pooled Subordinate Loan will be payable out of
any collections on or with respect to the related Non-Pooled Subordinate Loan
and/or the related Non-Pooled Subordinate Noteholder's share of proceeds or
payments then in the possession of the applicable master servicer prior to
payment out of any collections on the related pooled mortgage loan or any other
pooled mortgage loans. Any liquidation fees earned with respect to any
Non-Pooled Subordinate Loan in a Trust-Serviced Mortgage Loan Group will be
payable solely out of collections on that Non-Pooled Subordinate Loan.

      Although liquidation fees are intended to provide the special servicer
with an incentive to better perform its duties, the payment of any liquidation
fee will reduce amounts payable to the series 2007-PWR17 certificateholders.

      Additional Servicing Compensation. The following items collected on any
mortgage loan (other than any Non-Trust-Serviced Pooled Mortgage Loan) will be
allocated among the master servicers and the special servicer as additional
compensation in accordance with the series 2007-PWR17 pooling and servicing
agreement:

      o     any late payment charges and Default Interest actually collected on
            the pooled mortgage loans, except to the extent that the series
            2007-PWR17 pooling and servicing agreement requires the application
            of late payment charges and/or Default Interest to the payment or
            reimbursement of interest accrued on advances previously made on the
            related mortgage loan,

      o     any Prepayment Interest Excesses arising from any principal
            prepayments on the pooled mortgage loans, and

      o     any assumption fees, assumption application fees, modification fees,
            extension fees, consent fees, release fees, waiver fees, fees paid
            in connection with defeasance and earn-out fees or other similar
            fees.

      Each of the master servicers and the special servicer will be authorized
to invest or direct the investment of funds held in any collection account,
escrow and/or reserve account or REO account maintained by it, in Permitted
Investments. See "--Collection Accounts" below. The applicable master servicer
or special servicer --

      o     will be entitled to retain any interest or other income earned on
            those funds, and

      o     will be required to cover any losses of principal of those
            investments from its own funds, to the extent those losses are
            incurred with respect to investments made for the benefit of that
            master servicer or special servicer, as applicable.

      No master servicer or special servicer will be obligated, however, to
cover any losses resulting from the bankruptcy or insolvency of any depository
institution or trust company holding any of those accounts.

      Payment of Expenses; Servicing Advances. Each of the master servicers, the
special servicer and the trustee will be required to pay its overhead and any
general and administrative expenses incurred by it in connection with its
activities under the series 2007-PWR17 pooling and servicing agreement. The
master servicers, the special servicer and the trustee will not be entitled to
reimbursement for these expenses except as expressly provided in the series
2007-PWR17 pooling and servicing agreement.


                                      S-182



      Any and all customary, reasonable and necessary out-of-pocket costs and
expenses incurred by a master servicer or the special servicer in connection
with the servicing or administration of a mortgage loan and any related
mortgaged properties as to which a default, delinquency or other unanticipated
event has occurred or is imminent, or in connection with the administration of
any REO Property, will be servicing advances. The series 2007-PWR17 pooling and
servicing agreement may also designate certain other expenses as servicing
advances. Subject to the limitations described below, each master servicer will
be required to make any servicing advances relating to any mortgage loan or REO
Property for which it is the applicable master servicer, including any servicing
advances relating to any Trust-Serviced Mortgage Loan Groups or related
mortgaged properties or REO Properties for which it is the applicable master
servicer. Servicing advances will be reimbursable from future payments and other
collections, including insurance proceeds, condemnation proceeds and liquidation
proceeds, received in connection with the related mortgage loan or REO Property.
In addition, the special servicer may periodically require the applicable master
servicer to reimburse that special servicer for any servicing advances made by
it with respect to a particular mortgage loan or REO Property. Upon so
reimbursing the special servicer for any servicing advance, the applicable
master servicer will be deemed to have made the advance.

         The special servicer must notify the applicable master servicer
whenever a servicing advance is required to be made with respect to any
specially serviced mortgage loan or REO Property, and the applicable master
servicer must make the servicing advance, except that the special servicer must
make any necessary emergency advances on a specially serviced mortgage loan or
REO Property.

      If a master servicer is required under the series 2007-PWR17 pooling and
servicing agreement to make a servicing advance, but does not do so within ten
days after the servicing advance is required to be made, then the trustee will
be required:

      o     if it has actual knowledge of the failure, to give the defaulting
            party notice of its failure, and

      o     if the failure continues for one more business day, to make the
            servicing advance.

      Except for the applicable master servicer, the special servicer or the
trustee as described above, no person - including the holder of any related
Non-Pooled Mortgage Loan - will be required to make any servicing advances with
respect to any mortgage loan or related mortgaged property or REO property.

      Despite the foregoing discussion or anything else to the contrary in this
prospectus supplement, none of the master servicers, the special servicer or the
trustee will be obligated to make servicing advances that it or the special
servicer determines, in its reasonable, good faith judgment, would not be
ultimately recoverable from expected collections on the related mortgage loan or
REO Property. If the applicable master servicer, the special servicer or the
trustee makes any servicing advance that it subsequently determines, in its
reasonable, good faith judgment, is not recoverable from expected collections on
the related mortgage loan or REO Property, it may obtain reimbursement for that
advance, together with interest on that advance, out of general collections on
the mortgage loans and any REO Properties on deposit in that master servicer's
collection account from time to time. Notwithstanding the provision described in
the preceding sentence, such person will not be permitted to reimburse itself
out of those general collections for any servicing advance related to a Mortgage
Loan Group that includes a Non-Pooled Subordinate Loan that it has determined is
not recoverable, except to the extent that amounts collected on or in respect of
the applicable Non-Pooled Subordinate Loan are insufficient for that
reimbursement. The trustee may conclusively rely on the determination of the
applicable master servicer or the special servicer regarding the
nonrecoverability of any servicing advance. Absent bad faith, the determination
by any authorized person that an advance constitutes a nonrecoverable advance as
described above will be conclusive and binding.

      Any servicing advance (with interest) that has been determined to be a
nonrecoverable advance with respect to the mortgage pool will be reimbursable
from the collection accounts in the collection period in which the
nonrecoverability determination is made. Any reimbursement of a nonrecoverable
servicing advance (including interest accrued thereon) will be made first from
the principal portion of current debt service advances and payments and other
collections of principal on the mortgage pool (thereby reducing the Principal
Distribution Amount otherwise distributable on the certificates on the related
distribution date) prior to the application of any other general collections on
the mortgage pool against such reimbursement. To the extent that the amount
representing principal is insufficient to fully reimburse the party entitled to
the reimbursement, then such party may elect at its sole option to defer the
reimbursement of the portion that exceeds such amount (in which case interest
will continue to accrue on the unreimbursed portion of the advance). To the
extent that the reimbursement is made from principal collections, the Principal
Distribution Amount otherwise payable on the series 2007-


                                      S-183



PWR17 certificates on the related distribution date will be reduced and a
Realized Loss will be allocated (in reverse sequential order in accordance with
the loss allocation rules described above under "--Reductions of Certificate
Principal Balances in Connection with Realized Losses and Additional Trust Fund
Expenses") to reduce the total principal balance of the series 2007-PWR17
certificates on that distribution date.

      Additionally, in the event that any servicing advance (including any
interest accrued thereon) with respect to a defaulted pooled mortgage loan
remains unreimbursed following the time that such pooled mortgage loan is
modified and returned to performing status, the applicable master servicer or
the trustee will be entitled to reimbursement for that advance (even though that
advance has not been determined to be nonrecoverable), on a monthly basis, out
of -- but solely out of -- the principal portion of current debt service
advances and payments and other collections of principal on all the pooled
mortgage loans after the application of those principal advances and principal
payments and collections to reimburse any party for nonrecoverable servicing
advances (as described in the prior paragraph) and/or nonrecoverable debt
service advances as described under "Description of the Offered
Certificates--Advances of Delinquent Monthly Debt Service Payments" (thereby
reducing the Principal Distribution Amount otherwise distributable on the
related distribution date). If any such advance is not reimbursed in whole on
any distribution date due to insufficient principal advances and principal
collections during the related collection period, then the portion of that
advance which remains unreimbursed will be carried over (with interest thereon
continuing to accrue) for reimbursement on the following distribution date (to
the extent of principal collections available for that purpose). If any such
advance, or any portion of any such advance, is determined, at any time during
this reimbursement process, to be ultimately nonrecoverable out of collections
on the related pooled mortgage loan, then the applicable master servicer or the
trustee, as applicable, will be entitled to immediate reimbursement as a
nonrecoverable advance in an amount equal to the portion of that advance that
remains outstanding, plus accrued interest (as described in the preceding
paragraph). The reimbursement of advances on worked-out loans from principal
advances and collections of principal as described in the first sentence of this
paragraph during any collection period will result in a reduction of the
Principal Distribution Amount otherwise distributable on the certificates on the
related distribution date but will not result in the allocation of a Realized
Loss on such distribution date (although a Realized Loss may subsequently arise
if the amount reimbursed to the applicable master servicer or the trustee
ultimately turns out to be nonrecoverable from the proceeds of the mortgage
loan).

      In general, none of the series 2007-PWR17 master servicers, the series
2007-PWR17 special servicer or the series 2007-PWR17 trustee will be required to
make any servicing advances with respect to any Non-Trust-Serviced Pooled
Mortgage Loan under the series 2007-PWR17 pooling and servicing agreement. Those
advances will be made by the applicable master servicer, special servicer and/or
another party under the related Non-Trust Servicing Agreement.

      The pooling and servicing agreement will also permit the applicable master
servicer, and require the applicable master servicer at the direction of the
special servicer if a specially serviced mortgage loan or REO Property (other
than any Non-Trust-Serviced Pooled Mortgage Loan or any related REO Property) is
involved, to pay directly out of that master servicer's collection account any
servicing expense that, if advanced by that master servicer or special servicer,
would not be recoverable (together with interest on the advance) from expected
collections on the related mortgage loan or REO Property. This is only to be
done, however, when the applicable master servicer or the special servicer, as
the case may be, has determined in accordance with the Servicing Standard that
making the payment is in the best interests of the series 2007-PWR17
certificateholders (or, if a Trust-Serviced Mortgage Loan Group is involved, the
best interest of the series 2007-PWR17 certificateholders and the related
Trust-Serviced Non-Pooled Noteholder(s)), as a collective whole. In addition, if
the servicing expense relates to a Mortgage Loan Group that includes a
Non-Pooled Subordinate Loan, the applicable master servicer will not be
permitted to pay that servicing expense from general collections on the mortgage
loans and any REO Properties in the trust fund on deposit in that master
servicer's collection account, except to the extent that amounts collected on or
in respect of the applicable Non-Pooled Subordinate Loan are insufficient for
that payment.

      The master servicers, the special servicer and the trustee will each be
entitled to receive interest on servicing advances made by that entity. The
interest will accrue on the amount of each servicing advance for so long as the
servicing advance is outstanding, at a rate per annum equal to the prime rate as
published in the "Money Rates" section of The Wall Street Journal, as that prime
rate may change from time to time. Interest accrued with respect to any
servicing advance will generally be payable at any time on or after the date
when the advance is reimbursed, in which case the payment will be made out of
general collections on the mortgage loans and any REO Properties on deposit in
the master servicers' collection accounts (or, alternatively, solely if the
servicing advance relates to a Mortgage Loan Group that includes a Non-Pooled
Subordinate Loan, out of collections on the related Non-Pooled Subordinate Loan
to the maximum extent possible), thereby reducing amounts available for
distribution on the certificates. Under some circumstances, Default Interest
and/or late


                                      S-184



payment charges may be used to pay interest on advances prior to making payment
from those general collections, but prospective investors should assume that the
available amounts of Default Interest and late payment charges will be de
minimis.

      If any servicing advances are made with respect to any Non-Trust-Serviced
Pooled Mortgage Loan under the related Non-Trust Servicing Agreement, the party
making that advance will be entitled to be reimbursed with interest at the prime
rate as published in the "Money Rates" section of The Wall Street Journal from
time to time or such other publication as determined by the master servicer
under that Non-Trust Servicing Agreement in its reasonable discretion.

THE SERIES 2007-PWR17 CONTROLLING CLASS REPRESENTATIVE

      Controlling Class. As of any date of determination, the controlling class
of series 2007-PWR17 certificateholders will be the holders of the most
subordinate class of series 2007-PWR17 principal balance certificates then
outstanding that has a total principal balance that is not less than 25% of that
class's original total principal balance. However, if no class of series
2007-PWR17 principal balance certificates has a total principal balance that
satisfies this requirement, then the controlling class of series 2007-PWR17
certificateholders will be the holders of the most subordinate class of series
2007-PWR17 principal balance certificates then outstanding that has a total
principal balance greater than zero. For purposes of determining the series
2007-PWR17 controlling class, the class A-1, A-2, A-3, A-AB, A-4 and A-1A
certificates will represent a single class.

      Appointment of Controlling Class Representative. The holders of series
2007-PWR17 certificates representing more than 50% of the total principal
balance of the series 2007-PWR17 controlling class will be entitled to select a
representative having the rights and powers described under "--Rights and Powers
of Controlling Class Representative" below and to replace an existing series
2007-PWR17 controlling class representative. The series 2007-PWR17 controlling
class representative may resign at any time. Centerline REIT Inc., an affiliate
of the parent of the initial special servicer, is expected to be the initial
series 2007-PWR17 controlling class representative.

      Rights and Powers of Controlling Class Representative. No later than
approximately 45 days after the occurrence of a Servicing Transfer Event with
respect to any specially serviced mortgage loan (other than any
Non-Trust-Serviced Pooled Mortgage Loan), the special servicer must, in general,
deliver to the series 2007-PWR17 controlling class representative, among others,
an asset status report with respect to that mortgage loan and the related
mortgaged property or properties. That asset status report is required to
include the following information to the extent reasonably determinable:

      o     a summary of the status of the subject specially serviced mortgage
            loan and any negotiations with the related borrower;

      o     a discussion of the general legal and environmental considerations
            reasonably known to the special servicer, consistent with the
            Servicing Standard, that are applicable to the exercise of remedies
            set forth in the series 2007-PWR17 pooling and servicing agreement
            and to the enforcement of any related guaranties or other collateral
            for the related specially serviced mortgage loan and whether outside
            legal counsel has been retained;

      o     the most current rent roll and income or operating statement
            available for the related mortgaged property or properties;

      o     a summary of the special servicer's recommended action with respect
            to the specially serviced mortgage loan;

      o     the appraised value of the related mortgaged property or properties,
            together with the assumptions used in the calculation thereof; and

      o     such other information as the special servicer deems relevant in
            light of the Servicing Standard.


                                      S-185



      The special servicer will be required to make one or more revisions to the
report if the controlling class representative objects to the then current
version of the asset status report and may in its discretion update or revise
the current version of an asset status report, provided that the special
servicer will not make any revisions in response to objections of the
controlling class representative at any time following the date that is 90 days
following the delivery of its initial version of the report. The special
servicer will be required to implement the recommended action as outlined in the
current version of an asset status report if the series 2007-PWR17 controlling
class representative approves the report, the controlling class representative
fails to object to the report within a specified number of days following its
receipt or the special servicer determines in accordance with the Servicing
Standard that any objection made by the controlling class representative is not
in the best interests of all the certificateholders (or, in the case of a
Trust-Serviced Mortgage Loan Group, in the best interests of all the series
2007-PWR17 certificateholders and the related Trust-Serviced Non-Pooled
Noteholder), as a collective whole.

      The special servicer may, subject to the foregoing, take any action set
forth in an asset status report before the expiration of the period during which
the series 2007-PWR17 controlling class representative may reject the report
if--

      o     the special servicer has reasonably determined that failure to take
            that action would materially and adversely affect the interests of
            the series 2007-PWR17 certificateholders or (if a Trust-Serviced
            Mortgage Loan Group is involved) the related Trust-Serviced
            Non-Pooled Noteholder, and

      o     it has made a reasonable effort to contact the series 2007-PWR17
            controlling class representative.

      The special servicer may not take any action inconsistent with an asset
status report that has been adopted as described above, unless that action would
be required in order to act in accordance with the Servicing Standard.

      In addition, the special servicer generally will not be permitted to take
or consent to the applicable master servicer taking any Material Action not
otherwise covered by an approved asset status report, unless and until the
special servicer has notified the series 2007-PWR17 controlling class
representative and the series 2007-PWR17 controlling class representative has
consented (or failed to object) thereto in writing within ten (10) business days
of having been notified thereof in writing and provided with all reasonably
requested information by it (or, in the case of a proposed action for which the
applicable master servicer has requested approval from the special servicer,
within any shorter period during which that special servicer is initially
entitled to withhold consent without being deemed to have approved the action).

      However, the special servicer may take any Material Action without waiting
for the response of the series 2007-PWR17 controlling class representative if
the special servicer determines that immediate action is necessary to protect
the interests of the series 2007-PWR17 certificateholders and, if affected
thereby, the related Trust-Serviced Non-Pooled Noteholder(s), as a collective
whole.

      Furthermore, the series 2007-PWR17 controlling class representative may,
in general, direct the special servicer to take, or to refrain from taking, any
actions as that representative may deem advisable with respect to the servicing
and administration of specially serviced mortgage loans and REO Properties
(other than any Non-Trust-Serviced Pooled Mortgage Loan or any related REO
Property) or as to which provision is otherwise made in the series 2007-PWR17
pooling and servicing agreement.


                                      S-186



      The series 2007-PWR17 controlling class representative will not have the
rights described above in connection with any special servicing actions
involving any Non-Trust-Serviced Pooled Mortgage Loan. See "Description of the
Mortgage Pool--Certain Characteristics of the Mortgage Pool--Pari Passu,
Subordinate and/or Other Financing--Split Loan Structures--The DRA / Colonial
Office Portfolio Loan Group", "--The 1101 New York Avenue Loan Group" and "--The
32 Sixth Avenue Loan Group" in this prospectus supplement.

      The series 2007-PWR17 controlling class representative will not have the
rights otherwise described above with respect to any PCFII Mortgage Loan Group
unless a related PCFII Change of Control Event exists with respect to such
Mortgage Loan Group. See "Description of the Mortgage Pool--Certain
Characteristics of the Mortgage Pool--Pari Passu, Subordinate and/or Other
Financing--Split Loan Structures--PCFII Mortgage Loan Groups --PCFII Non-Pooled
Subordinate Noteholders" in this prospectus supplement.

      Notwithstanding the provisions described above, the series 2007-PWR17
controlling class representative may not direct the special servicer to act, and
the special servicer is to ignore any direction for it to act, in any manner
that would--

      o     require or cause the special servicer to violate applicable law, the
            terms of any mortgage loan or any other provision of the series
            2007-PWR17 pooling and servicing agreement, including that party's
            obligation to act in accordance with the Servicing Standard and the
            REMIC provisions of the Internal Revenue Code;

      o     result in an adverse tax consequence for the trust fund;

      o     expose the trust, the parties to the series 2007-PWR17 pooling and
            servicing agreement or any of their respective affiliates, members,
            managers, officers, directors, employees or agents, to any material
            claim, suit or liability; or

      o     materially expand the scope of a master servicer's or the special
            servicer's responsibilities under the series 2007-PWR17 pooling and
            servicing agreement.

      In connection with each MezzCap Mortgage Loan Group, both (i) the series
2007-PWR17 pooling and servicing agreement provides that the series 2007-PWR17
controlling class representative will generally have the rights otherwise
described above with respect to the pooled mortgage loans generally and (ii) the
related mortgage loan group intercreditor agreement provides that the related
Non-Pooled Subordinate Noteholder's approval is required for certain material
amendments (such as, but not limited to, changes in interest rate, principal
amount and other economic terms and modifications to the method of application
of payments) proposed to be executed prior to the expiration of that Non-Pooled
Subordinate Noteholder's defaulted loan purchase option (which option expires
approximately 30 days after notice of certain material payment delinquencies and
defaults). See "Description of the Mortgage Pool--Certain Characteristics of the
Mortgage Pool--Pari Passu, Subordinate and/or Other Financing--Split Loan
Structures--The MezzCap Mortgage Loan Groups" in this prospectus supplement.

      Also, notwithstanding the foregoing, the special servicer will not be
obligated to obtain the approval of or accept direction from the series
2007-PWR17 controlling class representative regarding any asset status report or
the actions contemplated by that report with respect to the pooled mortgage loan
in any Trust-Serviced Mortgage Loan Group that constitutes a PCFII Mortgage Loan
Group, or even to prepare any asset status report with respect to that
Trust-Serviced Mortgage Loan Group, or otherwise obtain approval of or accept
direction from the series 2007-PWR17 controlling class representative with
respect to any servicing action involving that Trust-Serviced Mortgage Loan
Group, unless a PCFII Change of Control Event has occurred and is continuing.
Instead, the special servicer will be required to obtain the approval of or
accept direction from the related Non-Pooled Subordinate Noteholder as described
under "Description of the Mortgage Pool--Certain Characteristics of the Mortgage
Pool--Pari Passu, Subordinate and/or Other Financing--Split Loan
Structures--PCFII Mortgage Loan Groups --PCFII Non-Pooled Subordinate
Noteholders" in this prospectus supplement, unless a PCFII Change of Control
Event has occurred and is continuing. However, solely for informational
purposes, the special servicer will prepare a report for the series 2007-PWR17
controlling class representative containing information similar to that found in
an asset status report for the series 2007-PWR17 controlling class
representative with respect to the related Trust-Serviced Mortgage Loan Group if
those loans become specially serviced.


                                      S-187



      When reviewing the rest of this "Servicing Under the Series 2007-PWR17
Pooling and Servicing Agreement" section, it is important that you consider the
effects that the rights and powers of the series 2007-PWR17 controlling class
representative discussed above could have on the actions of the special servicer
and the effects that the rights and powers of the holders of the Non-Pooled
Mortgage Loans discussed above and/or under "Description of the Mortgage
Pool--Certain Characteristics of the Mortgage Pool--Pari Passu, Subordinate
and/or Other Financing--Split Loan Structures" could have on the actions of the
special servicer.

      Liability to Borrowers. In general, any and all expenses of the series
2007-PWR17 controlling class representative are to be borne by the holders of
the series 2007-PWR17 controlling class, in proportion to their respective
percentage interests in that class, and not by the trust fund. However, if a
claim is made against the series 2007-PWR17 controlling class representative by
a borrower with respect to the pooling and servicing agreement or any particular
mortgage loan and the trust or a party to the pooling and servicing agreement is
also named in the relevant legal action, the special servicer will generally
assume the defense of the claim on behalf of and at the expense of the trust
fund, provided that the special servicer (in its sole judgment) determines that
the controlling class representative acted in good faith, without negligence or
willful misfeasance with regard to the particular matter at issue.

      Liability to the Trust Fund and Certificateholders. The series 2007-PWR17
controlling class representative may have special relationships and interests
that conflict with those of the holders of one or more classes of the series
2007-PWR17 certificates, may act solely in the interests of the holders of the
controlling class of series 2007-PWR17 certificates, does not have any duty to
the holders of any class of series 2007-PWR17 certificates other than the
controlling class of series 2007-PWR17 certificates and may take actions that
favor the interests of the holders of the controlling class of series 2007-PWR17
certificates over those of other classes of series 2007-PWR17 certificates. It
will have no liability to any other series 2007-PWR17 certificateholders for
having acted as described above and those other series 2007-PWR17
certificateholders may not take any action against it for having acted as
described above.

      Defense of Litigation. If a claim is made against the controlling class
representative by a borrower with respect to the series 2007-PWR17 pooling and
servicing agreement or any particular mortgage loan, the series 2007-PWR17
controlling class representative must immediately notify the certificate
administrator, the trustee, the applicable master servicer, the applicable
primary servicer and the special servicer, whereupon (if the special servicer, a
master servicer, a primary servicer, the certificate administrator, the trustee
or the trust are also named parties to the same action and, in the sole judgment
of the special servicer, (i) the series 2007-PWR17 controlling class
representative had acted in good faith, without negligence or willful
misfeasance, with regard to the particular matter at issue, and (ii) there is no
potential for the special servicer, a master servicer, a primary servicer, the
certificate administrator, the trustee or the trust to be an adverse party in
such action as regards the series 2007-PWR17 controlling class representative),
the special servicer on behalf of the trust must (subject to the provisions
described under "Description of the Pooling and Servicing Agreements--Some
Matters Regarding the Servicer and the Depositor" in the accompanying
prospectus) assume the defense of any such claim against the series 2007-PWR17
controlling class representative; provided, however, that no judgment against
the series 2007-PWR17 controlling class representative shall be payable out of
the trust fund.

REPLACEMENT OF THE SPECIAL SERVICER

      The series 2007-PWR17 controlling class representative may remove the
existing special servicer, with or without cause, and appoint a successor to the
special servicer, except that, if the removal is without cause, the cost of
transferring the special servicing responsibilities for the special servicer
will be the responsibility of the series 2007-PWR17 controlling class
certificateholders. However, any such appointment of a successor special
servicer will be subject to, among other things, receipt by the trustee of
written confirmation from each of the Rating Agencies that the appointment will
not result in a qualification, downgrade or withdrawal of any of the ratings
then assigned thereby to the series 2007-PWR17 certificates.

      Notwithstanding the foregoing, under certain circumstances as described
below, the holders of the Non-Pooled Subordinate Loans included in the PCFII
Mortgage Loan Groups may each replace the special servicer with another party
designated by it, in which case that designated party will be the special
servicer for that PCFII Mortgage Loan Group. That appointment right only applies
at anytime when both (a) a PCFII Change of Control Event has not occurred and
(b) either (i) the special servicer does not meet the eligibility requirements
under the series 2007-PWR17 pooling and servicing agreement, which requirements
in any event will include (but will not be limited to) the absence of an Event
of Default, or (ii) the initial holder of a majority of the controlling class of
series 2007-PWR17 certificates or an affiliate thereof ceases to


                                      S-188



be the holder of a majority of the class of certificates that then constitutes
the controlling class of series 2007-PWR17 certificates.

MAINTENANCE OF INSURANCE

      In the case of each mortgage loan (excluding each Non-Trust-Serviced
Pooled Mortgage Loan), the applicable master servicer will be required to use
reasonable efforts consistent with the Servicing Standard to cause the related
borrower to maintain (including identifying the extent to which a borrower is
maintaining insurance coverage and, if the borrower does not so maintain, the
applicable master servicer will be required, subject to certain limitations set
forth in the series 2007-PWR17 pooling and servicing agreement, to itself cause
to be maintained with Qualified Insurers having the Required Claims-Paying
Ratings) for the related mortgaged property:

      o     a fire and casualty extended coverage insurance policy, which does
            not provide for reduction due to depreciation, in an amount that is
            generally at least equal to the lesser of the full replacement cost
            of improvements securing the mortgage loan or the outstanding
            principal balance of the mortgage loan, but, in any event, in an
            amount sufficient to avoid the application of any co-insurance
            clause, and

      o     all other insurance coverage as is required, or (subject to the
            Servicing Standard) that the holder of the mortgage loan is entitled
            to reasonably require, under the related mortgage loan documents.

Notwithstanding the foregoing, however:

      o     the applicable master servicer will not be required to maintain any
            earthquake or environmental insurance policy on any mortgaged
            property unless that insurance policy was in effect at the time of
            the origination of the related mortgage loan pursuant to the related
            mortgage loan documents and is available at commercially reasonable
            rates (and if the applicable master servicer does not cause the
            borrower to maintain or itself maintain such earthquake or
            environmental insurance policy on any mortgaged property, the
            special servicer will have the right, but not the duty, to obtain,
            at the trust's expense, earthquake or environmental insurance on any
            mortgaged property securing a specially serviced mortgage loan or an
            REO Property so long as such insurance is available at commercially
            reasonable rates); and

      o     except as provided below, in no event will the applicable master
            servicer be required to cause the borrower to maintain, or itself
            obtain, insurance coverage that the applicable master servicer has
            determined is either (i) not available at any rate or (ii) not
            available at commercially reasonable rates and the related hazards
            are not at the time commonly insured against at the then-available
            rates for properties similar to the related mortgaged property and
            located in or around the region in which the related mortgaged
            property is located (in each case, as determined by the applicable
            master servicer, which will be entitled to rely, at its own expense,
            on insurance consultants in making such determination) (and the
            related determinations by the applicable master servicer must be
            made not less frequently (but need not be made more frequently) than
            annually).

      Notwithstanding the provision described in the final bullet of the prior
paragraph, the applicable master servicer must, prior to availing itself of any
limitation described in that bullet with respect to any pooled mortgage loan
that has a Stated Principal Balance in excess of $2,500,000, obtain the approval
or disapproval of the special servicer (and, in connection therewith, the
special servicer will be required to comply with any applicable provisions of
the series 2007-PWR17 pooling and servicing agreement described above under
"--The Series 2007-PWR17 Controlling Class Representative--Rights and Powers of
Controlling Class Representative"). The applicable master servicer will be
entitled to conclusively rely on the determination of the special servicer.

      With respect to each specially serviced mortgage loan and REO Property,
the special servicer will generally be required to use reasonable efforts,
consistent with the Servicing Standard, to maintain (and, in the case of
specially serviced mortgage loans, the special servicer will be required to (i)
direct the applicable master servicer to make a servicing advance for the costs
associated with coverage that the special servicer determines to maintain, in
which case the applicable master servicer will be required to make that
servicing advance (subject to the recoverability determination and servicing
advance procedures described in this prospectus supplement) or (ii) direct the
applicable master servicer to cause that coverage to be maintained under the
applicable master servicer's force-placed insurance policy, in which case that
applicable master servicer


                                      S-189



will be required to so cause that coverage to be maintained to the extent that
the identified coverage is available under the applicable master servicer's
existing force-placed policy) with Qualified Insurers having the Required
Claims-Paying Ratings (a) a fire and casualty extended coverage insurance
policy, which does not provide for reduction due to depreciation, in an amount
that is at least equal to the lesser of (i) the full replacement cost of
improvements at such REO Property or (ii) the outstanding principal balance of
the related mortgage loan, but, in any event, in an amount sufficient to avoid
the application of any co-insurance clause, (b) a comprehensive general
liability insurance policy with coverage comparable to that which would be
required under prudent lending requirements and in an amount not less than $1
million per occurrence and (c) to the extent consistent with the Servicing
Standard, a business interruption or rental loss insurance covering revenues or
rents for a period of at least twelve months. However, the special servicer will
not be required in any event to maintain or obtain insurance coverage described
in this paragraph beyond what is reasonably available at commercially reasonable
rates and consistent with the Servicing Standard.

      If (1) a master servicer or special servicer obtains and maintains, or
causes to be obtained and maintained, a blanket policy or master force-placed
policy insuring against hazard losses on all of the mortgage loans or REO
Properties (other than the Non-Trust-Serviced Pooled Mortgage Loans or any
related REO Properties), as applicable, as to which it is the applicable master
servicer or the special servicer, as the case may be, then, to the extent such
policy (a) is obtained from a Qualified Insurer having the Required
Claims-Paying Ratings, and (b) provides protection equivalent to the individual
policies otherwise required, or (2) a master servicer or special servicer has
long-term unsecured debt obligations that are rated not lower than "A" by S&P
and "A" by Fitch, and that master servicer or that special servicer self-insures
for its obligation to maintain the individual policies otherwise required, then
that master servicer or that special servicer, as the case may be, will
conclusively be deemed to have satisfied its obligation to cause hazard
insurance to be maintained on the related mortgaged properties or REO
Properties, as applicable. Such a blanket or master force-placed policy may
contain a deductible clause (not in excess of a customary amount), in which case
the applicable master servicer or the special servicer, as the case may be,
whichever maintains such policy, must if there has not been maintained on any
mortgaged property or REO Property thereunder a hazard insurance policy
complying with the requirements described above, and there will have been one or
more losses that would have been covered by such an individual policy, promptly
deposit into the applicable collection account maintained by the applicable
master servicer, from its own funds, the amount not otherwise payable under the
blanket or master force-placed policy in connection with such loss or losses
because of such deductible clause to the extent that any such deductible exceeds
the deductible limitation that pertained to the related mortgage loan (or, in
the absence of any such deductible limitation, the deductible limitation for an
individual policy which is consistent with the Servicing Standard) and, in the
case of a Trust-Serviced Mortgage Loan Group, to the extent that the
corresponding pooled mortgage loan is affected.

      Subject to the foregoing discussion, see also "Description of Pooling and
Servicing Agreements--Hazard Insurance Policies" in the accompanying prospectus.

ENFORCEMENT OF DUE-ON-ENCUMBRANCE AND DUE-ON-SALE PROVISIONS

      In connection with each pooled mortgage loan (other than each
Non-Trust-Serviced Pooled Mortgage Loan), the applicable master servicer or the
special servicer, as the case may be, will be required to determine whether to
waive any violation of a due-on-sale or due-on-encumbrance provision or to
approve any borrower request for consent to an assignment and assumption of the
mortgage loan or a further encumbrance of the related mortgaged property.
However, subject to the related mortgage loan documents, if the subject pooled
mortgage loan (either alone or, if applicable, with other related pooled
mortgage loans) exceeds specified size thresholds (either actual or relative) or
fails to satisfy other applicable conditions imposed by the Rating Agencies,
then neither that master servicer nor that special servicer may enter into such
a waiver or approval, unless it has received written confirmation from either or
both Rating Agencies, as applicable, that this action would not result in the
qualification, downgrade or withdrawal of any of the ratings then assigned by
that Rating Agency or those Rating Agencies, as the case may be, to the series
2007-PWR17 certificates. Furthermore, except in limited circumstances, a master
servicer may not enter into such a waiver or approval without the consent of the
special servicer, and the special servicer will not be permitted to grant that
consent or to itself enter into such a waiver or approval unless the special
servicer has complied with any applicable provisions of the series 2007-PWR17
pooling and servicing agreement and/or Mortgage Loan Group Intercreditor
Agreement described above under "--The Series 2007-PWR17 Controlling Class
Representative--Rights and Powers of Controlling Class Representative" or
"Description of the Mortgage Pool--Certain Characteristics of the Mortgage Pool
--Pari Passu, Subordinate and/or Other Financing--Split Loan Structures".


                                      S-190



TRANSFERS OF INTERESTS IN BORROWERS

      Each master servicer will generally have the right to consent to any
transfers of an interest in a borrower under a non-specially serviced mortgage
loan (other than each Non-Trust-Serviced Pooled Mortgage Loan), to the extent
the transfer is allowed under the terms of that mortgage loan (without the
exercise of any lender discretion other than confirming the satisfaction of
other specified conditions that do not include any other lender discretion),
including any consent to transfer to any subsidiary or affiliate of a borrower
or to a person acquiring less than a majority interest in the borrower. However,
subject to the terms of the related mortgage loan documents and applicable law,
if--

      o     the subject mortgage loan is a pooled mortgage loan that alone - or
            together with all other pooled mortgage loans that have the same or
            a known affiliated borrower - is one of the ten largest mortgage
            loans in the trust fund (according to Stated Principal Balance); has
            a cut-off date principal balance in excess of $20,000,000; or has a
            principal balance at the time of such proposed transfer that is
            equal to or greater than 5% of the then aggregate mortgage pool
            balance; and

      o     the transfer is of an interest in the borrower of greater than 49%,

then the applicable master servicer may not consent to the transfer unless it
has received written confirmation from each of the Rating Agencies that this
action would not result in the qualification, downgrade or withdrawal of any of
the ratings then assigned by that Rating Agency to the series 2007-PWR17
certificates. In addition, the series 2007-PWR17 pooling and servicing agreement
may require the applicable master servicer to obtain the consent of the special
servicer prior to consenting to the transfers of interests in borrowers that
such master servicer is otherwise entitled to consent to as described above.

MODIFICATIONS, WAIVERS, AMENDMENTS AND CONSENTS

      Except in the case of the Non-Trust-Serviced Pooled Mortgage Loans, the
special servicer, with respect to a specially serviced mortgage loan, or the
applicable master servicer, with respect to any other mortgage loan, may,
consistent with the Servicing Standard agree to:

      o     modify, waive or amend any term of any mortgage loan;

      o     extend the maturity of any mortgage loan;

      o     defer or forgive the payment of interest (including Default Interest
            and Post-ARD Additional Interest) on and principal of any mortgage
            loan;

      o     defer or forgive the payment of late payment charges on any mortgage
            loan;

      o     defer or forgive Yield Maintenance Charges or Prepayment Premiums on
            any mortgage loan;

      o     permit the release, addition or substitution of collateral securing
            any mortgage loan; or

      o     permit the release, addition or substitution of the borrower or any
            guarantor of any mortgage loan.

      The ability of the special servicer or a master servicer to agree to any
of the foregoing, however, is subject to the discussions under "--The Series
2007-PWR17 Controlling Class Representative--Rights and Powers of Controlling
Class Representative" and "--Enforcement of Due-on-Sale and Due-on-Encumbrance
Provisions" above and "Description of the Mortgage Pool--Certain Characteristics
of the Mortgage Pool--Pari Passu, Subordinate and/or Other Financing--Split Loan
Structures" in this prospectus supplement, and further, to each of the following
limitations, conditions and restrictions:

      o     Unless the applicable master servicer has obtained the consent of
            the special servicer, a master servicer may not agree to modify,
            waive or amend any term of, or take any of the other
            above-referenced actions with respect to, any mortgage loan in the
            trust fund, that would affect the amount or timing of any related
            payment


                                      S-191



            of principal, interest or other amount payable under that mortgage
            loan or materially and adversely affect the security for that
            mortgage loan, except (a) for certain waivers of Default Interest,
            late payment charges and Post-ARD Additional Interest and (b) with
            respect to certain routine matters.

      o     With limited exceptions generally involving the waiver of Default
            Interest and late payment charges, the special servicer may not
            agree to, or consent to the applicable master servicer's agreeing
            to, modify, waive or amend any term of, and may not take, or consent
            to the master servicer's taking, any of the other above-referenced
            actions with respect to any mortgage loan, if doing so would--

            1.    affect the amount or timing of any related payment of
                  principal, interest or other amount payable under the mortgage
                  loan, or

            2.    in the judgment of the special servicer, materially impair the
                  security for the mortgage loan,

            unless a material default on the mortgage loan has occurred or, in
            the judgment of the special servicer, a default with respect to
            payment on the mortgage loan is reasonably foreseeable, and the
            modification, waiver, amendment or other action is reasonably likely
            to produce an equal or a greater recovery to the series 2007-PWR17
            certificateholders and, in the case of a Trust-Serviced Loan Group,
            the related Trust-Serviced Non-Pooled Noteholder, all as a
            collective whole, on a present value basis than would liquidation.

      o     As regards modifications, waivers and amendments of a Trust-Serviced
            Mortgage Loan Group:

            1.    following any modification, extension, waiver or amendment of
                  the payment terms of a Trust-Serviced Mortgage Loan Group, any
                  payments on and proceeds of a Trust-Serviced Mortgage Loan
                  Group must be allocated and applied (as among the mortgage
                  loans in that Trust-Serviced Mortgage Loan Group) in
                  accordance with the allocation and payment priorities set
                  forth in the related Mortgage Loan Group Intercreditor
                  Agreement, such that none of the trust as holder of the
                  related pooled mortgage loan and the holder of that
                  Trust-Serviced Non-Pooled Mortgage Loan will gain a priority
                  over the other with respect to any payment, which priority is
                  not reflected in the related Mortgage Loan Group Intercreditor
                  Agreement; and

            2.    in the case of any Mortgage Loan Group that also includes a
                  Non-Pooled Subordinate Loan, to the extent consistent with the
                  Servicing Standard, taking into account the extent to which
                  the related Non-Pooled Subordinate Loan is junior to the
                  related pooled mortgage loan,

                  (a)   no waiver, reduction or deferral of any amounts due on
                        the pooled mortgage loan will be effected prior to the
                        waiver, reduction or deferral of the entire
                        corresponding item in respect of the related Non-Pooled
                        Subordinate Loan, and

                  (b)   no reduction of the mortgage rate (exclusive, if
                        applicable, of any portion thereof that represents the
                        rate at which Post-ARD Additional Interest is
                        calculated) of the related pooled mortgage loan will be
                        effected prior to the reduction of the mortgage rate
                        (exclusive, if applicable, of any portion thereof that
                        represents the rate at which Post-ARD Additional
                        Interest is calculated) of the related Non-Pooled
                        Subordinate Loan.

      o     Neither the applicable master servicer nor the special servicer may
            extend the date on which any balloon payment is scheduled to be due
            on any mortgage loan to a date beyond the earliest of--

            1.    with certain exceptions, five years after the mortgage loan's
                  stated maturity if the mortgage loan is the subject of an
                  environmental insurance policy,

            2.    five years prior to the rated final distribution date, and

            3.    if the mortgage loan is secured by a lien solely or primarily
                  on the related borrower's leasehold interest in the
                  corresponding mortgaged property, 20 years or, to the extent
                  consistent with the Servicing Standard, giving due
                  consideration to the remaining term of the ground lease, ten
                  years, prior to the end of the then current term of the
                  related ground lease, plus any unilateral options to extend.


                                      S-192



      o     Neither the applicable master servicer nor the special servicer may
            make or permit any modification, waiver or amendment of any term of,
            or take any of the other above-referenced actions with respect to,
            any mortgage loan, if doing so would--

            1.    cause any of REMIC I, REMIC II or REMIC III to fail to qualify
                  as a REMIC under the Internal Revenue Code or any of the
                  respective grantor trusts related to the class R and class V
                  certificates to fail to qualify as a grantor trust under the
                  Internal Revenue Code,

            2.    result in the imposition of any tax on prohibited transactions
                  or contributions after the startup date of any of REMIC I,
                  REMIC II or REMIC III under the Internal Revenue Code or the
                  imposition of any tax on any of the respective grantor trusts
                  related to the class R and class V certificates under the
                  Internal Revenue Code, or

            3.    adversely affect the status of any portion of the trust fund
                  that is intended to be a grantor trust under the Internal
                  Revenue Code.

      o     Subject to applicable law, the related mortgage loan documents and
            the Servicing Standard, neither the applicable master servicer nor
            the special servicer may permit any modification, waiver or
            amendment of any term of any mortgage loan that is not a specially
            serviced mortgage loan unless all related fees and expenses are paid
            by the borrower.

      o     The special servicer may not permit or consent to the applicable
            master servicer's permitting any borrower to add or substitute any
            real estate collateral for any mortgage loan, unless the special
            servicer has first----

            1.    determined, based upon an environmental assessment prepared by
                  an independent person who regularly conducts environmental
                  assessments, at the expense of the borrower, that--

                  (a)   the additional or substitute collateral is in compliance
                        with applicable environmental laws and regulations, and

                  (b)   there are no circumstances or conditions present with
                        respect to the new collateral relating to the use,
                        management or disposal of any hazardous materials for
                        which investigation, testing, monitoring, containment,
                        clean-up or remediation would be required under any then
                        applicable environmental laws or regulations; and

            2.    received, at the expense of the related borrower to the extent
                  permitted to be charged by the holder of the mortgage loan
                  under the related mortgage loan documents, confirmation from
                  each of the Rating Agencies that the addition or substitution
                  of real estate collateral will not result in a qualification,
                  downgrade or withdrawal of any rating then assigned by that
                  Rating Agency to a class of series 2007-PWR17 certificates.

      o     With limited exceptions generally involving the delivery of
            substitute collateral, the paydown of the subject mortgage loan or
            the release of non-material parcels, the special servicer may not
            release or consent to the applicable master servicer's releasing any
            material real property collateral securing an outstanding mortgage
            loan in the trust fund other than in accordance with the terms of,
            or upon satisfaction of, the mortgage loan.

      The foregoing limitations, conditions and restrictions will not apply to
any of the acts referenced in this "--Modifications, Waivers, Amendments and
Consents" section that occurs automatically, or that results from the exercise
of a unilateral option by the related borrower within the meaning of Treasury
regulation section 1.1001-3(c)(2)(iii), in any event, under the terms of the
subject mortgage loan in effect on the date of initial issuance of the offered
certificates or, in the case of a replacement mortgage loan, on the date it is
added to the trust fund. Also, in no event will either the applicable master
servicer or the special servicer be required to oppose the confirmation of a
plan in any bankruptcy or similar proceeding involving a borrower if, in its
judgment, opposition would not ultimately prevent the confirmation of the plan
or one substantially similar.

      Also notwithstanding the foregoing, the applicable master servicer will
not be required to seek the consent of, or provide prior notice to, the special
servicer or any series 2007-PWR17 certificateholder or obtain any confirmation
from the


                                      S-193



Rating Agencies in order to approve waivers of minor covenant defaults (other
than financial covenants) or grant approvals and consents in connection with
various routine matters.

      All modifications, amendments, material waivers and other material actions
entered into or taken and all consents with respect to the mortgage loans must
be in writing. Each of the master servicers and the special servicer must
deliver to the trustee for deposit in the related mortgage file, an original
counterpart of the agreement relating to a such modification, waiver, amendment
or other action agreed to or taken by it, promptly following its execution.

      In circumstances in which the applicable master servicer is not permitted
to enter into a modification, waiver, consent or amendment without the approval
of the special servicer, that master servicer must provide a written
recommendation and explain the rationale therefor and deliver all pertinent
documents to the special servicer and to the series 2007-PWR17 controlling class
representative or, if applicable, the related Non-Pooled Subordinate Noteholder.
If approval is granted by the special servicer, the applicable master servicer
will be responsible for entering into the relevant documentation.

REQUIRED APPRAISALS

      Within approximately 60 days following the occurrence of any Appraisal
Trigger Event with respect to any of the pooled mortgage loans (other than any
Non-Trust-Serviced Pooled Mortgage Loan), the special servicer must obtain an
appraisal of the related mortgaged property from an independent appraiser
meeting the qualifications imposed in the series 2007-PWR17 pooling and
servicing agreement, unless--

      o     an appraisal had previously been obtained within the prior twelve
            months, and

      o     the special servicer has no knowledge of changed circumstances that
            in the judgment of the special servicer would materially affect the
            value of the mortgaged property.

      Notwithstanding the foregoing, if the Stated Principal Balance of the
subject mortgage loan is less than $2,000,000, then the special servicer may, at
its option, perform an internal valuation of the related mortgaged property.

      As a result of any appraisal or other valuation, it may be determined by
the special servicer, in consultation with the series 2007-PWR17 controlling
class representative or, if applicable, the related Non-Pooled Subordinate
Noteholder, that an Appraisal Reduction Amount exists with respect to the
subject mortgage loan. An Appraisal Reduction Amount is relevant to (i) the
amount of any advances of delinquent interest required to be made with respect
to the affected pooled mortgage loan and (ii) in the case of each PCFII Mortgage
Loan Group, the determination of whether the related Non-Pooled Subordinate
Noteholder, on the one hand, or the series 2007-PWR17 controlling class
representative, on the other, exercises certain control rights with respect to
the related loan group. See "Description of the Offered Certificates--Advances
of Delinquent Monthly Debt Service Payments" and "Description of the Mortgage
Pool--Certain Characteristics of the Mortgage Pool--Pari Passu, Subordinate
and/or Other Financing--Split Loan Structures--PCFII Mortgage Loan Groups
--PCFII Non-Pooled Subordinate Noteholders" in this prospectus supplement.

      If an Appraisal Trigger Event occurs with respect to any specially
serviced mortgage loan (other than any Non-Trust-Serviced Pooled Mortgage Loan),
then the special servicer will have an ongoing obligation to obtain or perform,
as the case may be, on or about each anniversary of the occurrence of that
Appraisal Trigger Event, an update of the prior required appraisal or other
valuation. Based upon that update, the special servicer is to redetermine, in
consultation with the series 2007-PWR17 controlling class representative, and
report to the certificate administrator, the trustee and the applicable master
servicer the new Appraisal Reduction Amount, if any, with respect to the
mortgage loan. This ongoing obligation will cease if and when--

      o     any and all Servicing Transfer Events with respect to the mortgage
            loan have ceased, and

      o     no other Servicing Transfer Event or Appraisal Trigger Event has
            occurred with respect to the subject mortgage loan during the
            preceding three months.


                                      S-194



      The cost of each required appraisal, and any update of that appraisal,
will be advanced by the applicable master servicer, at the direction of the
special servicer, and will be reimbursable to the applicable master servicer as
a servicing advance.

      Notwithstanding the foregoing, the series 2007-PWR17 controlling class
representative or other controlling party will have the right (exercisable not
more frequently that once every six months) to require that the special
servicer, as applicable, obtain a new appraisal with respect to the subject
mortgage loan, at the expense of the series 2007-PWR17 controlling class
certificateholders or other controlling party, as applicable. Upon receipt of
the new appraisal, the special servicer will redetermine any Appraisal Reduction
Amount.

      Appraisal Reduction Amounts with respect to Trust-Serviced Loan Groups
will be calculated in the manner described under the definition of "Appraisal
Reduction Amount" in the glossary to this prospectus supplement.

      Also, notwithstanding the foregoing, any Appraisal Reduction Amounts (as
calculated under the related Non-Trust-Servicing Agreement) with respect to any
Non-Trust-Serviced Pooled Mortgage Loan will be determined in accordance with
the related Non-Trust Servicing Agreement, which is similar but not identical to
the series 2007-PWR17 pooling and servicing agreement in this regard, based upon
appraisals obtained under that Non-Trust Servicing Agreement and may affect the
amount of any advances of delinquent monthly debt service payments required to
be made on that Non-Trust-Serviced Pooled Mortgage Loan.

COLLECTION ACCOUNTS

      General. Each master servicer will be required to establish and maintain a
collection account for purposes of holding payments and other collections that
it receives with respect to the mortgage loans for which it is the applicable
master servicer. That collection account must be maintained in a manner and with
a depository institution that satisfies each Rating Agency's standards for
securitizations similar to the one involving the offered certificates.

      The funds held in each master servicer's collection account may be held as
cash or invested in Permitted Investments. See "--Servicing and Other
Compensation and Payment of Expenses--Additional Servicing Compensation" above.

      Deposits. Each master servicer must deposit or cause to be deposited in
its collection account, generally within one business day following receipt by
it, all payments on and proceeds of the pooled mortgage loans that are received
by or on behalf of that master servicer with respect to the related mortgage
loans. These payments and proceeds include borrower payments, insurance and
condemnation proceeds (other than amounts to be applied to the restoration of a
property), amounts remitted monthly by the special servicer from an REO account,
the proceeds of any escrow or reserve account that are applied to the mortgage
loan indebtedness and the sales proceeds of any sale of any mortgage loan on
behalf of the trust fund that may occur as otherwise described in this
prospectus supplement. Notwithstanding the foregoing, a master servicer need not
deposit into its collection account any amount that such master servicer would
be authorized to withdraw immediately from that collection account as described
under "--Withdrawals" below and will be entitled to instead pay that amount
directly to the person(s) entitled thereto.

      Withdrawals. The master servicers may make withdrawals from the collection
accounts for the purpose of making any Authorized Collection Account
Withdrawals.

      The series 2007-PWR17 pooling and servicing agreement will contain
additional provisions with respect to the timing of the payments, reimbursements
and remittances generally described above. The payments, reimbursements and
remittances described above may result in shortfalls to the holders of the
offered certificates in any particular month even if those shortfalls do not
ultimately become realized losses for those holders.

FAIR VALUE PURCHASE OPTION

      If any pooled mortgage loan becomes a Specially Designated Defaulted
Pooled Mortgage Loan, then the special servicer must determine the Fair Value of
the subject Specially Designated Defaulted Pooled Mortgage Loan based upon,
among other things, an appraisal or other valuation obtained or conducted by the
special servicer within the preceding 12-month period. The determination must be
made within 30 days following receipt of the appraisal or other valuation. The


                                      S-195



special servicer will be required to update its Fair Value determination if an
offer is made for the purchase of the applicable pooled mortgage loan at that
value on a date that is later than 90 days following the special servicer's
determination or if the special servicer becomes aware of any circumstances or
conditions that have occurred or arisen that would, in its reasonable judgment,
materially affect the most recent Fair Value determination. In the case of each
Non-Trust-Serviced Pooled Mortgage Loan, however, the provisions described above
will be subject to any conditions and/or contrary provisions described under
"Description of the Mortgage Pool -- Certain Characteristics of the Mortgage
Loans--Pari Passu, Subordinate and/or Other Financing--Split Loan Structures".

      The holder(s) of a majority in principal amount of the series 2007-PWR17
controlling class and the special servicer, in that order, will be entitled to
purchase from the trust fund any Specially Designated Defaulted Pooled Mortgage
Loan, at a cash price that is equal to: (a) the Fair Value of that mortgage
loan, as most recently determined by the special servicer and reported to the
trustee, certificate administrator, the applicable master servicer and the
series 2007-PWR17 controlling class representative as described above; or (b) if
no such Fair Value has yet been established as described above, or if the
special servicer is in the process of redetermining the Fair Value because of a
change in circumstances, the applicable Purchase Price. Any exercise of the
Purchase Option by the special servicer or any affiliate thereof will be
conditioned on a confirmation by the trustee that the special servicer's
determination of the Fair Value is consistent with or greater than what the
trustee considers to be the fair value of that mortgage loan, although the
special servicer may revise any such Fair Value determination that is rejected
by the trustee (in which case the revised determination shall likewise be
subject to confirmation by the trustee). For these purposes, the trustee may at
its option (and at the expense of the trust) designate an independent third
party expert to make the determination, in which case the trustee will be
entitled to conclusively rely upon such third party's determination. Any holder
of the Purchase Option may assign the option to any third party other than the
borrower or an affiliate of the borrower under the applicable pooled mortgage
loan.

      The Purchase Option with respect to any Specially Designated Defaulted
Pooled Mortgage Loan will end on the earliest of (1) the date on which such
mortgage loan is worked out or otherwise ceases to be a Specially Designated
Defaulted Mortgage Loan, (2) the date on which the mortgage loan is liquidated
or otherwise removed from the trust fund and (3) the date on which the related
mortgaged property becomes an REO Property.

      The Purchase Option with respect to any Specially Designated Defaulted
Pooled Mortgage Loan may be subject to the purchase options of other related
creditors of the subject borrower and its principals. In any case, the Purchase
Option(s) with respect to the Fairlane Woods Pooled Mortgage Loan, the Fairfield
Inn - Chantilly, VA Pooled Mortgage Loan, the Hampton Inn - Woodbridge, VA
Pooled Mortgage Loan, Graceland Shopping Center Pooled Mortgage Loan and the
Parkwood Apartments Pooled Mortgage Loan are subject to the prior right of the
applicable Non-Pooled Subordinate Noteholder to exercise any option to purchase
the related pooled mortgage loan following a default and to any consultation
and/or approval right that applies to a sale of a defaulted loan. See
"Description of the Mortgage Pool -- Certain Characteristics of the Mortgage
Loans--Pari Passu, Subordinate and/or Other Financing--Split Loan Structures"
above.

      We cannot assure you that the Fair Value of any Specially Designated
Defaulted Pooled Mortgage Loan (determined as described above) will equal the
amount that could have actually been realized in an open bid or that the cash
price at which any Specially Designated Defaulted Pooled Mortgage Loan may be
purchased as described above will equal or be greater than the amount that could
have been realized through foreclosure or a work-out of that mortgage loan.

      The special servicer will be required to concurrently proceed with a
work-out or foreclosure in respect of any Specially Designated Defaulted Pooled
Mortgage Loan without regard to the related Purchase Option.

      The Purchase Option under the series 2007-PWR17 pooling and servicing
agreement will apply to the Pooled Mortgage Loan in each Non-Trust-Serviced
Mortgage Loan Group, subject to any conditions and/or contrary provisions
described under "Description of the Mortgage Pool -- Certain Characteristics of
the Mortgage Loans--Pari Passu, Subordinate and/or Other Financing--Split Loan
Structures". Any purchaser will not be entitled or required to purchase any
related Non-Pooled Mortgage Loan.

PROCEDURES WITH RESPECT TO DEFAULTED MORTGAGE LOANS AND REO PROPERTIES

      The special servicer will be responsible for liquidating defaulted pooled
mortgage loans (other than, if applicable, any Non-Trust-Serviced Pooled
Mortgage Loan) and for the operation, management, leasing, maintenance and
disposition of REO Properties, in any event generally as described under
"Description of the Pooling and Servicing Agreements--


                                      S-196



Realization upon Defaulted Mortgage Loans" in the accompanying prospectus. Any
REO Property relating to a Trust-Serviced Mortgage Loan Group will be held on
behalf of the series 2007-PWR17 certificateholders and the related
Trust-Serviced Non-Pooled Noteholder.

REO ACCOUNT

      If an REO Property is acquired, the special servicer will be required to
establish and maintain an account for the retention of revenues and other
proceeds derived from that REO Property. The funds held in each such REO account
may be held as cash or invested in Permitted Investments. Any interest or other
income earned on funds in the REO account maintained by the special servicer
will be payable to that special servicer, subject to the limitations described
in the series 2007-PWR17 pooling and servicing agreement.

      The special servicer will be required to withdraw from the REO account
maintained by that special servicer funds necessary for the proper operation,
management, leasing, maintenance and disposition of any REO Property held by the
trust fund, but only to the extent of amounts on deposit in the account relating
to that particular REO Property. Promptly following the end of each collection
period, the special servicer will be required to withdraw from its REO account
and deposit, or deliver to the applicable master servicer for deposit, into the
applicable master servicer's collection account the total of all amounts
received in respect of each REO Property held by the trust fund during that
collection period, net of any withdrawals made out of those amounts, as
described in the preceding sentence and any amounts as may be necessary to
maintain a reserve of sufficient funds for the proper operation, management,
leasing, maintenance and disposition of that property, including the creation of
a reasonable reserve for repairs, replacements, necessary capital improvements
and other related expenses.

      Notwithstanding the foregoing, amounts received with respect to any REO
Property relating to a Non-Trust-Serviced Pooled Mortgage Loan will be deposited
into an REO account maintained by the special servicer under the Non-Trust
Servicing Agreement and, subject to similar conditions as are set forth under
the series 2007-PWR17 pooling and servicing agreement, will be remitted monthly
to the master servicer under the Non-Trust Servicing Agreement for remittance to
the applicable master servicer under the series 2007-PWR17 pooling and servicing
agreement.

RIGHTS UPON THE OCCURRENCE OF AN EVENT OF DEFAULT

      If an Event of Default occurs with respect to any of the master servicers
or the special servicer and remains unremedied, the trustee will be authorized,
and at the direction of series 2007-PWR17 certificateholders entitled to not
less than 25% of the series 2007-PWR17 voting rights, or, in the case of the
special servicer, at the direction of the series 2007-PWR17 controlling class
representative, the trustee will be required, to terminate all of the
obligations and rights of the defaulting party under the series 2007-PWR17
pooling and servicing agreement accruing from and after the notice of
termination, other than any rights the defaulting party may have as a series
2007-PWR17 certificateholder or as holder of a Non-Pooled Subordinate Loan,
entitlements to amounts payable to the terminated party at the time of
termination and any entitlements of the terminated party that survive the
termination. Upon any termination, subject to the discussion in the next two
paragraphs and under "--Replacement of the Special Servicer" above, the trustee
must either:

      o     succeed to all of the responsibilities, duties and liabilities of
            the terminated master servicer or special servicer, as the case may
            be, under the series 2007-PWR17 pooling and servicing agreement; or

      o     appoint an established mortgage loan servicing institution
            reasonably acceptable to the series 2007-PWR17 controlling class
            representative to act as successor to the terminated master servicer
            or special servicer, as the case may be.

      The holders of certificates entitled to a majority of the voting rights
or, alternatively, if an Event of Default involving the special servicer has
occurred, the series 2007-PWR17 controlling class representative, may require
the trustee to appoint an established mortgage loan servicing institution to act
as successor master servicer or special servicer, as the case may be, rather
than have the trustee or its designee act as that successor. In connection with
the pooled mortgage loans sold by Principal Commercial Funding II, LLC or
Nationwide Life Insurance Company to us for deposit into the trust fund, the
applicable master servicer will perform most of its servicing duties through
Principal Global Investors, LLC or Nationwide Life, as applicable, in its
capacity as primary servicer and Principal Global Investors, LLC or Nationwide
Life, as applicable, in that capacity cannot be terminated, including by a
successor master servicer, except for cause. In addition, in the case of a


                                      S-197



number of other mortgage loans, it is expected that the applicable master
servicer will perform some of its servicing duties through sub-servicers whose
rights to receive certain payments cannot be terminated, including by a
successor master servicer, except for cause.

      Notwithstanding the foregoing discussion in this "--Rights Upon the
Occurrence of an Event of Default" section, if a master servicer receives a
notice of termination because of the occurrence of any of the Events of Default
described in the eighth and ninth bullets under the definition of "Event of
Default" that appears in the glossary to this prospectus supplement, the
applicable master servicer will continue to serve as master servicer and will
have the right for a period of 45 days, at its expense, to sell or cause to be
sold its master servicing rights with respect to the mortgage loans for which it
is the applicable master servicer to a successor.

      The appointment of any entity as a successor to a terminated master
servicer or special servicer as described in the second bullet of the first
paragraph or in the second or third paragraph of this "--Rights Upon the
Occurrence of an Event of Default" section may not occur unless each of the
Rating Agencies have confirmed that the appointment of that entity will not
result in a qualification, downgrade or withdrawal of any of the then current
ratings of the series 2007-PWR17 certificates.

      In general, certificateholders entitled to at least 66-2/3% of the voting
rights allocated to each class of series 2007-PWR17 certificates affected by any
Event of Default may waive the Event of Default. However, the Events of Default
described in the first, second, eighth and ninth bullets under the definition of
"Event of Default" that appears in the glossary to this prospectus supplement
may only be waived by all of the holders of the affected classes of series
2007-PWR17 certificates. Furthermore, if the trustee is required to spend any
monies in connection with any Event of Default, then that Event of Default may
not be waived unless and until the trustee has been reimbursed, with interest,
by the party requesting the waiver. Upon any waiver of an Event of Default, the
Event of Default will cease to exist and will be deemed to have been remedied
for every purpose under the series 2007-PWR17 pooling and servicing agreement.

      If an Event of Default on the part of the master servicer for a
Trust-Serviced Mortgage Loan Group occurs and affects a related Trust-Serviced
Non-Pooled Noteholder and that master servicer is not terminated pursuant to the
provisions set forth above, then notwithstanding that the Event of Default may
be waived by the series 2007-PWR17 certificateholders, the related
Trust-Serviced Non-Pooled Noteholder will be entitled to require that the
applicable master servicer appoint a sub-servicer that will be responsible for
servicing the applicable Mortgage Loan Group.

                     CERTAIN LEGAL ASPECTS OF MORTGAGE LOANS

GENERAL

      The following discussion summarizes certain legal aspects of mortgage
loans secured by real property in California (approximately 12.9% of the initial
mortgage pool balance) and Texas (approximately 11.9% of the initial mortgage
pool balance). The discussion is general in nature, does not purport to be
complete and is qualified in its entirety by reference to the applicable federal
and state laws governing the mortgage loans.

CALIFORNIA

      Mortgage loans in California are generally secured by deeds of trust on
the related real estate. Foreclosure of a deed of trust in California may be
accomplished by a non judicial trustee's sale in accordance with the California
Civil Code (so long as it is permitted under a specific provision in the deed of
trust) or by judicial foreclosure in accordance with the California Code of
Civil Procedure. Public notice of either the trustee's sale or the judgment of
foreclosure is given for a statutory period of time after which the mortgaged
real estate may be sold by the trustee, if foreclosed pursuant to the trustee's
power of sale, or by court appointed sheriff under a judicial foreclosure.
Following a judicial foreclosure sale, the borrower or its successor in interest
may, for a period of up to one year, redeem the property; however, there is no
redemption following a trustee's power of sale. California's "one action rule"
requires the lender to complete foreclosure of all real estate provided as
security under the deed of trust in an attempt to satisfy the full debt before
bringing a personal action (if otherwise permitted) against the borrower for
recovery of the debt, except in certain cases involving environmentally impaired
real property where foreclosure of the real property is not required before
making a claim under the indemnity. California case law has held that acts such
as an offset of an unpledged account constitute violations of such


                                      S-198



statutes. Violations of such statutes may result in the loss of some or all of
the security under the mortgage loan and a loss of the ability to sue for the
debt. Other statutory provisions in California limit any deficiency judgment (if
otherwise permitted) against the borrower following a judicial foreclosure to
the amount by which the indebtedness exceeds the fair value at the time of the
public sale and in no event greater than the difference between the foreclosure
sale price and the amount of the indebtedness. Further, under California law,
once a property has been sold pursuant to a power of sale clause contained in a
deed of trust (and in the case of certain types of purchase money acquisition
financings, under all circumstances), the lender is precluded from seeking a
deficiency judgment from the borrower or, under certain circumstances,
guarantors. On the other hand, under certain circumstances, California law
permits separate and even contemporaneous actions against both the borrower and
any guarantors. California statutory provisions regarding assignments of rents
and leases require that a lender whose loan is secured by such an assignment
must exercise a remedy with respect to rents as authorized by statute in order
to establish its right to receive the rents after an event of default. Among the
remedies authorized by statute is the lender's right to have a receiver
appointed under certain circumstances.

TEXAS

      Texas law does not require that a lender must bring a foreclosure action
before being entitled to sue on a note. Texas does not restrict a lender from
seeking a deficiency judgment. The delay inherent in obtaining a judgment
generally causes the secured lender to file a suit seeking a judgment on the
debt and to proceed simultaneously with non-judicial foreclosure of the real
property collateral. The desirability of non-judicial foreclosure of real
property is further supported by the certain and defined non-judicial
foreclosure procedures. In order to obtain a deficiency judgment, a series of
procedural and substantive requirements must be satisfied, and the deficiency
determination is subject to the borrower's defense (and, if successful, right of
offset) that the fair market value of the property at the time of foreclosure
was greater than the foreclosure bid. In addition, the availability of a
deficiency judgment is limited in the case of the Mortgage Loans because of the
limited nature of its recourse liabilities.

                    MATERIAL FEDERAL INCOME TAX CONSEQUENCES

GENERAL

      Upon the issuance of the offered certificates, Cadwalader, Wickersham &
Taft LLP, our counsel, will deliver its opinion generally to the effect that,
assuming compliance with the series 2007-PWR17 pooling and servicing agreement
and the Non-Trust Servicing Agreements, and subject to any other assumptions set
forth in the opinion, (i) each of REMIC I, REMIC II and REMIC III will qualify
as a REMIC under the Internal Revenue Code, and (ii) the respective portions of
the trust that hold the Post-ARD Additional Interest and collections thereof
(the "Class V Grantor Trust") will each be treated as a grantor trust under the
Internal Revenue Code.

      The assets of REMIC I will generally include--

      o     the pooled mortgage loans,

      o     any REO Properties acquired on behalf of the series 2007-PWR17
            certificateholders (or a beneficial interest in a mortgaged property
            securing a pooled mortgage loan that is part of a Mortgage Loan
            Group),

      o     the respective master servicers' collection accounts,

      o     the REO account maintained by the special servicer, and

      o     the certificate administrator's distribution account and interest
            reserve account.

      However, REMIC I will exclude any collections of Post-ARD Additional
Interest on the ARD Loans.


                                      S-199



      For federal income tax purposes,

      o     the separate non-certificated regular interests in REMIC I will be
            the regular interests in REMIC I and will be the assets of REMIC II,

      o     the separate non-certificated regular interests in REMIC II will be
            the regular interests in REMIC II and will be the assets of REMIC
            III,

      o     the class A-1, A-2, A-3, A-AB, A-4, A-1A, A-M, A-J, X, B, C, D, E,
            F, G, H, J, K, L, M, N, O, P, Q and S certificates will evidence the
            regular interests in, and will generally be treated as debt
            obligations of, REMIC III,

      o     the class V certificates will represent beneficial ownership of the
            assets of the Class V Grantor Trust, and

      o     the class R certificates will evidence the sole class of residual
            interests in each of REMIC I, REMIC II and REMIC III.

DISCOUNT AND PREMIUM; PREPAYMENT CONSIDERATION

      The IRS has issued regulations under sections 1271 to 1275 of the Internal
Revenue Code generally addressing the treatment of debt instruments issued with
original issue discount. Section 1272(a)(6) of the Internal Revenue Code
provides for special rules applicable to the accrual of original issue discount
on, among other things, REMIC regular certificates. The Treasury Department has
not issued regulations under that section. You should be aware, however, that
the regulations issued under sections 1271 to 1275 of the Internal Revenue Code
and section 1272(a)(6) of the Internal Revenue Code do not adequately address
all issues relevant to, or are not applicable to, prepayable securities such as
the offered certificates. We recommend that you consult with your own tax
advisor concerning the tax treatment of your offered certificates.

      For federal income tax reporting purposes, we anticipate that the class ,
, and certificates will be treated as having been issued with more than a de
minimis amount of original issue discount, that the class , , , , and
certificates will be treated as having been issued with a de minimis amount of
original issue discount and that the class , , and certificates will be issued
at a premium. Whether any holder of these classes of offered certificates will
be treated as holding a certificate with amortizable bond premium will depend on
the certificateholder's purchase price and the payments remaining to be made on
the certificate at the time of its acquisition by the certificateholder. If you
acquire an interest in any class of offered certificates issued at a premium,
you should consider consulting your own tax advisor regarding the possibility of
making an election to amortize the premium. See "Material Federal Income Tax
Consequences--Federal Income Tax Consequences for REMIC Certificates--Taxation
of Regular Certificates--Premium" in the accompanying prospectus.

      When determining the rate of accrual of original issue discount and market
discount, if any, and the amortization of premium, if any, with respect to the
series 2007-PWR17 certificates for federal income tax purposes, the prepayment
assumption used will be that following any date of determination:

      o     the mortgage loans with anticipated repayment dates will be paid in
            full on those dates,

      o     no mortgage loan in the trust will otherwise be prepaid prior to
            maturity, and

      o     there will be no extension of maturity for any mortgage loan in the
            trust.

      For a more detailed discussion of the federal income tax aspects of
investing in the offered certificates, see "Material Federal Income Tax
Consequences" in each of this prospectus supplement and the accompanying
prospectus.

      Prepayment premiums and yield maintenance charges actually collected on
the underlying mortgage loans will be paid on the offered certificates as and to
the extent described in this prospectus supplement. It is not entirely clear
under the Internal Revenue Code when the amount of a prepayment premium or yield
maintenance charge should be taxed to the holder


                                      S-200



of a class of offered certificates entitled to that amount. For federal income
tax reporting purposes, the tax administrator will report prepayment premiums or
yield maintenance charges as income to the holders of a class of offered
certificates entitled thereto only after the applicable master servicer's actual
receipt of those amounts. The IRS may nevertheless seek to require that an
assumed amount of prepayment premiums and yield maintenance charges be included
in payments projected to be made on the offered certificates and that the
taxable income be reported based on the projected constant yield to maturity of
the offered certificates. Therefore, the projected prepayment premiums and yield
maintenance charges would be included prior to their actual receipt by holders
of the offered certificates. If the projected prepayment premiums and yield
maintenance charges were not actually received, presumably the holder of an
offered certificate would be allowed to claim a deduction or reduction in gross
income at the time the unpaid prepayment premiums and yield maintenance charges
had been projected to be received. Moreover, it appears that prepayment premiums
and yield maintenance charges are to be treated as ordinary income rather than
capital gain. However, the correct characterization of the income is not
entirely clear. We recommend you consult your own tax advisors concerning the
treatment of prepayment premiums and yield maintenance charges.

CHARACTERIZATION OF INVESTMENTS IN OFFERED CERTIFICATES

      Except to the extent noted below, offered certificates held by a real
estate investment trust ("REIT") will be "real estate assets" within the meaning
of section 856(c)(5)(B) of the Internal Revenue Code in the same proportion that
the assets of the trust would be so treated. In addition, interest, including
original issue discount, if any, on offered certificates held by a REIT will be
interest described in section 856(c)(3)(B) of the Internal Revenue Code to the
extent that those certificates are treated as "real estate assets" within the
meaning of section 856(c)(5)(B) of the Internal Revenue Code.

      Most of the mortgage loans to be included in the trust are not secured by
real estate used for residential or other purposes prescribed in section
7701(a)(19)(C) of the Internal Revenue Code. Consequently, in general, it
appears that the offered certificates will be treated as assets qualifying under
that section to only a limited extent. Accordingly, investment in the offered
certificates may not be suitable for a thrift institution seeking to be treated
as a "domestic building and loan association" under section 7701(a)(19)(C) of
the Internal Revenue Code. The offered certificates will be treated as
"qualified mortgages" for another REMIC under section 860G(a)(3)(C) of the
Internal Revenue Code.

      To the extent an offered certificate represents ownership of an interest
in a mortgage loan that is secured in part by the related borrower's interest in
a bank account, that mortgage loan is not secured solely by real estate.
Therefore:

      o     a portion of that certificate may not represent ownership of "loans
            secured by an interest in real property" or other assets described
            in section 7701(a)(19)(C) of the Internal Revenue Code;

      o     a portion of that certificate may not represent ownership of "real
            estate assets" under section 856(c)(5)(B) of the Internal Revenue
            Code; and

      o     the interest on that certificate may not constitute "interest on
            obligations secured by mortgages on real property" within the
            meaning of section 856(c)(3)(B) of the Internal Revenue Code.

      In addition, most of the mortgage loans that we intend to include in the
trust contain defeasance provisions under which the lender may release its lien
on the collateral securing the mortgage loan in return for the borrower's pledge
of substitute collateral in the form of Government Securities. Generally, under
the Treasury regulations, if a REMIC releases its lien on real property that
secures a qualified mortgage, that mortgage ceases to be a qualified mortgage on
the date the lien is released unless certain conditions are satisfied. In order
for the mortgage loan to remain a qualified mortgage, the Treasury regulations
require that--

      (1)   the borrower pledges substitute collateral that consist solely of
            Government Securities;

      (2)   the mortgage loan documents allow that substitution;

      (3)   the lien is released to facilitate the disposition of the property
            or any other customary commercial transaction, and not as part of an
            arrangement to collateralize a REMIC offering with obligations that
            are not real estate mortgages; and


                                      S-201



      (4)   the release is not within two years of the startup day of the REMIC.

      Following the defeasance of a mortgage loan, regardless of whether the
foregoing conditions were satisfied, that mortgage loan would not be treated as
a "loan secured by an interest in real property" or a "real estate asset" and
interest on that loan would not constitute "interest on obligations secured by
real property" for purposes of sections 7701(a)(19)(C), 856(c)(5)(B) and
856(c)(3)(B) of the Internal Revenue Code, respectively.

      See "Material Federal Income Tax Consequences--Federal Income Tax
Consequences for REMIC Certificates" in the accompanying prospectus.

      For further information regarding the federal income tax consequences of
investing in the offered certificates, see "Material Federal Income Tax
Consequences" in the accompanying prospectus.

                              ERISA CONSIDERATIONS

      ERISA and the Internal Revenue Code impose requirements on Plans that are
subject to ERISA and/or Section 4975 of the Internal Revenue Code. ERISA imposes
duties on persons who are fiduciaries of Plans subject to ERISA and prohibits
selected transactions between a Plan and Parties in Interest with respect to
such Plan. Under ERISA, any person who exercises any authority or control
respecting the management or disposition of the assets of a Plan, and any person
who provides investment advice with respect to such assets for a fee, is a
fiduciary of such Plan. Governmental plans (as defined in Section 3(32) of
ERISA) and certain church plans (as defined in Section 3(33) of ERISA) are not
subject to the prohibited transactions restrictions of ERISA and the Internal
Revenue Code. However, such plans may be subject to similar provisions of
applicable federal, state or local law.

PLAN ASSETS

      The DOL has issued a final regulation (29 C.F.R. Section 2510.3-101)
concerning the definition of what constitutes the assets of a Plan. That DOL
regulation, as modified by Section 3(42) of ERISA, provides that, as a general
rule, the underlying assets and properties of corporations, partnerships, trusts
and certain other entities in which a Plan makes an "equity" investment will be
deemed for certain purposes, including the prohibited transaction provisions of
ERISA and Section 4975 of the Internal Revenue Code, to be assets of the
investing Plan unless certain exceptions apply. Under the terms of the
regulation, if the assets of the trust were deemed to constitute plan assets by
reason of a Plan's investment in offered certificates, such plan assets would
include an undivided interest in the pooled mortgage loans and any other assets
of the trust. If the pooled mortgage loans or other trust assets constitute plan
assets, then any party exercising management or discretionary control regarding
those assets may be deemed to be a "fiduciary" of investing Plans with respect
to those assets, and thus subject to the fiduciary requirements and prohibited
transaction provisions of ERISA and Section 4975 of the Internal Revenue Code
with respect to the pooled mortgage loans and other trust assets.

      Bear Stearns Commercial Mortgage Securities Inc., the underwriters, the
master servicers, the primary servicers, the special servicer, any party
responsible for the servicing and administration of any Non-Trust-Serviced
Pooled Mortgage Loan or any related REO Property and certain of their respective
affiliates might be considered or might become fiduciaries or other Parties in
Interest with respect to investing Plans. Moreover, the trustee, the certificate
administrator, the series 2007-PWR17 controlling class representative, or any
insurer, primary insurer or other issuer of a credit support instrument relating
to the primary assets in the trust, or certain of their respective affiliates,
might be considered fiduciaries or other Parties in Interest with respect to
investing Plans. In the absence of an applicable exemption, "prohibited
transactions" within the meaning of ERISA and Section 4975 of the Internal
Revenue Code could arise if offered certificates were acquired by, or with "plan
assets" of, a Plan with respect to which any such person is a Party in Interest.

      In addition, an insurance company proposing to acquire or hold offered
certificates with assets of its general account should consider the extent to
which such acquisition or holding would be subject to the requirements of ERISA
and Section 4975 of the Internal Revenue Code under John Hancock Mutual Life
Insurance Co. v. Harris Trust and Savings Bank, 510 U.S. 86 (1993), and Section
401(c) of ERISA, as amended by the Small Business Job Protection Act of 1996,
Public Law No. 104-188, and subsequent DOL and judicial guidance. See
"--Insurance Company General Accounts" below.


                                      S-202



SPECIAL EXEMPTION APPLICABLE TO THE OFFERED CERTIFICATES

      With respect to the acquisition and holding of the offered certificates,
the DOL has granted the Underwriter Exemption to Bear, Stearns & Co. Inc. and
Morgan Stanley & Co. Incorporated. The Underwriter Exemption generally exempts
from certain of the prohibited transaction rules of ERISA and Section 4975 of
the Internal Revenue Code transactions relating to:

      o     the initial purchase, the holding, and the subsequent resale by
            Plans of certificates evidencing interests in pass-through trusts;
            and

      o     transactions in connection with the servicing, management and
            operation of such trusts,

provided that the assets of such trusts consist of certain secured receivables,
loans and other obligations that meet the conditions and requirements of the
Underwriter Exemption.

      The assets covered by the Underwriter Exemption include mortgage loans
such as the pooled mortgage loans and fractional undivided interests in such
loans.

      The Underwriter Exemption as applicable to the offered certificates sets
forth the following five general conditions which must be satisfied for
exemptive relief:

      o     the acquisition of the offered certificates by a Plan must be on
            terms, including the price for the certificates, that are at least
            as favorable to the Plan as they would be in an arm's-length
            transaction with an unrelated party;

      o     the offered certificates acquired by the Plan must have received a
            rating at the time of such acquisition that is in one of the four
            highest generic rating categories from Moody's, S&P, Fitch, DBRS
            Limited or DBRS, Inc.;

      o     the trustee must not be an affiliate of any other member of the
            Restricted Group, other than an underwriter;

      o     the sum of all payments made to and retained by the underwriters in
            connection with the distribution of the offered certificates must
            represent not more than reasonable compensation for underwriting the
            certificates; the sum of all payments made to and retained by us in
            consideration of our assignment of the mortgage loans to the trust
            fund must represent not more than the fair market value of such
            mortgage loans; the sum of all payments made to and retained by the
            certificate administrator, tax administrator, the trustee, the
            master servicers, the special servicer and any sub-servicer must
            represent not more than reasonable compensation for such person's
            services under the series 2007-PWR17 pooling and servicing agreement
            or other relevant servicing agreement and reimbursement of such
            person's reasonable expenses in connection therewith; and

      o     the Plan investing in the certificates must be an "accredited
            investor" as defined in Rule 501(a)(1) under the Securities Act of
            1933, as amended.

      A fiduciary of a Plan contemplating purchasing any of the offered
certificates in the secondary market must make its own determination that at the
time of such acquisition, such certificates continue to satisfy the second
general condition set forth above. We expect that the third general condition
set forth above will be satisfied with respect to the offered certificates. A
fiduciary of a Plan contemplating purchasing any of the offered certificates
must make its own determination that the first, second, fourth and fifth general
conditions set forth above will be satisfied with respect to such certificates.

      Moreover, the Underwriter Exemption provides relief from certain
self-dealing/conflict of interest prohibited transactions, but only if, among
other requirements:

      o     the investing Plan fiduciary or its affiliates is an obligor with
            respect to five percent or less of the fair market value of the
            obligations contained in the trust;


                                      S-203



      o     the Plan's investment in each class of series 2007-PWR17
            certificates does not exceed 25% of all of the certificates
            outstanding of that class at the time of the acquisition;

      o     immediately after the acquisition, no more than 25% of the assets of
            the Plan are invested in certificates representing an interest in
            one or more trusts containing assets sold or serviced by the same
            entity;

      o     in connection with the acquisition of certificates in the initial
            offering, at least 50% of each class of certificates in which Plans
            invest and of the aggregate interests in the trust are acquired by
            persons independent of the Restricted Group; and

      o     the Plan is not sponsored by a member of the Restricted Group.

      Before purchasing any of the offered certificates, a fiduciary of a Plan
should itself confirm (a) that such certificates constitute "securities" for
purposes of the Underwriter Exemption and (b) that the specific and general
conditions of the Underwriter Exemption and the other requirements set forth in
the Underwriter Exemption would be satisfied. In addition to making its own
determination as to the availability of the exemptive relief provided in the
Underwriter Exemption, the Plan fiduciary should consider the availability of
other prohibited transaction exemptions.

INSURANCE COMPANY GENERAL ACCOUNTS

      Based on the reasoning of the United States Supreme Court in John Hancock
Life Ins. Co. v. Harris Trust and Savings Bank, an insurance company's general
account may be deemed to include assets of the Plans investing in the general
account (e.g., through the purchase of an annuity contract), and the insurance
company might be treated as a Party in Interest with respect to a Plan by virtue
of such investment. Any investor that is an insurance company using the assets
of an insurance company general account should note that the Small Business Job
Protection Act of 1996 added Section 401(c) of ERISA relating to the status of
the assets of insurance company general accounts under ERISA and Section 4975 of
the Internal Revenue Code. Under regulations issued pursuant to Section 401(c),
assets of an insurance company general account will not be treated as "plan
assets" for purposes of the fiduciary responsibility provisions of ERISA and
Section 4975 of the Internal Revenue Code to the extent such assets relate to
contracts issued to employee benefit plans on or before December 31, 1998, if
the insurer satisfies various conditions.

      Any assets of an insurance company general account which support insurance
policies or annuity contracts issued to Plans after December 31, 1998, or on or
before that date for which the insurer does not comply with the 401(c)
Regulations, may be treated as "plan assets" of such Plans. Because Section
401(c) does not relate to insurance company separate accounts, separate account
assets continue to be treated as "plan assets" of any Plan that is invested in
such separate account. Insurance companies contemplating the investment of
general account assets in any class of certificates that is not rated at least
"BBB-" by S&P or Fitch should consult with their legal counsel with respect to
the applicability of Section 401(c).

      Accordingly, any insurance company that acquires or holds any offered
certificate with "plan assets" of a Plan will be deemed to have represented and
warranted to us, the trustee, the certificate administrator, each master
servicer and the special servicer that (1) such acquisition and holding are
permissible under applicable law, satisfy the requirements of the Underwriter
Exemption will not constitute or result in a non-exempt prohibited transaction
under ERISA or Section 4975 of the Internal Revenue Code, and will not subject
us, the trustee, the certificate administrator, either master servicer, the
special servicer or either primary servicer to any obligation in addition to
those undertaken in the series 2007-PWR17 pooling and servicing agreement, or
(2) the source of funds used to acquire and hold such certificates is an
"insurance company general account", as defined in DOL Prohibited Transaction
Class Exemption 95-60, and the applicable conditions set forth in Sections I and
III of PTCE 95-60 have been satisfied.

GENERAL INVESTMENT CONSIDERATIONS

      Prospective Plan investors should consult with their legal counsel
concerning the impact of ERISA, Section 4975 of the Internal Revenue Code or any
corresponding provisions of applicable federal, state or local law, the
applicability of the Underwriter Exemption or other exemptive relief, and the
potential consequences to their specific circumstances, prior to


                                      S-204



making an investment in the offered certificates. Moreover, each Plan fiduciary
should determine whether, under the general fiduciary standards of ERISA
regarding prudent investment procedure and diversification, an investment in the
offered certificates is appropriate for the Plan, taking into account the
overall investment policy of the Plan and the composition of the Plan's
investment portfolio. Any sale of offered certificates to a Plan does not
constitute any representation by the depositor or any underwriter that an
investment in the offered certificates meets relevant legal requirements with
respect to investments by Plans generally or any particular Plan, or that such
investment is appropriate for Plans generally or any particular Plan.

      Any prospective investor that is an employer whose employees are covered
by the General Electric Pension Trust, or an affiliate of such an employer,
should note that the pension trust owns an equity interest in the borrower with
respect to the pooled mortgage loan secured by the mortgaged property identified
on Appendix B to this prospectus supplement as Bank of America Center. Because
an investment by such an investor in offered certificates may represent an
indirect extension of credit between the investor and the pension trust for
which no exemption (including the Underwriter Exemption) may be available, any
such prospective investor should consult with counsel regarding whether its
purchase and holding of an offered certificate will give rise to a non-exempt
prohibited transaction.

                                LEGAL INVESTMENT

      The offered certificates will not constitute "mortgage related securities"
for purposes of the Secondary Mortgage Market Enhancement Act of 1984, as
amended. The appropriate characterization of the offered certificates under
various legal investment restrictions, and thus the ability of investors subject
to these restrictions to purchase offered certificates, is subject to
significant interpretive uncertainties.

      No representations are made as to the proper characterization of the
offered certificates for legal investment, financial institution regulatory or
other purposes, or as to the ability of particular investors to purchase the
offered certificates under applicable legal investment or other restrictions.
The uncertainties described above (and any unfavorable future determinations
concerning the legal investment or financial institution regulatory
characteristics of the offered certificates) may adversely affect the liquidity
of the offered certificates.

      Accordingly, all investors whose investment activities are subject to
legal investment laws and regulations, regulatory capital requirements, or
review by regulatory authorities should consult with their own legal advisors in
determining whether, and to what extent, the offered certificates will
constitute legal investments for them or are subject to investment, capital or
other restrictions.

      See "Legal Investment" in the accompanying prospectus.

                                  LEGAL MATTERS

      The validity of the offered certificates and certain federal income tax
matters will be passed upon by Cadwalader, Wickersham & Taft LLP, New York, New
York, and certain other legal matters will be passed upon for the underwriters
by Sidley Austin LLP, New York, New York.


                                      S-205



                                     RATINGS

      It is a condition to their issuance that the respective classes of offered
certificates be rated as follows:

                  CLASS                S&P                 FITCH
             ----------------   -----------------    -----------------
                   A-1                 AAA                  AAA
                   A-2                 AAA                  AAA
                   A-3                 AAA                  AAA
                   A-AB                AAA                  AAA
                   A-4                 AAA                  AAA
                   A-1A                AAA                  AAA
                   A-M                 AAA                  AAA
                   A-J                 AAA                  AAA

      Each of the Rating Agencies identified above are expected to perform
ratings surveillance with respect to its ratings for so long as the offered
certificates remain outstanding; provided that a Rating Agency may cease
performing ratings surveillance at any time if that Rating Agency does not have
sufficient information to allow it to continue to perform ratings surveillance
on the certificates. The depositor has no ability to ensure that the Rating
Agencies perform ratings surveillance. Fees for such ratings surveillance have
been prepaid by the depositor. The ratings on the offered certificates address
the likelihood of--

      o     the timely receipt by their holders of all distributions of interest
            to which they are entitled on each distribution date, and

      o     the ultimate receipt by their holders of all distributions of
            principal to which they are entitled on or before the distribution
            date in June 2050, which is the rated final distribution date.

      The ratings on the offered certificates take into consideration--

      o     the credit quality of the pooled mortgage loans,

      o     structural and legal aspects associated with the offered
            certificates, and

      o     the extent to which the payment stream from the pooled mortgage
            loans is adequate to make distributions of interest and principal
            required under the offered certificates.

      The ratings on the respective classes of offered certificates do not
represent any assessment of--

      o     the tax attributes of the offered certificates or of the trust fund,

      o     whether or to what extent prepayments of principal may be received
            on the pooled mortgage loans,

      o     the likelihood or frequency of prepayments of principal on the
            pooled mortgage loans,

      o     the degree to which the amount or frequency of prepayments of
            principal on the pooled mortgage loans might differ from those
            originally anticipated,

      o     whether or to what extent the interest payable on any class of
            offered certificates may be reduced in connection with Net Aggregate
            Prepayment Interest Shortfalls (or analogous amounts in connection
            with balloon payments) or whether any compensating interest payments
            will be made, and

      o     whether and to what extent Default Interest or Post-ARD Additional
            Interest will be received.


                                      S-206



      Also, a security rating does not represent any assessment of the yield to
maturity that investors may experience in the event of rapid prepayments and/or
other liquidations of the pooled mortgage loans. In general, the ratings on the
offered certificates address credit risk and not prepayment risk.

      We cannot assure you that any rating agency not requested to rate the
offered certificates will nonetheless issue a rating to any class of offered
certificates and, if so, what the rating would be. A rating assigned to any
class of offered certificates by a rating agency that has not been requested by
us to do so may be lower than the rating assigned thereto by S&P or Fitch.

      The ratings on the offered certificates should be evaluated independently
from similar ratings on other types of securities. A security rating is not a
recommendation to buy, sell or hold securities and may be subject to revision or
withdrawal at any time by the assigning rating organization. Each security
rating should be evaluated independently of any other security rating. See
"Ratings" in the accompanying prospectus.


                                      S-207



                                    GLOSSARY

      "1101 New York Avenue Intercreditor Agreement" means the intercreditor
agreement between the initial holders of the 1101 New York Avenue Pooled
Mortgage Loan and the 1101 New York Avenue Non-Pooled Pari Passu Companion Loan.

      "1101 New York Avenue Loan Group" means the 1101 New York Avenue Pooled
Mortgage Loan and the 1101 New York Avenue Non-Pooled Pari Passu Companion Loan,
together.

      "1101 New York Avenue Mortgaged Property" means the mortgaged property
identified on Appendix B to this prospectus supplement as 1101 New York Ave.

      "1101 New York Avenue Non-Pooled Pari Passu Companion Loan" means the loan
with an original principal balance of $112,500,000 that is secured by the same
mortgage instrument encumbering the 1101 New York Avenue Mortgaged Property as
the 1101 New York Avenue Pooled Mortgage Loan. The 1101 New York Avenue
Non-Pooled Pari Passu Companion Loan will not be part of the mortgage pool and
will not be considered a pooled mortgage loan.

      "1101 New York Avenue Non-Pooled Pari Passu Companion Noteholder" means
the holder of the promissory note evidencing the 1101 New York Avenue Non-Pooled
Pari Passu Companion Loan.

      "1101 New York Avenue Pooled Mortgage Loan" means the pooled mortgage loan
in the original principal amount of $112,500,000 that is secured by the 1101 New
York Avenue Mortgaged Property.

      "30/360 Basis" means the accrual of interest based on a 360-day year
consisting of twelve 30-day months.

      "32 Sixth Avenue Intercreditor Agreement" means the intercreditor
agreement between the initial holders of the 32 Sixth Avenue Pooled Mortgage
Loan and the 32 Sixth Avenue Non-Pooled Pari Passu Companion Loan.

      "32 Sixth Avenue Loan Group" means the 32 Sixth Avenue Pooled Mortgage
Loan and the 32 Sixth Avenue Non-Pooled Pari Passu Companion Loan, together.

      "32 Sixth Avenue Mortgaged Property" means the mortgaged property
identified on Appendix B to this prospectus supplement as 32 Sixth Avenue.

      "32 Sixth Avenue Non-Pooled Pari Passu Companion Loan" means the loan with
an original principal balance of $320,000,000 that is secured by the same
mortgage instrument encumbering the 32 Sixth Avenue Mortgaged Property as the 32
Sixth Avenue Pooled Mortgage Loan. The 32 Sixth Avenue Non-Pooled Pari Passu
Companion Loan will not be part of the mortgage pool and will not be considered
a pooled mortgage loan.

      "32 Sixth Avenue Non-Pooled Pari Passu Companion Noteholder" means the
holder of the promissory note evidencing the 32 Sixth Avenue Non-Pooled Pari
Passu Companion Loan.

      "32 Sixth Avenue Pooled Mortgage Loan" means the pooled mortgage loan in
the original principal amount of $40,000,000 that is secured by the 32 Sixth
Avenue Mortgaged Property.

      "Actual/360 Basis" means the accrual of interest based on the actual
number of days elapsed during each one-month accrual period in a year assumed to
consist of 360 days.

      "Additional Servicer" means each affiliate of any master servicer that
services any of the mortgage loans and each person that is not an affiliate of
any master servicer, other than the special servicer, and that, in either case,
services 10% or more of the pooled mortgage loans based on the principal balance
of the pooled mortgage loans.

      "Additional Trust Fund Expense" means an expense of the trust fund that--


                                      S-208



      o     arises out of a default on a mortgage loan or an otherwise
            unanticipated event,

      o     is not included in the calculation of a Realized Loss,

      o     is not covered by a servicing advance or a corresponding collection
            from the related borrower, and

      o     is not covered by late payment charges or Default Interest collected
            on the pooled mortgage loans (to the extent such coverage is
            provided for in the series 2007-PWR17 pooling and servicing
            agreement).

      We provide some examples of Additional Trust Fund Expenses under
"Description of the Offered Certificates--Reductions of Certificate Principal
Balances in Connection with Realized Losses and Additional Trust Fund Expenses"
in this prospectus supplement.

      "Administrative Fee Rate" means, for each pooled mortgage loan, the sum of
the servicer report administrator fee rate, the trustee fee rate, the
certificate administrator fee rate and the applicable master servicing fee rate.
The master servicing fee rate will include any primary servicing fee rate. The
Administrative Fee Rate for each Non-Trust-Serviced Pooled Mortgage Loan takes
account of (among other things) the rates at which the applicable master,
primary, subservicing or similar servicing fees accrue, which fees may be
payable under the related Non-Trust Servicing Agreement, the series 2007-PWR17
pooling and servicing agreement and/or a combination thereof.

      "Appraisal Reduction Amount" means for any pooled mortgage loan (other
than any Non-Trust-Serviced Pooled Mortgage Loan) as to which an Appraisal
Trigger Event has occurred, an amount that:

      o     will be determined shortly following the later of--

            1.    the date on which the relevant appraisal or other valuation is
                  obtained or performed, as described under "Servicing Under the
                  Series 2007-PWR17 Pooling and Servicing Agreement--Required
                  Appraisals" in this prospectus supplement; and

            2.    the date on which the relevant Appraisal Trigger Event
                  occurred; and

      o     will generally equal the excess, if any, of "x" over "y" where--

            1.    "x" is equal to the sum of:

                  (a)   the Stated Principal Balance of that mortgage loan;

                  (b)   to the extent not previously advanced by or on behalf of
                        the applicable master servicer or the trustee, all
                        unpaid interest, other than any Default Interest and
                        Post-ARD Additional Interest, accrued on that mortgage
                        loan through the most recent due date prior to the date
                        of determination;

                  (c)   all accrued but unpaid special servicing fees with
                        respect to that mortgage loan;

                  (d)   all related unreimbursed advances made by or on behalf
                        of the applicable master servicer, the special servicer
                        or the trustee with respect to that mortgage loan,
                        together with interest on those advances;

                  (e)   any other outstanding Additional Trust Fund Expenses
                        with respect to that mortgage loan; and

                  (f)   all currently due and unpaid real estate taxes and
                        assessments, insurance premiums and, if applicable,
                        ground rents with respect to the related mortgaged
                        property or REO Property, for which neither the
                        applicable master servicer nor the special servicer
                        holds any escrow funds or reserve funds; and


                                      S-209



            2.    "y" is equal to the sum of:

                  (a)   the excess, if any, of 90% of the resulting appraised or
                        estimated value of the related mortgaged property or REO
                        Property, over the amount of any obligations secured by
                        liens on the property that are prior to the lien of that
                        mortgage loan;

                  (b)   the amount of escrow payments and reserve funds held by
                        the applicable master servicer or the special servicer
                        with respect to the subject mortgage loan that--

                        o     are not required to be applied to pay real estate
                              taxes and assessments, insurance premiums or
                              ground rents,

                        o     are not otherwise scheduled to be applied (except
                              to pay debt service on the mortgage loan) within
                              the next 12 months, and

                        o     may be applied toward the reduction of the
                              principal balance of the mortgage loan; and

                  (c)   the amount of any letter of credit that constitutes
                        additional security for the mortgage loan that may be
                        used to reduce the principal balance of the subject
                        mortgage loan.

      If, however--

      o     an Appraisal Trigger Event occurs with respect to any pooled
            mortgage loan (other than, if applicable, any Non-Trust-Serviced
            Pooled Mortgage Loan),

      o     the appraisal or other valuation referred to in the first bullet of
            this definition is not obtained or performed with respect to the
            related mortgaged property or REO Property within 60 days of the
            Appraisal Trigger Event referred to in the first bullet of this
            definition, and

      o     either--

            1.    no comparable appraisal or other valuation had been obtained
                  or performed with respect to the related mortgaged property or
                  REO Property, as the case may be, during the 12-month period
                  prior to that Appraisal Trigger Event, or

            2.    there has been a material change in the circumstances
                  surrounding the related mortgaged property or REO Property, as
                  the case may be, subsequent to the earlier appraisal or other
                  valuation that, in the special servicer's judgment, materially
                  affects the property's value,

then until the required appraisal or other valuation is obtained or performed,
the appraisal reduction amount for the subject mortgage loan will equal 25% of
the Stated Principal Balance of the subject mortgage loan. After receipt of the
required appraisal or other valuation with respect to the related mortgaged
property or REO Property, the special servicer will determine the appraisal
reduction amount, if any, for the subject pooled mortgage loan as described in
the first sentence of this definition.

      Notwithstanding the foregoing, as of any date of determination, in the
case of the Fairlane Woods Loan Group, the Fairfield Inn - Chantilly, VA Loan
Group, the Hampton Inn - Woodbridge, VA Loan Group, the Graceland Shopping
Center Loan Group and the Parkwood Apartments Loan Group, any Appraisal
Reduction Amounts will be calculated with respect to the entirety of the related
Trust-Serviced Mortgage Loan Group as if it were a single pooled mortgage loan
and allocated, first, to the related Non-Pooled Subordinate Loan up to the full
principal balance thereof and then to the related pooled mortgage loan.

      Also notwithstanding the foregoing, in the case of the RRI Hotel Portfolio
Loan Group, any Appraisal Reduction Amounts generally will be calculated with
respect to the entirety of the relevant Mortgage Loan Group as if it were a
single pooled mortgage loan and allocated to the related pooled mortgage loan
and the related Non-Pooled Mortgage Loan on a pro rata and pari passu basis.


                                      S-210



      Also notwithstanding the foregoing, with respect to each
Non-Trust-Serviced Pooled Mortgage Loan, any Appraisal Reduction Amount for
purposes of monthly debt service advances will be the amount calculated under
the related Non-Trust Servicing Agreement and will, in general, equal a
proportionate share, by balance, of an amount calculated with respect to the
Non-Trust-Serviced Pooled Mortgage Loan and the related Non-Pooled Pari Passu
Companion Loan(s) in a manner similar to, but not the same as, that described in
the first sentence of this definition, except that the entire outstanding
balance of the related Non-Trust-Serviced Mortgage Loan Group will be taken into
account and the resulting Appraisal Reduction Amount will be allocated to each
mortgage loan that forms a part of that Non-Trust-Serviced Mortgage Loan Group
on a pari passu basis.

      An Appraisal Reduction Amount as calculated above will be reduced to zero
as of the date all Servicing Transfer Events have ceased to exist with respect
to the related pooled mortgage loan and at least 90 days have passed following
the occurrence of the most recent Appraisal Trigger Event. No Appraisal
Reduction Amount as calculated above will exist as to any pooled mortgage loan
after it has been paid in full, liquidated, repurchased or otherwise disposed
of.

      "Appraisal Trigger Event" means, with respect to any pooled mortgage loan
(other than any Non-Trust-Serviced Pooled Mortgage Loan), any of the following
events:

      o     the occurrence of a Servicing Transfer Event and the modification of
            the mortgage loan by the special servicer in a manner that--

            1.    materially affects the amount or timing of any payment of
                  principal or interest due thereon, other than, or in addition
                  to, bringing monthly debt service payments current with
                  respect to the mortgage loan;

            2.    except as expressly contemplated by the related mortgage loan
                  documents, results in a release of the lien of the related
                  mortgage instrument on any material portion of the related
                  mortgaged property without a corresponding principal
                  prepayment in an amount, or the delivery of substitute real
                  property collateral with a fair market value (as is), that is
                  not less than the fair market value (as is) of the property to
                  be released; or

            3.    in the judgment of the special servicer, otherwise materially
                  impairs the security for the mortgage loan or materially
                  reduces the likelihood of timely payment of amounts due
                  thereon;

      o     the mortgaged property securing the mortgage loan becomes an REO
            Property;

      o     the related borrower becomes the subject of (1) voluntary
            bankruptcy, insolvency or similar proceedings or (2) involuntary
            bankruptcy, insolvency or similar proceedings that remain
            undismissed for 60 days;

      o     the related borrower fails to make any monthly debt service payment
            with respect to the mortgage loan or a Trust-Serviced Non-Pooled
            Mortgage Loan, which failure remains unremedied for 60 days, and the
            failure constitutes a Servicing Transfer Event; and

      o     the passage of 60 days after a receiver or similar official is
            appointed and continues in that capacity with respect to the
            mortgaged property securing the mortgage loan.

      The "Appraisal Trigger Event" (or the equivalent) with respect to each
Non-Trust-Serviced Pooled Mortgage Loan is defined under the related Non-Trust
Servicing Agreement and the relevant events are similar to, but may differ from,
those specified above.

      "Appraised Value" means, for any mortgaged property securing a pooled
mortgage loan, the value estimate reflected in the most recent appraisal
obtained by or otherwise in the possession of the related mortgage loan seller
as of the cut-off date. The appraisals for certain of the mortgaged properties
state a "stabilized value" as well as an "as-is" value for such properties based
on the assumption that certain events will occur with respect to the
re-tenanting, renovation or other repositioning of such properties. The
stabilized value is presented as the Appraised Value in this prospectus
supplement to the extent stated in the notes titled "Footnotes to Appendix B and
C".

      "ARD" means anticipated repayment date.


                                      S-211



      "ARD Loan" means any mortgage loan that provides for the accrual of
Post-ARD Additional Interest if the mortgage loan is not paid in full on or
before its anticipated repayment date.

      "Authorized Collection Account Withdrawals" means any withdrawal from a
collection account for any one or more of the following purposes (which are
generally not governed by any set of payment priorities):

      1.    to remit to the certificate administrator for deposit in the
            certificate administrator's distribution account described under
            "Description of the Offered Certificates--Distribution Account" in
            this prospectus supplement, on the business day preceding each
            distribution date, all payments and other collections on the pooled
            mortgage loans and the trust's interest in any related REO
            Properties that are then on deposit in that collection account,
            exclusive of any portion of those payments and other collections
            that represents one or more of the following--

            (a)   monthly debt service payments due on a due date in a calendar
                  month subsequent to the month in which the subject
                  distribution date occurs;

            (b)   with limited exception involving the Non-Trust-Serviced Pooled
                  Mortgage Loans and pooled mortgage loans that have due dates
                  occurring after the end of the related collection period,
                  payments and other collections received by or on behalf of the
                  trust fund after the end of the related collection period; and

            (c)   amounts that are payable or reimbursable from that collection
                  account to any person other than the series 2007-PWR17
                  certificateholders in accordance with any of clauses 2 through
                  5 below;

      2.    to pay or reimburse one or more parties to the series 2007-PWR17
            pooling and servicing agreement for unreimbursed servicing and
            monthly debt service advances, master servicing compensation,
            special servicing compensation and indemnification payments or
            reimbursement to which they are entitled (subject to any limitations
            on the source of funds that may be used to make such payment or
            reimbursement);

      3.    to pay or reimburse any other items generally or specifically
            described in this prospectus supplement or the accompanying
            prospectus or otherwise set forth in the series 2007-PWR17 pooling
            and servicing agreement as being payable or reimbursable out of a
            collection account or otherwise being at the expense of the trust
            fund (including interest that accrued on advances, costs associated
            with permitted environmental remediation, unpaid expenses incurred
            in connection with the sale or liquidation of a pooled mortgage loan
            or REO Property, amounts owed by the trust fund to a third party
            pursuant to any co-lender, intercreditor or other similar agreement,
            the costs of various opinions of counsel and tax-related advice and
            costs incurred in the confirmation of Fair Value determinations);

      4.    to remit to any third party that is entitled thereto any mortgage
            loan payments that are not owned by the trust fund, such as any
            payments attributable to the period before the cut-off date and
            payments that are received after the sale or other removal of a
            pooled mortgage loan from the trust fund;

      5.    to withdraw amounts deposited in the collection account in error;
            and

      6.    to clear and terminate the collection account upon the termination
            of the series 2007-PWR17 pooling and servicing agreement.

      "Available Distribution Amount" means, with respect to any distribution
date, in general, the sum of--

      1.    the amounts remitted by the two master servicers to the certificate
            administrator for such distribution date, as described under
            "Description of the Offered Certificates--Distribution
            Account--Deposits" in this prospectus supplement, exclusive of any
            portion thereof that represents one or more of the following:

            o     Prepayment Premiums or Yield Maintenance Charges (which are
                  separately distributable on the series 2007-PWR17 certificates
                  as described in this prospectus supplement);

            o     any collections of Post-ARD Additional Interest (which are
                  distributable to the holders of the class V certificates); and


                                      S-212



            o     any amounts that may be withdrawn from the certificate
                  administrator's distribution account, as described under
                  "Description of the Offered Certificates--Distribution
                  Account--Withdrawals" in this prospectus supplement, for any
                  reason other than distributions on the series 2007-PWR17
                  certificates, including if such distribution date occurs
                  during January, other than a leap year, or February of any
                  year subsequent to 2007, the interest reserve amounts with
                  respect to the pooled mortgage loans that accrue interest on
                  an Actual/360 Basis, which are to be deposited into the
                  certificate administrator's interest reserve account; plus

      2.    if such distribution date occurs during March of any year subsequent
            to 2007 (or, if the distribution date is the final distribution date
            and occurs in January (except in a leap year) or February of any
            year), the aggregate of the interest reserve amounts then on deposit
            in the certificate administrator's interest reserve account in
            respect of each pooled mortgage loan that accrues interest on an
            Actual/360 Basis, which are to be deposited into the certificate
            administrator's distribution account.

      The certificate administrator will apply the Available Distribution Amount
as described under "Description of the Offered Certificates--Distributions" in
this prospectus supplement to pay principal and accrued interest on the series
2007-PWR17 certificates on each distribution date.

      "Base Interest Fraction" means, with respect to any principal prepayment
of any pooled mortgage loan that provides for the payment of a Yield Maintenance
Charge or Prepayment Premium, and with respect to any class of certificates, a
fraction (A) the numerator of which is the greater of (x) zero and (y) the
difference between (i) the pass-through rate on that class of certificates, and
(ii) the applicable Discount Rate and (B) the denominator of which is the
difference between (i) the mortgage interest rate on the related pooled mortgage
loan and (ii) the applicable Discount Rate; provided, however, that:

      o     under no circumstances will the Base Interest Fraction be greater
            than one;

      o     if the Discount Rate referred to above is greater than or equal to
            the mortgage interest rate on the related pooled mortgage loan and
            is greater than or equal to the pass-through rate on that class,
            then the Base Interest Fraction will equal zero; and

      o     if the Discount Rate referred to above is greater than or equal to
            the mortgage interest rate on the related pooled mortgage loan and
            is less than the pass-through rate on that class, then the Base
            Interest Fraction shall be equal to 1.0.

      If a pooled mortgage loan provides for a step-up in the mortgage interest
rate, then the mortgage interest rate used in the determination of the Base
Interest Fraction will be the mortgage interest rate in effect at the time of
the prepayment.

      "BSCMI" means Bear Stearns Commercial Mortgage, Inc.

      "BSCMSI 2007-PWR16" means the commercial mortgage securitization known as
Bear Stearns Commercial Mortgage Securities Trust 2007-PWR16.

      "BSCMSI 2007-PWR16 Master Servicer" means the applicable "master servicer"
under the BSCMSI 2007-PWR16 Pooling and Servicing Agreement, which as of the
date of this prospectus supplement is Prudential Asset Resources, Inc.

      "BSCMSI 2007-PWR16 Pooling and Servicing Agreement" means the Pooling and
Servicing Agreement, dated as of June 1, 2007, among Bear Stearns Commercial
Mortgage Securities Inc., as depositor, Prudential Asset Resources, Inc., as a
master servicer and as loan specific special servicer, Wells Fargo Bank,
National Association, as a master servicer, Centerline Servicing Inc., as
special servicer, Wells Fargo Bank, National Association, as certificate
administrator and as tax administrator, and LaSalle Bank National Association,
as trustee.

      "BSCMSI 2007-PWR16 Special Servicer" means the "special servicer" under
the BSCMSI 2007-PWR16 Pooling and Servicing Agreement, which as of the date of
this prospectus supplement is CSI.

      "BSCMSI 2007-PWR16 Trustee" means the "trustee" under the BSCMSI
2007-PWR16 Pooling and Servicing Agreement, which as of the date of this
prospectus supplement is LaSalle Bank National Association.


                                      S-213



      "CBD" means, with respect to a particular jurisdiction, its central
business district.

      "Class A Principal Distribution Cross-Over Date" means the first
distribution date as of the commencement of business on which--

      o     two or more classes of the class A-1, A-2, A-3, A-AB, A-4 and A-1A
            certificates remain outstanding, and

      o     the total principal balance of the class A-M, A-J, B, C, D, E, F, G,
            H, J, K, L, M, N, O, P, Q and S certificates have previously been
            reduced to zero as described under "Description of the Offered
            Certificates--Reductions of Certificate Principal Balances in
            Connection with Realized Losses and Additional Trust Fund Expenses"
            in this prospectus supplement.

      "Class A-AB Planned Principal Balance" means, for any distribution date,
the principal balance specified for that distribution date on Schedule II to
this prospectus supplement. Such principal balances were calculated using, among
other things, the Structuring Assumptions. Based on the Structuring Assumptions,
it is anticipated that the total principal balance of the class A-AB
certificates on each distribution date would be reduced to approximately the
principal balance indicated for that distribution date on Schedule II to this
prospectus supplement. We cannot assure you, however, that the pooled mortgage
loans will perform in conformity with the Structuring Assumptions. Therefore, we
cannot assure you that the total principal balance of the class A-AB
certificates on any distribution date will be equal to (and, following
retirement of the class A-1, A-2 and A-3 certificates, that total principal
balance may be less than) the principal balance that is specified for such
distribution date on Schedule II to this prospectus supplement.

      "Clearstream" means Clearstream Banking, societe anonyme.

      "CPR" means an assumed constant rate of prepayment each month, which is
expressed on a per annum basis, relative to the then-outstanding principal
balance of a pool of mortgage loans (in this case, the pooled mortgage loans)
for the life of those loans. The CPR model is the prepayment model that we use
in this prospectus supplement.

      "CSI" means Centerline Servicing Inc.

      "Cut-off Date Loan-to-Value Ratio" or "Cut-off Date LTV Ratio" generally
means the ratio, expressed as a percentage, of the cut-off date principal
balance of a mortgage loan to the Appraised Value of the related mortgaged
property or properties determined as described under "Description of the
Mortgage Pool--Assessments of Property Value and Condition--Appraisals". See
"Description of the Mortgage Pool--Additional Mortgage Loan Information" and
"Footnotes to Appendix B and C" in this prospectus supplement.

      "Debt Service Coverage Ratio", "DSCR", "Underwritten Debt Service Coverage
Ratio" or "U/W DSCR" generally means the ratio of the Underwritten Net Cash Flow
for the related mortgaged property or properties to the annual debt service as
shown in Appendix B to this prospectus supplement. In the case of pooled
mortgage loans with an interest-only period that has not expired as of the
cut-off date but will expire prior to maturity (or, in the case of an ARD Loan,
prior to the anticipated repayment date), the amount of the annual debt service
considered in the calculation is generally the total of the 12 monthly payments
that are due immediately after such interest-only period expires. See
"Description of the Mortgage Pool--Additional Mortgage Loan Information" and the
"Footnotes to Appendix B and C" in this prospectus supplement for further
information.

      "Default Interest" means any interest that--

      o     accrues on a defaulted mortgage loan solely by reason of the subject
            default, and

      o     is in excess of all interest at the related mortgage interest rate,
            including any Post-ARD Additional Interest, accrued on the mortgage
            loan.

      "Discount Rate" means, with respect to any principal prepayment of any
pooled mortgage loan that provides for the payment of a Yield Maintenance Charge
or Prepayment Premium--


                                      S-214



      o     if a discount rate was used in the calculation of the applicable
            Yield Maintenance Charge or Prepayment Premium pursuant to the terms
            of the pooled mortgage loan, that discount rate, converted (if
            necessary) to a monthly equivalent yield, and

      o     if a discount rate was not used in the calculation of the applicable
            Yield Maintenance Charge or Prepayment Premium pursuant to the terms
            of the pooled mortgage loan, the yield calculated by the linear
            interpolation of the yields, as reported in Federal Reserve
            Statistical Release H.15--Selected Interest Rates under the heading
            "U.S. government securities/treasury constant maturities" for the
            week ending prior to the date of the relevant prepayment, of U.S.
            Treasury constant maturities with a maturity date, one longer and
            one shorter, most nearly approximating the maturity date (in the
            case of a pooled mortgage loan that is not an ARD Loan) or the
            anticipated repayment date (in the case of a pooled mortgage loan
            that is an ARD Loan) of that pooled mortgage loan, such interpolated
            treasury yield converted to a monthly equivalent yield.

      For purposes of the immediately preceding bullet, the certificate
administrator or the applicable master servicer will select a comparable
publication as the source of the applicable yields of U.S. Treasury constant
maturities if Federal Reserve Statistical Release H.15 is no longer published.

      "DOL" means the U.S. Department of Labor.

      "DRA / Colonial Office Portfolio Loan Group" means the DRA / Colonial
Office Portfolio Pooled Mortgage Loan and the DRA / Colonial Office Portfolio
Non-Pooled Pari Passu Companion Loans, together.

      "DRA / Colonial Office Portfolio Non-Pooled Pari Passu Companion Loan"
means either of the two loans, one with an original principal balance of
$247,302,419 and the other with an original principal balance of $247,302,418,
that is secured by the same mortgage instrument encumbering the DRA / Colonial
Office Portfolio Mortgaged Properties as the DRA / Colonial Office Portfolio
Pooled Mortgage Loan. The DRA / Colonial Office Portfolio Non-Pooled Pari Passu
Companion Loans will not be part of the mortgage pool and will not be considered
pooled mortgage loans.

      "DRA / Colonial Office Portfolio Intercreditor Agreement" means the
intercreditor agreement between the initial holders of the DRA / Colonial Office
Portfolio Pooled Mortgage Loan and the DRA / Colonial Office Portfolio
Non-Pooled Mortgage Loans.

      "DRA / Colonial Office Portfolio Pooled Mortgage Loan" means the pooled
mortgage loan in the original principal amount of $247,302,419 that is secured
by or has the benefit of arrangements regarding the DRA / Colonial Office
Portfolio Properties.

      "DRA / Colonial Office Portfolio Mortgaged Properties" means the mortgaged
properties collectively identified on Appendix B to this prospectus supplement
as "DRA / Colonial Office Portfolio".

      "DTC" means The Depository Trust Company.

      "Eligible Account" means any of (i) an account maintained with a federal
or state chartered depository institution or trust company, the long-term
deposit or long-term unsecured debt obligations of which are rated no less than
"AA-" by S&P (or "A-" by S&P so long as the short-term deposit or short-term
unsecured debt obligations of such depository institution or trust company are
rated no less than "A-1" by S&P) and "AA-" by Fitch (or "A-" by Fitch so long as
the short-term deposit or short-term unsecured debt obligations of such
depository institution or trust company are rated no less than "F-1" by Fitch),
if the deposits are to be held in the account for more than thirty (30) days, or
the short-term deposit or short-term unsecured debt obligations of which are
rated no less than "A-1" by S&P and "F-1" by Fitch, if the deposits are to be
held in the account for thirty (30) days or less, in any event at any time funds
are on deposit therein, (ii) a segregated trust account maintained with the
trust department of a federal or state chartered depository institution or trust
company (which, subject to the remainder of this clause (ii), may include the
certificate administrator or the trustee) acting in its fiduciary capacity, and
which, in either case, has a combined capital and surplus of at least
$50,000,000 and is subject to supervision or examination by federal or state
authority and to regulations regarding fiduciary funds on deposit similar to
Title 12 of the Code of Federal Regulations Section 9.10(b), (iii) for so long
as Wells Fargo serves as a master servicer under the pooling and servicing
agreement, an account maintained with Wells Fargo or Wells Fargo Bank Iowa,
N.A., each a wholly-owned subsidiary of Wells Fargo & Co., provided that such
subsidiary's or its parent's (A) commercial paper, short-term unsecured debt


                                      S-215



obligations or other short-term deposits are rated at least "A-1" by S&P and
"F-1" by Fitch, if the deposits are to be held in the account for 30 days or
less, or (B) long-term unsecured debt obligations are rated at least "AA-" by
S&P and "AA-" by Fitch (or "A-" by S&P and "A-" by Fitch so long as the
short-term deposit or short-term unsecured debt obligations of such subsidiary
or its parent are rated no less than "A-1" by S&P and "F-1" by Fitch), if the
deposits are to be held in the account for more than 30 days, (iv) for so long
as Prudential Asset Resources, Inc. serves as a master servicer under the
pooling and servicing agreement, an account maintained with Prudential Bank and
Trust, FSB, a wholly-owned subsidiary of Prudential Financial, Inc., provided
that (A) such subsidiary's debt ratings meet the criteria for Fitch otherwise
set forth above, and (B) written confirmation from S&P remains in effect and the
conditions thereunder are satisfied and that maintaining accounts at Prudential
Bank and Trust, FSB would not in and of itself result in the qualification,
downgrade or withdrawal with respect to any series of certificates issued in
CMBS transactions for which PAR serves as master servicer.

      "ERISA" means the Employee Retirement Income Security Act of 1974, as
amended.

      "ERISA Plan" means any employee benefit plan, or other retirement plan,
arrangement or account, that is subject to the fiduciary responsibility
provisions of ERISA.

      "Euroclear" means The Euroclear System.

      "Euroclear Operator" means Euroclear Bank S.A./N.V. as the licensed
operator of Euroclear.

      "Event of Default" means, notwithstanding the discussion under
"Description of the Pooling and Servicing Agreements--Events of Default" in the
accompanying prospectus, each of the following events, circumstances and
conditions under the series 2007-PWR17 pooling and servicing agreement:

      o     either master servicer or the special servicer fails to deposit, or
            to remit to the appropriate party for deposit, into either master
            servicer's collection account or the special servicer's REO account,
            as applicable, any amount required to be so deposited, which failure
            continues unremedied for one business day following the date on
            which the deposit or remittance was required to be made;

      o     any failure by a master servicer to remit to the certificate
            administrator for deposit in the certificate administrator's
            distribution account any amount required to be so remitted, which
            failure continues unremedied beyond a specified time on the business
            day following the date on which the remittance was required to be
            made;

      o     any failure by a master servicer to timely make, or by the special
            servicer to timely make or request the applicable master servicer to
            make, any servicing advance required to be made by that party under
            the series 2007-PWR17 pooling and servicing agreement, which failure
            continues unremedied for one business day following the date on
            which notice has been given to that master servicer or that special
            servicer, as the case may be, by the trustee;

      o     any failure by a master servicer or the special servicer duly to
            observe or perform in any material respect any of its other
            covenants or agreements under the series 2007-PWR17 pooling and
            servicing agreement, which failure continues unremedied for 30 days
            after written notice of it has been given to that master servicer or
            special servicer, as the case may be, by any other party to the
            series 2007-PWR17 pooling and servicing agreement or by series
            2007-PWR17 certificateholders entitled to not less than 25% of the
            series 2007-PWR17 voting rights or, if affected by the failure, by a
            Non-Pooled Subordinate Noteholder; provided, however, that, with
            respect to any such failure that is not curable within such 30-day
            period, that master servicer or special servicer, as the case may
            be, will have an additional cure period of 60 days to effect such
            cure so long as that master servicer or special servicer, as the
            case may be, has commenced to cure the failure within the initial
            30-day period and has provided the trustee with an officer's
            certificate certifying that it has diligently pursued, and is
            continuing to pursue, a full cure;

      o     any breach on the part of a master servicer or special servicer of
            any of its representations or warranties contained in the series
            2007-PWR17 pooling and servicing agreement that materially and
            adversely affects the interests of any class of series 2007-PWR17
            certificateholders, a Non-Pooled Subordinate Noteholder,


                                      S-216



            which breach continues unremedied for 30 days after written notice
            of it has been given to that master servicer or special servicer, as
            the case may be, by any other party to the series 2007-PWR17 pooling
            and servicing agreement, by series 2007-PWR17 certificateholders
            entitled to not less than 25% of the series 2007-PWR17 voting rights
            or, if affected by the breach, by a Non-Pooled Subordinate
            Noteholder; provided, however, that, with respect to any such breach
            that is not curable within such 30-day period, that master servicer
            or special servicer, as the case may be, will have an additional
            cure period of 60 days to effect such cure so long as that master
            servicer or special servicer, as the case may be, has commenced to
            cure the failure within the initial 30-day period and has provided
            the trustee with an officer's certificate certifying that it has
            diligently pursued, and is continuing to pursue, a full cure;

      o     the occurrence of any of various events of bankruptcy, insolvency,
            readjustment of debt, marshalling of assets and liabilities, or
            similar proceedings with respect to a master servicer or the special
            servicer, or the taking by a master servicer or the special servicer
            of various actions indicating its bankruptcy, insolvency or
            inability to pay its obligations;

      o     any failure by the applicable master servicer to timely make any
            payments required to be made by it under the series 2007-PWR17
            pooling and servicing agreement to a Trust-Serviced Non-Pooled
            Noteholder and such failure continues for one business day;

      o     a master servicer or the special servicer is removed from S&P's
            Select Servicer List as a U.S. Commercial Mortgage Master Servicer
            or a U.S. Commercial Mortgage Special Servicer, as the case may be,
            and, in either case, is not reinstated within 60 days and the
            ratings then assigned by S&P to any class of series 2007-PWR17
            certificates are downgraded, qualified or withdrawn (including,
            without limitation, being placed on negative credit watch) in
            connection with such removal; and

      o     a master servicer ceases to have a master servicer rating of at
            least "CMS3" from Fitch or the special servicer ceases to have a
            special servicer rating of at least "CSS3" from Fitch and, in either
            case, that rating is not reinstated within 30 days.

      When a single entity acts as two or more of the capacities of the master
servicers and the special servicer, an Event of Default (other than an event
described in the seventh, eighth and ninth bullets above) in one capacity will
constitute an Event of Default in both or all such capacities.

      Under certain circumstances, the failure by a party to the pooling and
servicing agreement or a primary servicing agreement to perform its duties
described under "Description of the Offered Certificates - Evidence as to
Compliance", or to perform certain other reporting duties imposed on it for
purposes of compliance with Regulation AB, will constitute an event of default
that entitles the depositor or another person to terminate that party. In some
circumstances, such an event of default may be waived by the depositor in its
sole discretion.

      "Exemption-Favored Party" means any of the following--

      o     Bear, Stearns & Co. Inc.,

      o     Morgan Stanley & Co. Incorporated,

      o     any person directly or indirectly, through one or more
            intermediaries, controlling, controlled by or under common control
            with Bear, Stearns & Co. Inc. or Morgan Stanley & Co. Incorporated,
            and

      o     any member of the underwriting syndicate or selling group of which a
            person described in the prior three bullets is a manager or
            co-manager with respect to any particular class of the offered
            certificates.

      "Fair Value" means the amount that, in the special servicer's judgment, is
the fair value of a Specially Designated Defaulted Pooled Mortgage Loan.


                                      S-217



      "Fairfield Inn - Chantilly, VA Intercreditor Agreement" means the
intercreditor agreement between the initial holders of the Fairfield Inn -
Chantilly, VA Pooled Mortgage Loan and the Fairfield Inn - Chantilly, VA
Non-Pooled Subordinate Loan.

      "Fairfield Inn - Chantilly, VA Loan Group" means the Fairfield Inn -
Chantilly, VA Pooled Mortgage Loan and the Fairfield Inn - Chantilly, VA
Non-Pooled Subordinate Loan, together.

      "Fairfield Inn - Chantilly, VA Mortgaged Property" means the mortgaged
property identified on Appendix B to this prospectus supplement as Fairfield Inn
- Chantilly, VA.

      "Fairfield Inn - Chantilly, VA Non-Pooled Subordinate Loan" means the loan
with an original principal balance of $695,000 that is secured by the same
mortgage instrument encumbering the Fairfield Inn - Chantilly, VA Mortgaged
Property as the Fairfield Inn - Chantilly, VA Pooled Mortgage Loan. The
Fairfield Inn - Chantilly, VA Non-Pooled Subordinate Loan will not be part of
the mortgage pool and will not be considered a pooled mortgage loan.

      "Fairfield Inn - Chantilly, VA Non-Pooled Subordinate Noteholder" means
the holder of the promissory note evidencing the Fairfield Inn - Chantilly, VA
Non-Pooled Subordinate Loan.

      "Fairfield Inn - Chantilly, VA Pooled Mortgage Loan" means the pooled
mortgage loan in the original principal amount of $11,120,000 that is secured by
the Fairfield Inn - Chantilly, VA Mortgaged Property.

      "Fairlane Woods Intercreditor Agreement" means the intercreditor agreement
between the initial holders of the Fairlane Woods Pooled Mortgage Loan and the
Fairlane Woods Non-Pooled Subordinate Loan.

      "Fairlane Woods Loan Group" means the Fairlane Woods Pooled Mortgage Loan
and the Fairlane Woods Non-Pooled Subordinate Loan, together.

      "Fairlane Woods Mortgaged Property" means the mortgaged property
identified on Appendix B to this prospectus supplement as Fairlane Woods.

      "Fairlane Woods Non-Pooled Subordinate Loan" means the loan with an
original principal balance of $1,650,000 that is secured by the same mortgage
instrument encumbering the Fairlane Woods Mortgaged Property as the Fairlane
Woods Pooled Mortgage Loan. The Fairlane Woods Non-Pooled Subordinate Loan will
not be part of the mortgage pool and will not be considered a pooled mortgage
loan.

      "Fairlane Woods Non-Pooled Subordinate Noteholder" means the holder of the
promissory note evidencing the Fairlane Woods Non-Pooled Subordinate Loan.

      "Fairlane Woods Pooled Mortgage Loan" means the pooled mortgage loan in
the original principal amount of $22,800,000 that is secured by the Fairlane
Woods Mortgaged Property.

      "FF&E" means furniture, fixtures and equipment.

      "Financial Intermediary" means a brokerage firm, bank, thrift institution
or other financial intermediary that maintains an account of a beneficial owner
of securities.

      "Fitch" means Fitch, Inc.

      "Government Securities" means non-callable United States Treasury
obligations, and other non-callable government securities within the meaning of
section 2(a)(16) of the Investment Company Act of 1940, as amended.

      "Graceland Shopping Center Intercreditor Agreement" means the
intercreditor agreement between the initial holders of the Graceland Shopping
Center Pooled Mortgage Loan and the Graceland Shopping Center Non-Pooled
Subordinate Loan.

      "Graceland Shopping Center Loan Group" means the Graceland Shopping Center
Pooled Mortgage Loan and the Graceland Shopping Center Non-Pooled Subordinate
Loan, together.


                                      S-218



      "Graceland Shopping Center Mortgaged Property" means the mortgaged
property identified on Appendix B to this prospectus supplement as Graceland
Shopping Center.

      "Graceland Shopping Center Non-Pooled Subordinate Loan" means the loan
with an original principal balance of $500,000 that is secured by the same
mortgage instrument encumbering the Graceland Shopping Center Mortgaged Property
as the Graceland Shopping Center Pooled Mortgage Loan. The Graceland Shopping
Center Non-Pooled Subordinate Loan will not be part of the mortgage pool and
will not be considered a pooled mortgage loan.

      "Graceland Shopping Center Non-Pooled Subordinate Noteholder" means the
holder of the promissory note evidencing the Graceland Shopping Center
Non-Pooled Subordinate Loan.

      "Graceland Shopping Center Pooled Mortgage Loan" means the pooled mortgage
loan in the original principal amount of $32,500,000 that is secured by the
Graceland Shopping Center Mortgaged Property.

      "Hampton Inn - Woodbridge, VA Intercreditor Agreement" means the
intercreditor agreement between the initial holders of the Hampton Inn -
Woodbridge, VA Pooled Mortgage Loan and the Hampton Inn - Woodbridge, VA
Non-Pooled Subordinate Loan.

      "Hampton Inn - Woodbridge, VA Loan Group" means the Hampton Inn -
Woodbridge, VA Pooled Mortgage Loan and the Hampton Inn - Woodbridge, VA
Non-Pooled Subordinate Loan, together.

      "Hampton Inn - Woodbridge, VA Mortgaged Property" means the mortgaged
property identified on Appendix B to this prospectus supplement as Hampton Inn -
Woodbridge, VA.

      "Hampton Inn - Woodbridge, VA Non-Pooled Subordinate Loan" means the loan
with an original principal balance of $635,000 that is secured by the same
mortgage instrument encumbering the Hampton Inn - Woodbridge, VA Mortgaged
Property as the Hampton Inn - Woodbridge, VA Pooled Mortgage Loan. The Hampton
Inn - Woodbridge, VA Non-Pooled Subordinate Loan will not be part of the
mortgage pool and will not be considered a pooled mortgage loan.

      "Hampton Inn - Woodbridge, VA Non-Pooled Subordinate Noteholder" means the
holder of the promissory note evidencing the Hampton Inn - Woodbridge, VA
Non-Pooled Subordinate Loan.

      "Hampton Inn - Woodbridge, VA Pooled Mortgage Loan" means the pooled
mortgage loan in the original principal amount of $10,160,000 that is secured by
the Hampton Inn - Woodbridge, VA Mortgaged Property.

      "Internal Revenue Code" means the Internal Revenue Code of 1986, as
amended.

      "IRS" means the Internal Revenue Service.

      "Issue Date" means the date of initial issuance of the series 2007-PWR17
certificates.

      "LaSalle" means LaSalle Bank National Association.

      "Leased As-of Date" means, with respect to any mortgaged property, the
date specified as such for that mortgaged property on Appendix B to this
prospectus supplement.

      "Lock-out Period" means, with respect to a mortgage loan, the period
during which voluntary principal prepayments are prohibited (even if the
mortgage loan may be defeased during that period).

      "LTV Ratio at Maturity" generally means the ratio, expressed as a
percentage, of (a)(1) the principal balance of a balloon mortgage loan scheduled
to be outstanding on the scheduled maturity date or (2) the principal balance of
an ARD Loan scheduled to be outstanding on the related anticipated repayment
date to (b) the Appraised Value of the related mortgaged property or properties
determined as described under "Description of the Mortgage Pool--Assessments of
Property Value and Condition--Appraisals". See "Description of the Mortgage
Pool--Additional Mortgage Loan Information" and the "Footnotes to Appendix B and
C" in this prospectus supplement.


                                      S-219



      "Material Action" means, for any mortgage loan, other than any mortgage
loan in a Non-Trust-Serviced Mortgage Loan Group or PCFII Mortgage Loan Group
and except for purposes of the consent rights of the applicable Non-Pooled
Subordinate Noteholder under each MezzCap Mortgage Loan Group, any of the
following actions except as otherwise described below:

      1.    any foreclosure upon or comparable conversion of the ownership of
            the property or properties securing any specially serviced mortgage
            loan that comes into and continues in default;

      2.    any modification, amendment or waiver of any term (excluding the
            waiver of any due-on-sale or due-on-encumbrance clause, which are
            addressed separately below);

      3.    any acceptance of a discounted payoff with respect to any specially
            serviced mortgage loan;

      4.    any determination to bring an REO Property into compliance with
            applicable environmental laws or to otherwise address any hazardous
            materials located at an REO Property;

      5.    any release of collateral for any mortgage loan;

      6.    any acceptance of substitute or additional collateral for a mortgage
            loan;

      7.    any releases of letters of credit, reserve funds or other collateral
            with respect to a mortgaged property;

      8.    any termination or replacement, or consent to the termination or
            replacement, of a property manager with respect to any mortgaged
            property;

      9.    any approval of an assignment and assumption or further encumbrance,
            or waiver of a due-on-sale or due-on-encumbrance clause in any
            mortgage loan; or

      10.   any determination as to whether any type of property-level insurance
            is required under the terms of any pooled mortgage loan, is
            available at commercially reasonable rates, is available for similar
            types of properties in the area in which the related mortgaged
            property is located or any other determination or exercise of
            discretion with respect to property-level insurance.

      Notwithstanding the foregoing, for purposes of the general approval rights
of the series 2007-PWR17 controlling class representative, the following
Material Actions will not require consultation with or consent of the 2007-PWR17
controlling class representative but the special servicer will be required to
deliver notice of the action to the series 2007-PWR17 controlling class
representative:

      o     a modification of a mortgage loan that is not a specially serviced
            mortgage loan and has a principal balance that is less than
            $2,500,000, unless such modification involves an extension of
            maturity or certain waivers of Post-ARD Additional Interest;

      o     a release of collateral, acceptance of substitute or additional
            collateral, release of the applicable letter of credit, reserve
            funds or other collateral where (A) the relevant mortgage loan is
            not a specially serviced mortgage loan and has an outstanding
            principal balance of less than $2,500,000 and (B) the transaction is
            not conditioned on obtaining the consent of the lender under the
            related mortgage loan documents or, in the case of a release, the
            release is made upon a satisfaction of the subject mortgage loan;

      o     any termination or replacement, or consent to the termination or
            replacement, of a property manager with respect to any mortgaged
            property in circumstances where the relevant mortgage loan is not a
            specially serviced mortgage loan and has a principal balance of less
            than $2,500,000;

      o     approval of an assignment and assumption or further encumbrance, or
            waiver of a due-on-sale or due-on-encumbrance clause, where the
            relevant mortgage loan is not a specially serviced mortgage loan and
            has a principal balance of less than $2,500,000; and

      o     any determination as to whether any type of property-level insurance
            is required under the terms of any pooled mortgage loan, is
            available at commercially reasonable rates, is available for similar
            types of


                                      S-220



            properties in the area in which the related mortgaged property is
            located or any other determination or exercise of discretion with
            respect to property-level insurance in circumstances where the
            relevant mortgage loan is not a specially serviced mortgage loan and
            has a principal balance of less than $2,500,000.

      Notwithstanding the foregoing, for purposes of the consent rights of the
applicable Non-Pooled Subordinate Noteholder under each MezzCap Mortgage Loan
Group, a "Material Action" will consist of any amendment, deferral, extension,
waiver or other modification of such MezzCap Mortgage Loan Group which:

      o     adversely affects the lien priority of the related mortgage;

      o     increases the interest rate or principal amount of the related
            MezzCap A-Note Pooled Mortgage Loan;

      o     increases in any other material respect any monetary obligations of
            the related borrower under the mortgage loan documents;

      o     decreases, forgives, waives, releases or defers the interest or the
            interest rate or principal amount of the related Non-Pooled
            Subordinate Loan or forgives, waives, decreases, defers or releases
            all or any portion of the related Non-Pooled Subordinate Loan;

      o     shortens the scheduled maturity date of the related MezzCap A-Note
            Pooled Mortgage Loan;

      o     increases the term of the related Non-Pooled Subordinate Loan to a
            date occurring after the maturity date of the related MezzCap A-Note
            Pooled Mortgage Loan;

      o     accepts a grant of any lien on or security interest in any new
            collateral not originally granted under the related mortgage loan
            documents, unless such new collateral also secures the related
            Non-Pooled Subordinate Loan;

      o     modifies or amends the terms and provisions of any cash management
            agreement with respect to the manner, timing and method of the
            application of payments under the related mortgage loan documents;

      o     cross-defaults the related MezzCap A-Note Pooled Mortgage Loan with
            any other indebtedness;

      o     obtains any contingent interest, additional interest or other
            "kicker" measured on the basis of the cash flow or appreciation of
            the applicable mortgaged property;

      o     releases the lien of the related mortgage as security for the
            related Non-Pooled Subordinate Loan, except in connection with a
            payment in full of such MezzCap Mortgage Loan Group or the release
            of a de minimis portion of the related mortgaged property or as
            provided in the related mortgage loan documents in effect at the
            time of origination of such MezzCap Mortgage Loan Group;

      o     spreads the lien of the related mortgage to encumber additional real
            property unless such real property shall also secure the related
            Non-Pooled Subordinate Loan; or

      o     extends the period during which voluntary prepayments are prohibited
            or imposes any prepayment fee or premium or yield maintenance charge
            in connection with a prepayment of the related MezzCap A-Note Pooled
            Mortgage Loan when none is required under the related mortgage loan
            documents in effect at the origination of such MezzCap Mortgage Loan
            Group or after the current maturity date of the related MezzCap
            A-Note Pooled Mortgage Loan or increases the amount of such
            prepayment fee, premium or yield maintenance charge or otherwise
            modifies any prepayment or defeasance provisions in a manner
            materially adverse to the related Non-Pooled Subordinate Noteholder.


                                      S-221



      Also, notwithstanding the foregoing, the following actions generally
constitute a "Material Action" for purposes of each PCFII Mortgage Loan Group:

      o     any proposed foreclosure upon, acceptance of a deed-in-lieu of
            foreclosure, or comparable conversion (which may include acquisition
            as REO Property) of the ownership of the related mortgaged property
            and the other collateral securing the applicable Mortgage Loan
            Group;

      o     any modification, extension, amendment or waiver of a monetary term
            (including, without limitation, the timing of payments) and any
            material non-monetary term (including any material term relating to
            insurance) of the applicable Mortgage Loan Group (including, without
            limitation, any modification, amendment or waiver which would result
            in a discounted payoff of such Mortgage Loan Group);

      o     any proposed sale of the related mortgaged property after it becomes
            REO Property;

      o     any acceptance of a discounted payoff of any portion of the
            applicable Mortgage Loan Group;

      o     any determination to bring the related mortgaged property (including
            if it is an REO Property) into compliance with applicable
            environmental laws or to otherwise address hazardous materials
            located at the related mortgaged property;

      o     any release of material collateral for the applicable Mortgage Loan
            Group (including, but not limited to, the termination or release of
            any reserves, escrows or letters of credit), other than in
            accordance with the terms of the loan documents for, or upon
            satisfaction of, such Mortgage Loan Group;

      o     any acceptance of substitute or additional collateral for the
            applicable Mortgage Loan Group (other than in accordance with the
            terms of the loan documents for such Mortgage Loan Group);

      o     any waiver of a "due-on-sale" or "due-on-encumbrance" clause with
            respect to the applicable Mortgage Loan Group or the approval of the
            incurrence of any other additional indebtedness secured directly or
            indirectly by the related mortgaged property or any ownership or
            other interest in the borrower, including, but not limited to
            mezzanine debt and/or a preferred equity investment;

      o     any release or substitution of the borrower, any guarantor,
            indemnitor or other obligor from liability in respect of all or any
            portion of the applicable Mortgage Loan Group, including, without
            limitation, any acceptance of an assumption agreement releasing the
            borrower (or other obligor with respect to such Mortgage Loan Group)
            from liability under such Mortgage Loan Group;

      o     any renewal or replacement of the then existing insurance policies
            with respect to the applicable Mortgage Loan Group to the extent
            that such renewal or replacement policy does not comply with the
            terms of the related mortgage loan documents or any waiver,
            modification or amendment of any insurance requirements under the
            related mortgage loan documents, in each case if lenders' approval
            is required under the related mortgage loan documents; and

      o     any adoption or approval of a plan in bankruptcy of the borrower.

      "MezzCap A-Note Pooled Mortgage Loan" means any of the Fairfield Inn -
Chantilly, VA Pooled Mortgage Loan and the Hampton Inn - Woodbridge, VA Pooled
Mortgage Loan, as applicable.

      "MezzCap Mortgage Loan Group" means the Fairfield Inn - Chantilly, VA Loan
Group and the Hampton Inn - Woodbridge, VA Loan Group, as applicable.

      "MLMT 2007-C1" means the commercial mortgage securitization known as the
Merrill Lynch Mortgage Trust 2007-C1.


                                      S-222



      "MLMT 2007-C1 Master Servicer" means the applicable "master servicer"
under the MLMT 2007-C1 Pooling and Servicing Agreement, which as of the date of
this prospectus supplement is Wells Fargo Bank, National Association.

      "MLMT 2007-C1 Pooling and Servicing Agreement" means the Pooling and
Servicing Agreement, dated as of August 1, 2007, among Merrill Lynch Mortgage
Investors, Inc., as depositor, KeyCorp Real Estate Capital Markets, Inc., as
master servicer no. 1, Wells Fargo Bank, National Association, as master
servicer no. 2, Centerline Servicing Inc., as special servicer, U.S. Bank
National Association, as trustee, Wells Fargo Bank, National Association, as
certificate administrator, and LaSalle Bank National Association as custodian.

      "MLMT 2007-C1 Special Servicer" means the "special servicer" under the
MLMT 2007-C1 Pooling and Servicing Agreement, which as of the date of this
prospectus supplement is CSI.

      "MLMT 2007-C1 Trustee" means the "trustee" under the MLMT 2007-C1 Pooling
and Servicing Agreement, which as of the date of this prospectus supplement is
U.S. Bank National Association.

      "Moody's" means Moody's Investors Service, Inc.

      "Mortgage Loan Group" means any of the DRA / Colonial Office Portfolio
Loan Group, the RRI Hotel Portfolio Loan Group, the 1101 New York Avenue Loan
Group, the 32 Sixth Avenue Loan Group, the Fairlane Woods Loan Group, the
Fairfield Inn - Chantilly, VA Loan Group, the Hampton Inn - Woodbridge, VA Loan
Group, the Graceland Shopping Center Loan Group or the Parkwood Apartments Loan
Group, as applicable.

      "Mortgage Loan Group Intercreditor Agreement" means any of the DRA /
Colonial Office Portfolio Intercreditor Agreement, the RRI Hotel Portfolio
Intercreditor Agreement, the 1101 New York Avenue Intercreditor Agreement, the
32 Sixth Avenue Intercreditor Agreement, the Fairlane Woods Intercreditor
Agreement, the Fairfield Inn - Chantilly, VA Intercreditor Agreement, the
Hampton Inn - Woodbridge, VA Intercreditor Agreement, the Graceland Shopping
Center Intercreditor Agreement or the Parkwood Apartments Intercreditor
Agreement, as applicable.

      "Mortgage Pass-Through Rate" means, with respect to any pooled mortgage
loan for any distribution date, an annual rate generally equal to:

      o     in the case of a mortgage loan that accrues interest on a 30/360
            Basis, a rate per annum equal to the mortgage interest rate for that
            mortgage loan under its contractual terms in effect as of the Issue
            Date, minus the Administrative Fee Rate for that mortgage loan.

      o     in the case of a mortgage loan that accrues interest on an
            Actual/360 Basis, twelve times a fraction, expressed as a
            percentage--

            1.    the numerator of which fraction is, subject to adjustment as
                  described below in this definition, an amount of interest
                  equal to the product of (a) the number of days in the related
                  interest accrual period, multiplied by (b) the Stated
                  Principal Balance of that mortgage loan immediately preceding
                  that distribution date, multiplied by (c) 1/360, multiplied by
                  (d) a rate per annum equal to the mortgage interest rate for
                  that mortgage loan under its contractual terms in effect as of
                  the Issue Date, minus the related Administrative Fee Rate for
                  that mortgage loan, and

            2.    the denominator of which is the Stated Principal Balance of
                  that mortgage loan immediately preceding that distribution
                  date.

      Notwithstanding the foregoing, if the subject distribution date occurs in
any January (except in a leap year) or in any February, then the amount of
interest referred to in the numerator of the fraction described in clause 1 of
the second bullet of the first paragraph of this definition will be decreased to
reflect any interest reserve amount with respect to the subject mortgage loan
that is transferred from the certificate administrator's distribution account to
the certificate administrator's interest reserve account during that month.
Furthermore, if the subject distribution date occurs during March in any year
subsequent to 2007 (or, if the subject distribution date is the final
distribution date, in January (except in a leap year) or February of any year),
then the amount of interest referred to in the numerator of the fraction
described in clause 1 of the second bullet of the first paragraph of this
definition will be increased to reflect any interest reserve amounts with
respect to


                                      S-223



the subject mortgage loan that are transferred from the certificate
administrator's interest reserve account to the certificate administrator's
distribution account during that month.

      The Mortgage Pass-Through Rate of each pooled mortgage loan:

      o     will not reflect any modification, waiver or amendment of that
            mortgage loan occurring subsequent to the Issue Date (whether
            entered into by the applicable master servicer, the special servicer
            or any other appropriate party or in connection with any bankruptcy,
            insolvency or other similar proceeding involving the related
            borrower), or any Default Interest, and

      o     in the case of an ARD Loan following its anticipated repayment date,
            will exclude the marginal increase in the mortgage interest rate by
            reason of the passage of the anticipated repayment date.

      "Nationwide Life" means Nationwide Life Insurance Company.

      "Net Aggregate Prepayment Interest Shortfall" means, with respect to any
distribution date, the excess, if any, of:

      o     the total Prepayment Interest Shortfalls incurred with respect to
            the pooled mortgage loans during the related collection period; over

      o     the sum of the total payments made by the master servicers to cover
            those Prepayment Interest Shortfalls.

      "Non-Pooled Pari Passu Companion Loan" means any of the DRA / Colonial
Office Portfolio Non-Pooled Pari Passu Companion Loans, the RRI Hotel Portfolio
Non-Pooled Pari Passu Companion Loans, the 1101 New York Avenue Non-Pooled Pari
Passu Companion Loan and the 32 Sixth Avenue Non-Pooled Pari Passu Companion
Loan, as applicable.

      "Non-Pooled Mortgage Loan" means any of the DRA / Colonial Office
Portfolio Non-Pooled Pari Passu Companion Loans, the RRI Hotel Portfolio
Non-Pooled Pari Passu Companion Loans, the 1101 New York Avenue Non-Pooled Pari
Passu Companion Loan, the 32 Sixth Avenue Non-Pooled Pari Passu Companion Loan,
the Fairlane Woods Non-Pooled Subordinate Loan, the Fairfield Inn - Chantilly,
VA Non-Pooled Subordinate Loan, the Hampton Inn - Woodbridge, VA Non-Pooled
Subordinate Loan, the Graceland Shopping Center Non-Pooled Subordinate Loan and
the Parkwood Apartments Non-Pooled Subordinate Loan, as applicable.

      "Non-Pooled Subordinate Loan" means any of the Fairlane Woods Non-Pooled
Subordinate Loan, the Fairfield Inn - Chantilly, VA Non-Pooled Subordinate Loan,
the Hampton Inn - Woodbridge, VA Non-Pooled Subordinate Loan, the Graceland
Shopping Center Non-Pooled Subordinate Loan and the Parkwood Apartments
Non-Pooled Subordinate Loan, as applicable.

      "Non-Pooled Subordinate Noteholder" means any of the holders of the
promissory note evidencing a Non-Pooled Subordinate Loan.

      "Non-Trust-Serviced Mortgage Loan Group" means any of the DRA / Colonial
Office Loan Group, the 1101 New York Avenue Loan Group and the 32 Sixth Avenue
Loan Group, as applicable.

      "Non-Trust-Serviced Pooled Mortgage Loan" means any of the DRA / Colonial
Office Portfolio Pooled Mortgage Loan, the 1101 New York Avenue Pooled Mortgage
Loan and the 32 Sixth Avenue Pooled Mortgage Loan, as applicable.

      "Non-Trust Servicing Agreements" mean, with respect to each
Non-Trust-Serviced Pooled Mortgage Loan, the servicing agreement (other than the
series 2007-PWR17 pooling and servicing agreement) pursuant to which such
Non-trust-Serviced Pooled Mortgage Loan and any related Non-Pooled Pari Passu
Companion Loans, and any related REO Properties, are to be principally serviced
and/or administered, which is (i) the MLMT 2007-C1 Pooling and Servicing
Agreement in the case of each of the DRA / Colonial Office Portfolio Pooled
Mortgage Loan and the 1101 New York Avenue Pooled Mortgage Loan and (ii) BSCMSI
2007-PWR16 Pooling and Servicing Agreement in the case of the 32 Sixth Avenue
Pooled Mortgage Loan.

      "NRA" means net rentable area.


                                      S-224



      "NRSF" means net rentable square feet.

      "PAR" means Prudential Asset Resources, Inc.

      "Parkwood Apartments Intercreditor Agreement" means the intercreditor
agreement between the initial holders of the Parkwood Apartments Pooled Mortgage
Loan and the Parkwood Apartments Non-Pooled Subordinate Loan.

      "Parkwood Apartments Loan Group" means the Parkwood Apartments Pooled
Mortgage Loan and the Parkwood Apartments Non-Pooled Subordinate Loan, together.

      "Parkwood Apartments Mortgaged Property" means the mortgaged property
identified on Appendix B to this prospectus supplement as Parkwood Apartments.

      "Parkwood Apartments Non-Pooled Subordinate Loan" means the loan with an
original principal balance of $500,000 that is secured by the same mortgage
instrument encumbering the Parkwood Apartments Mortgaged Property as the
Parkwood Apartments Pooled Mortgage Loan. The Parkwood Apartments Non-Pooled
Subordinate Loan will not be part of the mortgage pool and will not be
considered a pooled mortgage loan.

      "Parkwood Apartments Non-Pooled Subordinate Noteholder" means the holder
of the promissory note evidencing the Parkwood Apartments Non-Pooled Subordinate
Loan.

      "Parkwood Apartments Pooled Mortgage Loan" means the pooled mortgage loan
in the original principal amount of $14,500,000 that is secured by the Parkwood
Apartments Mortgaged Property.

      "Party in Interest" means any person that is a "party in interest" as
defined in Section 3(14) of ERISA or a "disqualified person" as defined in
Section 4975 of the Internal Revenue Code.

      "PCFII" means Principal Commercial Funding II, LLC.

      "PCFII Change of Control Event" means, with respect to any PCFII Mortgage
Loan Group, as of any date of determination (a) (i) the initial unpaid principal
balance of the related Non-Pooled Subordinate Loan minus (ii) the sum of (x) any
scheduled payments or prepayments of principal allocated to, and received on,
the related Non-Pooled Subordinate Loan, (y) any Appraisal Reduction Amount in
effect as of such date of determination and allocable to the related Non-Pooled
Subordinate Loan and (z) any realized losses allocated to the related Non-Pooled
Subordinate Loan is less than (b) 25% of the difference between (x) the initial
unpaid principal balance of the related Non-Pooled Subordinate Loan and (y) any
scheduled payments or prepayments of principal allocated to, and received on,
the related Non-Pooled Subordinate Loan.

      "PCFII Mortgage Loan Group" means one or more of the Graceland Shopping
Center Loan Group and the Parkwood Apartments Loan Group, as applicable.

      "Percent Leased" means the percentage of net rentable area, in the case of
mortgaged properties that are retail, office or industrial properties, or units,
in the case of mortgaged properties that are multifamily rental properties or
self storage properties, or pads, in the case of mortgaged properties that are
manufactured housing communities, or rooms, in the case of mortgaged properties
that are hospitality properties, of the subject property that were occupied or
leased as of the Leased As-of Date as reflected in information provided by the
related borrower.

      "Permitted Encumbrances" means, with respect to any mortgaged property
securing a mortgage loan in the trust fund, any and all of the following--

      o     the lien of current real property taxes, ground rents, water
            charges, sewer rents and assessments not yet due and payable,

      o     covenants, conditions and restrictions, rights of way, easements and
            other matters that are of public record and/or are referred to in
            the related lender's title insurance policy or, if that policy has
            not yet been issued, referred to in a pro forma title policy or a
            marked-up commitment, none of which materially interferes with the
            security intended to be provided by the related mortgage instrument,
            the current principal use of the


                                      S-225



            property or the current ability of the property to generate income
            sufficient to service the related mortgage loan,

      o     exceptions and exclusions specifically referred to in the related
            lender's title insurance policy or, if that policy has not yet been
            issued, referred to in a pro forma title policy or marked-up
            commitment, none of which materially interferes with the security
            intended to be provided by the related mortgage instrument, the
            current principal use of the property or the current ability of the
            property to generate income sufficient to service the related
            mortgage loan,

      o     other matters to which like properties are commonly subject, none of
            which materially interferes with the security intended to be
            provided by the related mortgage instrument, the current principal
            use of the property or the current ability of the property to
            generate income sufficient to service the related mortgage loan,

      o     the rights of tenants, as tenants only, under leases, including
            subleases, pertaining to the related mortgaged property which the
            related mortgage loan seller did not require to be subordinated to
            the lien of the related mortgage instrument and which do not
            materially interfere with the security intended to be provided by
            the related mortgage instrument, the current principal use of the
            related mortgaged property or the current ability of the related
            mortgaged property to generate income sufficient to service the
            related mortgage loan,

      o     if the related mortgage loan is cross-collateralized with any other
            pooled mortgage loan, the lien of the mortgage instrument for that
            other pooled mortgage loan, and

      o     if the related mortgaged property is a unit in a condominium, the
            related condominium declaration.

      "Permitted Investments" means the United States government securities and
other investment grade obligations specified in the series 2007-PWR17 pooling
and servicing agreement.

      "Plan" means any ERISA Plan or any other employee benefit or retirement
plan, arrangement or account that is subject to Section 4975 of the Internal
Revenue Code, including any individual retirement account or Keogh Plan.

      "PMCC" means Prudential Mortgage Capital Company, LLC.

      "PMCF" means Prudential Mortgage Capital Funding, LLC.

      "Post-ARD Additional Interest" means, with respect to any ARD Loan, the
additional interest accrued with respect to that mortgage loan as a result of
the marginal increase in the related mortgage interest rate upon passage of the
related anticipated repayment date, as that additional interest may compound in
accordance with the terms of that mortgage loan.

      "Prepayment Interest Excess" means, with respect to any pooled mortgage
loan (including any Non-Trust-Serviced Pooled Mortgage Loan) that was subject to
a principal prepayment in full or in part made (or, if resulting from the
application of insurance proceeds or condemnation proceeds, any other early
recovery of principal received) after the due date for that pooled mortgage loan
in any collection period, any payment of interest (net of related master
servicing fees payable under the series 2007-PWR17 pooling and servicing
agreement (and, in the case of any Non-Trust-Serviced Pooled Mortgage Loan, the
master servicing fees (including any primary servicing or subservicing fees
included therein) payable to the party serving as master servicer under the
related Non-Trust Servicing Agreement) and, further, net of any portion of that
interest that represents Default Interest, late payment charges or Post-ARD
Additional Interest) actually collected from the related borrower or out of such
insurance proceeds or condemnation proceeds, as the case may be, and intended to
cover the period from and after the due date to, but not including, the date of
prepayment.

      "Prepayment Interest Shortfall" means, with respect to any pooled mortgage
loan (including any Non-Trust-Serviced Pooled Mortgage Loan) that was subject to
a principal prepayment in full or in part made (or, if resulting from the
application of insurance proceeds or condemnation proceeds, any other early
recovery of principal received) prior to the due date for that pooled mortgage
loan in any collection period, the amount of interest, to the extent not
collected from the related borrower or otherwise (without regard to any
Prepayment Premium or Yield Maintenance Charge that may have been collected),
that would have accrued on the amount of such principal prepayment during the
period from the date to which


                                      S-226



interest was paid by the related borrower to, but not including, the related due
date immediately following the date of the subject principal prepayment (net of
related master servicing fees payable under the series 2007-PWR17 pooling and
servicing agreement (and, in the case of any Non-Trust-Serviced Pooled Mortgage
Loan, the master servicing fees (including any primary servicing or subservicing
fees included therein) payable to the party serving as master servicer under the
related Non-Trust Servicing Agreement) and, further, net of any portion of that
interest that represents Default Interest, late payment charges or Post-ARD
Additional Interest).

      "Prepayment Premium" means, with respect to any mortgage loan, any
premium, fee or other additional amount (other than a Yield Maintenance Charge)
paid or payable, as the context requires, by a borrower in connection with a
principal prepayment on, or other early collection of principal of, that
mortgage loan (including any payoff of a mortgage loan by a mezzanine lender on
behalf of the subject borrower if and as set forth in the related intercreditor
agreement).

      "Principal Distribution Amount" means, for any distribution date prior to
the final distribution date, an amount equal to the total, without duplication,
of the following--

      1.    all payments of principal, including voluntary principal
            prepayments, received by or on behalf of the trust fund with respect
            to the pooled mortgage loans during the related collection period,
            exclusive of any of those payments that represents a collection of
            principal for which an advance was previously made for a prior
            distribution date or that represents a monthly payment of principal
            due on or before the cut-off date for the related pooled mortgage
            loan or on a due date for the related pooled mortgage loan
            subsequent to the end of the calendar month in which the subject
            distribution date occurs,

      2.    all monthly payments of principal that were received by or on behalf
            of the trust fund with respect to the pooled mortgage loans prior
            to, but that are due (or deemed due) during, the related collection
            period (or, in the case of pooled mortgage loans, if any, on which
            scheduled payments are due after the seventh day of each month, that
            were received prior to a specified date in the prior calendar month
            but are due in the current calendar month of such distribution
            date),

      3.    all other collections, including liquidation proceeds, condemnation
            proceeds, insurance proceeds and repurchase proceeds, that were
            received by or on behalf of the trust fund with respect to any of
            the pooled mortgage loans or any related REO Properties during the
            related collection period and that were identified and applied by
            the respective master servicers as recoveries of principal of the
            subject pooled mortgage loan(s), in each case net of any portion of
            the particular collection that represents a collection of principal
            for which an advance of principal was previously made for a prior
            distribution date or that represents a monthly payment of principal
            due on or before the cut-off date for the related pooled mortgage
            loan, and

      4.    all advances of principal made with respect to the pooled mortgage
            loans for that distribution date;

provided that (I) (A) if any insurance proceeds, condemnation proceeds and/or
liquidation proceeds are received with respect to any pooled mortgage loan, or
if any pooled mortgage loan is otherwise liquidated, including at a discount, in
any event during the collection period for the subject distribution date, then
that portion, if any, of the aggregate amount described in clauses 1 through 4
above that is attributable to that mortgage loan will be reduced - to not less
than zero - by any workout fees or liquidation fees paid with respect to that
mortgage loan from a source other than related Default Interest and late payment
charges during the collection period for the subject distribution date; (B) the
aggregate amount described in clauses 1 through 4 above will be further subject
to reduction - to not less than zero - by any nonrecoverable advances (and
interest thereon) that are reimbursed from the principal portion of debt service
advances and payments and other collections of principal on the mortgage pool
(see "--Advances of Delinquent Monthly Debt Service Payments" below and
"Servicing of the Mortgage Loans Under the Series 2007-PWR17 Pooling and
Servicing Agreement--Servicing and Other Compensation and Payment of Expenses")
during the related collection period (although any of those amounts that were
reimbursed from advances or collections of principal and are subsequently
collected (notwithstanding the nonrecoverability determination) on the related
pooled mortgage loan will be added to the Principal Distribution Amount for the
distribution date following the collection period in which the subsequent
collection occurs); and (C) the aggregate amount described in clauses 1 through
4 above will be subject to further reduction - to not less than zero - by any
advances (and interest thereon) with respect to a defaulted pooled mortgage loan
that remained unreimbursed at the time of the loan's modification and return to
performing status and are reimbursed from the principal portion of debt service
advances and payments and other collections of principal on the mortgage pool
(see "--Advances of Delinquent Monthly Debt Service Payments" below and
"Servicing of the Mortgage Loans Under the Series 2007-PWR17 Pooling and
Servicing Agreement--Servicing and Other Compensation and


                                      S-227



Payment of Expenses") during that collection period (although any of those
amounts that were reimbursed from principal collections and are subsequently
collected on the related pooled mortgage loan will be added to the Principal
Distribution Amount for the distribution date following the collection period in
which the subsequent collection occurs); and (II) the foregoing shall be
construed in a manner that is consistent with the provisions described under
"Servicing of the Mortgage Loans Under the Series 2007-PWR17 Pooling and
Servicing Agreement--Servicing and Other Compensation and Payment of
Expenses--Certain Remittance Provisions and Coverage for Related Potential
Shortfalls".

      In general, for purposes of determining the portion of the Principal
Distribution Amount that is attributable to loan group 1 or loan group 2--

      o     any reduction in the Principal Distribution Amount that is described
            in any of clauses (I)(A), (B) and (C) of the preceding paragraph
            that arises from an advance made on a particular pooled mortgage
            loan will be applied--

                  1.    first, as a reduction of the portion of the Principal
                        Distribution Amount that is otherwise attributable to
                        the loan group that includes that pooled mortgage loan
                        (until such portion, net of all subtractions pursuant to
                        clauses (I)(A), (B) and (C) arising from pooled mortgage
                        loans in that loan group, is equal to zero), and

                  2.    then, as a reduction of the portion of the Principal
                        Distribution Amount that is otherwise attributable to
                        the other loan group (until such portion, net of all
                        such subtractions pursuant to clauses (I)(A), (B) and
                        (C) arising from pooled mortgage loans in that loan
                        group and all subtractions as described in this clause
                        2, is equal to zero); and

      o     any increase in the Principal Distribution Amount that is described
            in either of clauses (I)(B) or (C) of the preceding paragraph that
            arises from a recovery of a previously reimbursed amount related to
            a particular pooled mortgage loan will be applied--

                  1.    first, if the attributable portion of the Principal
                        Distribution Amount for the unrelated loan group (that
                        is, the loan group that does not include that pooled
                        mortgage loan) was previously reduced on account of that
                        particular pooled mortgage loan or any other pooled
                        mortgage loan in the same loan group as that particular
                        pooled mortgage loan, as an increase in the portion of
                        the Principal Distribution Amount that is otherwise
                        attributable to the loan group that does not include
                        that pooled mortgage loan, until the cumulative amount
                        of these increases under this clause 1 is equal to the
                        cumulative reductions to the attributable portion of
                        Principal Distribution Amount for that loan group on
                        account of pooled mortgage loans not included in that
                        loan group, and

                  2.    then, as an increase in the portion of the Principal
                        Distribution Amount that is otherwise attributable to
                        the loan group that includes that pooled mortgage loan.

      For the final distribution date, the "Principal Distribution Amount" will
be an amount equal to the total Stated Principal Balance of the mortgage pool
outstanding immediately prior to that final distribution date.

      The Non-Pooled Mortgage Loans will not be part of the mortgage pool and
will not be considered a pooled mortgage loan. Accordingly, any amounts applied
to the principal of such loan will not constitute part of the Principal
Distribution Amount for any distribution date.

      "PSF" means per square foot.

      "PTE" means prohibited transaction exemption.

      "Purchase Option" means, with respect to any Specially Designated
Defaulted Pooled Mortgage Loan, the purchase option described under "Servicing
of the Mortgage Loans Under the Series 2007-PWR17 Pooling and Servicing
Agreement--Fair Value Purchase Option" in this prospectus supplement.


                                      S-228



      "Purchase Price" means, with respect to any particular mortgage loan being
purchased from the trust fund, a price approximately equal to the sum of the
following:

      o     the outstanding principal balance of that mortgage loan;

      o     all accrued and unpaid interest on that mortgage loan generally
            through the due date in the collection period of purchase, other
            than Default Interest and Post-ARD Interest;

      o     all unreimbursed servicing advances with respect to that mortgage
            loan, together with any unpaid interest on those advances owing to
            the party or parties that made them;

      o     all servicing advances with respect to that mortgage loan that were
            reimbursed out of collections on or with respect to other mortgage
            loans in the trust fund;

      o     all accrued and unpaid interest on any monthly debt service advances
            made with respect to the subject mortgage loan; and

      o     in the case of a repurchase or substitution of a defective mortgage
            loan by a mortgage loan seller, (1) all related special servicing
            fees and, to the extent not otherwise included, other related
            Additional Trust Fund Expenses (including without limitation any
            liquidation fee payable in connection with the applicable purchase
            or repurchase), and (2) to the extent not otherwise included, any
            costs and expenses incurred by the applicable master servicer, the
            special servicer or the trustee or an agent of any of them, on
            behalf of the trust fund, in enforcing any obligation of a mortgage
            loan seller to repurchase or replace the mortgage loan.

      "Qualified Insurer" means, with respect to any insurance policy, an
insurance company or security or bonding company qualified to write the related
insurance policy in the relevant jurisdiction.

      "Rating Agency" means each of S&P and Fitch.

      "Realized Losses" means losses on or with respect to the pooled mortgage
loans arising from the inability of the applicable master servicer and/or the
special servicer (or, in the case of any Non-Trust-Serviced Pooled Mortgage
Loan, the applicable master servicer and/or the special servicer under the
related Non-Trust Servicing Agreement) to collect all amounts due and owing
under the mortgage loans, including by reason of the fraud or bankruptcy of a
borrower or, to the extent not covered by insurance, a casualty of any nature at
a mortgaged property, as and to the extent described under "Description of the
Offered Certificates--Reductions of Certificate Principal Balances in Connection
with Realized Losses and Additional Trust Fund Expenses" in this prospectus
supplement.

      "Regulation AB" means Subpart 229.1100 - Asset Backed Securities
(Regulation AB), 17 C.F.R. ss.ss.229.1100-229.1123, as such may be amended from
time to time, and subject to such clarification and interpretation as have been
provided by the Commission in the adopting release (Asset-Backed Securities,
Securities Act Release No. 33-8518, 70 Red. Reg. 1,506 - 1,631 (Jan. 7, 2005))
or by the staff of the Commission, or as may be provided by the Commission or
its staff from time to time.

      "REMIC" means a real estate mortgage investment conduit within the meaning
of, and formed in accordance with, Sections 860A through 860G of the Internal
Revenue Code.

      "REO Property" means any mortgaged property that is acquired for the
benefit of the certificateholders (and, in the case of a mortgaged property
securing any Mortgage Loan Group, also on behalf of the related Non-Pooled
Noteholders) through foreclosure, deed in lieu of foreclosure or otherwise
following a default on the corresponding pooled mortgage loan. If a mortgaged
property securing any Non-Trust-Serviced Pooled Mortgage Loan becomes an REO
Property, it will be held on behalf of, and in the name of, the trustee under
the related Non-Trust Servicing Agreement for the benefit of the legal and
beneficial owners of that Non-Trust-Serviced Pooled Mortgage Loan and the
related Non-Pooled Mortgage Loans. In the case of each Mortgage Loan Group, when
we refer in this prospectus supplement to an REO Property that is in the trust
fund, we mean any beneficial interest owned by the series 2007-PWR17 trust fund
in a related mortgaged property that has been acquired in the manner described
above.


                                      S-229



      "Required Claims-Paying Ratings" means, with respect to any insurance
carrier, claims-paying ability ratings at least equal to (a) in the case of
fidelity bond coverage provided by such insurance carrier, "A" by S&P and "A-"
by Fitch, (b) in the case of a policy or policies of insurance issued by such
insurance carrier covering loss occasioned by the errors and omissions of
officers and employees, "A" by S&P and "A-" by Fitch and (c) in the case of any
other insurance coverage provided by such insurance carrier, "A" by S&P and "A-"
by Fitch. However, an insurance carrier will be deemed to have the applicable
claims-paying ability ratings set forth above if the obligations of that
insurance carrier under the related insurance policy are guaranteed or backed in
writing by an entity that has long-term unsecured debt obligations that are
rated not lower than the ratings set forth above or claim-paying ability ratings
that are not lower than the ratings set forth above; and an insurance carrier
will be deemed to have the applicable claims-paying ability ratings set forth
above if (among other conditions) the Rating Agency whose rating requirement has
not been met has confirmed in writing that the insurance carrier would not
result in the qualification, downgrade or withdrawal of any of the then current
ratings assigned by that Rating Agency to any of the certificates.

      "Restricted Group" means, collectively, the following persons and
entities--

      o     the trustee,

      o     the Exemption-Favored Parties,

      o     us,

      o     the master servicers,

      o     the special servicer,

      o     the primary servicers,

      o     any sub-servicers,

      o     any person responsible for servicing any Non-Trust-Serviced Pooled
            Mortgage Loan or any related REO Property,

      o     the mortgage loan sellers,

      o     each borrower, if any, with respect to pooled mortgage loans
            constituting more than 5.0% of the total unamortized principal
            balance of the mortgage pool as of the date of initial issuance of
            the offered certificates, and

      o     any and all affiliates of any of the aforementioned persons.

      "RRI Hotel Portfolio Intercreditor Agreement" means the intercreditor
agreement between the initial holders of the RRI Hotel Portfolio Pooled Mortgage
Loan and the RRI Hotel Portfolio Non-Pooled Pari Passu Companion Loans.

      "RRI Hotel Portfolio Loan Group" means the RRI Hotel Portfolio Pooled
Mortgage Loan and the RRI Hotel Portfolio Non-Pooled Pari Passu Companion Loans,
together.

      "RRI Hotel Portfolio Mortgaged Properties" means the mortgaged properties
collectively identified on Appendix B to this prospectus supplement as RRI Hotel
Portfolio.

      "RRI Hotel Portfolio Non-Pooled Pari Passu Companion Loans" means one or
more loans, with an aggregate original principal balance of $279,000,000 that is
secured by the same mortgage instrument encumbering the RRI Hotel Portfolio
Mortgaged Properties as the RRI Hotel Portfolio Pooled Mortgage Loan. The RRI
Hotel Portfolio Non-Pooled Pari Passu Companion Loans will not be part of the
mortgage pool and will not be considered pooled mortgage loans.


                                      S-230



      "RRI Hotel Portfolio Non-Pooled Pari Passu Companion Noteholder" means the
holder of a promissory note evidencing a RRI Hotel Portfolio Non-Pooled Pari
Passu Companion Loan.

      "RRI Hotel Portfolio Pooled Mortgage Loan" means the pooled mortgage loan
in the original principal amount of $186,000,000 that is secured by the RRI
Hotel Portfolio Mortgaged Properties.

      "S&P" means Standard & Poor's Ratings Services, a division of The
McGraw-Hill Companies, Inc.

      "SEC" means the Securities and Exchange Commission.

      "Servicing Function Participant" means any person, other than the master
servicers and the special servicer, that, within the meaning of Item 1122 of
Regulation AB, is primarily responsible for performing activities that address
the servicing criteria set forth in Item 1122(d) of Regulation AB, unless such
person's activities relate only to 5% or less of the mortgage loans based on the
principal balance of the mortgage loans or the applicable servicer takes
responsibility for the activities of such person in accordance with Regulation
AB.

      "Servicing Standard" means, with respect to each master servicer and the
special servicer, to service and administer those mortgage loans and any REO
Properties for which that party is responsible under the series 2007-PWR17
pooling and servicing agreement:

      o     in the best interests and for the benefit of the series 2007-PWR17
            certificateholders (or, in the case of a Trust-Serviced Mortgage
            Loan Group, for the benefit of the series 2007-PWR17
            certificateholders and the related Trust-Serviced Non-Pooled
            Noteholder(s)) (as determined by the applicable master servicer or
            the special servicer, as the case may be, in its good faith and
            reasonable judgment), as a collective whole (it being understood, in
            the case of a Trust-Serviced Mortgage Loan Group containing any
            Non-Pooled Subordinate Loan, that the interests of the related
            Non-Pooled Subordinate Noteholder are junior promissory notes,
            subject to the terms and conditions of the related Mortgage Loan
            Group Intercreditor Agreement),

      o     in accordance with any and all applicable laws, the terms of the
            series 2007-PWR17 pooling and servicing agreement, the terms of the
            respective mortgage loans and, in the case of a Trust-Serviced
            Mortgage Loan Group, the terms of the related Mortgage Loan Group
            Intercreditor Agreement, and

      o     to the extent consistent with the foregoing, in accordance with the
            following standards:

            o     with the same care, skill, prudence and diligence as is normal
                  and usual in its general mortgage servicing and REO property
                  management activities on behalf of third parties or on behalf
                  of itself, whichever is higher, with respect to mortgage loans
                  and real properties that are comparable to those mortgage
                  loans and any REO Properties for which it is responsible under
                  the series 2007-PWR17 pooling and servicing agreement;

            o     with a view to--

                  1.    in the case of the master servicers, the timely
                        collection of all scheduled payments of principal and
                        interest under those mortgage loans,

                  2.    in the case of the master servicers, the full collection
                        of all Yield Maintenance Charges and Prepayment Premiums
                        that may become payable under those mortgage loans, and

                  3.    in the case of the special servicer, if a mortgage loan
                        comes into and continues in default and, in the good
                        faith and reasonable judgment of the special servicer,
                        no satisfactory arrangements can be made for the
                        collection of the delinquent payments, including
                        payments of Yield Maintenance Charges, Prepayment
                        Premiums, Default Interest and late payment charges, or
                        the related mortgaged property becomes an REO Property,
                        the maximization of the recovery of principal and
                        interest on that defaulted mortgage loan to the series
                        2007-PWR17 certificateholders (or, in the case of a
                        Trust-Serviced Mortgage Loan Group, for the benefit of
                        the series 2007-PWR17 certificateholders and the related
                        Trust-Serviced Non-Pooled


                                      S-231



                        Noteholder(s)), as a collective whole, on a present
                        value basis (it being understood, in the case of a
                        Trust-Serviced Mortgage Loan Group containing any
                        Non-Pooled Subordinate Loans, that the interests of the
                        related Non-Pooled Subordinate Noteholder are junior
                        promissory notes, subject to the terms and conditions of
                        the related Mortgage Loan Group Intercreditor
                        Agreement); and

            without regard to--

                  1.    any known relationship that the applicable master
                        servicer or the special servicer, as the case may be, or
                        any of its affiliates may have with any of the
                        underlying borrowers, any of the mortgage loan sellers
                        or any other party to the series 2007-PWR17 pooling and
                        servicing agreement,

                  2.    the ownership of any series 2007-PWR17 certificate or
                        any interest in any Non-Pooled Mortgage Loan by the
                        applicable master servicer or the special servicer, as
                        the case may be, or by any of its affiliates,

                  3.    the obligation of the applicable master servicer to make
                        advances or otherwise to incur servicing expenses with
                        respect to any mortgage loan or REO property serviced or
                        administered, respectively, under the series 2007-PWR17
                        pooling and servicing agreement,

                  4.    the obligation of the special servicer to make, or to
                        direct the applicable master servicer to make, servicing
                        advances or otherwise to incur servicing expenses with
                        respect to any mortgage loan or REO property serviced or
                        administered, respectively, under the series 2007-PWR17
                        pooling and servicing agreement,

                  5.    the right of the applicable master servicer or the
                        special servicer, as the case may be, or any of its
                        affiliates to receive reimbursement of costs, or the
                        sufficiency of any compensation payable to it, under the
                        series 2007-PWR17 pooling and servicing agreement or
                        with respect to any particular transaction,

                  6.    the ownership, servicing and/or management by the
                        applicable master servicer or special servicer, as the
                        case may be, or any of its affiliates, of any other
                        mortgage loans or real property,

                  7.    the ownership by the applicable master servicer or
                        special servicer, as the case may be, or any of its
                        affiliates of any other debt owed by, or secured by
                        ownership interests in, any of the borrowers or any
                        affiliate of a borrower, and

                  8.    the obligations of the applicable master servicer or
                        special servicer, as the case may be, or any of its
                        affiliates to repurchase any pooled mortgage loan from
                        the trust fund, or to indemnify the trust fund, in any
                        event as a result of a material breach or a material
                        document defect.

      For the avoidance of doubt, the foregoing standards will apply with
respect to each Non-Trust-Serviced Pooled Mortgage Loan only to the extent that
the applicable master servicer or the special servicer has any express duties or
rights to grant consent with respect to such pooled mortgage loan or any related
REO Property pursuant to the series 2007-PWR17 pooling and servicing agreement.

      "Servicing Transfer Event" means, with respect to any pooled mortgage loan
(other than any Non-Trust-Serviced Pooled Mortgage Loan) and the Trust-Serviced
Non-Pooled Mortgage Loan, any of the following events:

      1.    the related borrower fails to make when due any balloon payment and
            the borrower does not deliver to the applicable master servicer, on
            or before the due date of the balloon payment, a written refinancing
            commitment from an acceptable lender and reasonably satisfactory in
            form and substance to the applicable master servicer which provides
            that such refinancing will occur within 120 days after the date on
            which the balloon payment will become due (provided that if either
            such refinancing does not occur during that time or the applicable
            master servicer is required during that time to make any monthly
            debt service advance in respect of the mortgage loan, a Servicing
            Transfer Event will occur immediately);


                                      S-232



      2.    the related borrower fails to make when due any monthly debt service
            payment (other than a balloon payment) or any other payment (other
            than a balloon payment) required under the related mortgage note or
            the related mortgage, which failure continues unremedied for 60
            days;

      3.    the applicable master servicer determines (in accordance with the
            Servicing Standard) that a default in making any monthly debt
            service payment (other than a balloon payment) or any other material
            payment (other than a balloon payment) required under the related
            mortgage note or the related mortgage is likely to occur in the
            foreseeable future and the default is likely to remain unremedied
            for at least 60 days beyond the date on which the subject payment
            will become due; or the applicable master servicer determines (in
            accordance with the Servicing Standard) that a default in making a
            balloon payment is likely to occur in the foreseeable future and the
            default is likely to remain unremedied for at least 60 days beyond
            the date on which the balloon payment will become due (or, if the
            borrower has delivered a written refinancing commitment from an
            acceptable lender and reasonably satisfactory in form and substance
            to the applicable master servicer which provides that such
            refinancing will occur within 120 days after the date of the balloon
            payment, that master servicer determines (in accordance with the
            Servicing Standard) that (a) the borrower is likely not to make one
            or more assumed monthly debt service payments (as described under
            "Description of the Offered Certificates--Advances of Delinquent
            Monthly Debt Service Payments" in this prospectus supplement) prior
            to a refinancing or (b) the refinancing is not likely to occur
            within 120 days following the date on which the balloon payment will
            become due);

      4.    the applicable master servicer determines that a non-payment default
            (including, in the applicable master servicer's or the special
            servicer's judgment, the failure of the related borrower to maintain
            any insurance required to be maintained pursuant to the related
            mortgage loan documents) has occurred under the mortgage loan that
            may materially impair the value of the corresponding mortgaged
            property as security for the mortgage loan or otherwise materially
            and adversely affect the interests of series 2007-PWR17
            certificateholders and the default continues unremedied for the
            applicable cure period under the terms of the mortgage loan or, if
            no cure period is specified, for 60 days;

      5.    various events of bankruptcy, insolvency, readjustment of debt,
            marshalling of assets and liabilities, or similar proceedings occur
            with respect to the related borrower or the corresponding mortgaged
            property, or the related borrower takes various actions indicating
            its bankruptcy, insolvency or inability to pay its obligations; or

      6.    the applicable master servicer receives notice of the commencement
            of foreclosure or similar proceedings with respect to the
            corresponding mortgaged property.

      A Servicing Transfer Event will cease to exist, if and when:

      o     with respect to the circumstances described in clauses 1 and 2
            immediately above in this definition, the related borrower makes
            three consecutive full and timely monthly debt service payments
            under the terms of the mortgage loan, as those terms may be changed
            or modified in connection with a bankruptcy or similar proceeding
            involving the related borrower or by reason of a modification,
            waiver or amendment granted or agreed to by the applicable master
            servicer or the special servicer;

      o     with respect to the circumstances described in clauses 3 and 5
            immediately above in this definition, those circumstances cease to
            exist in the judgment of the special servicer;

      o     with respect to the circumstances described in clause 4 immediately
            above in this definition, the default is cured in the judgment of
            the special servicer; and

      o     with respect to the circumstances described in clause 6 immediately
            above in this definition, the proceedings are terminated.

      If a Servicing Transfer Event exists with respect to any mortgage loan in
a Trust-Serviced Mortgage Loan Group, then it will also be deemed to exist with
respect to the other mortgage loan in that Trust-Serviced Mortgage Loan Group.
The mortgage loans in a Trust-Serviced Mortgage Loan Group are intended to
always be serviced or specially serviced, as the case may be, together.


                                      S-233



      "SF" means square feet.

      "Specially Designated Defaulted Pooled Mortgage Loan" means a pooled
mortgage loan that both (A) is a specially serviced pooled mortgage loan and (B)
either (i) is delinquent 120 days or more with respect to any balloon payment or
60 days or more with respect to any other monthly payment, with such delinquency
to be determined without giving effect to any grace period permitted by the
related mortgage or mortgage note and without regard to any acceleration of
payments under the related mortgage and mortgage note, or (ii) is a pooled
mortgage loan as to which the amounts due thereunder have been accelerated
following any other material default.

      "Stated Principal Balance" means, for each mortgage loan in the trust
fund, a principal amount that:

      o     will initially equal its unpaid principal balance as of the cut-off
            date or, in the case of a replacement mortgage loan, as of the date
            it is added to the trust fund, after application of all payments of
            principal due on or before that date, whether or not those payments
            have been received; and

      o     will be permanently reduced on each subsequent distribution date, to
            not less than zero, by that portion, if any, of the Principal
            Distribution Amount (without regard to the adjustments otherwise
            contemplated by clauses (I)(A), (B) and (C) of the definition
            thereof) for that distribution date that represents principal
            actually received or advanced on that mortgage loan, and the
            principal portion of any Realized Loss (See "Description of the
            Offered Certificates -- Reductions of Certificate Principal Balances
            in Connection with Realized Losses and Additional Trust Fund
            Expenses") incurred with respect to that mortgage loan during the
            related collection period.

      However, the "Stated Principal Balance" of any mortgage loan in the trust
fund will, in all cases, be zero as of the distribution date following the
collection period in which it is determined that all amounts ultimately
collectable with respect to that mortgage loan or any related REO Property have
been received.

      "Stated Remaining Term to Maturity or ARD" means, with respect to any
pooled mortgage loan, the number of months from the cut-off date to the stated
maturity date or, in the case of an ARD Loan, the anticipated repayment date.

      "Structuring Assumptions" means, collectively, the following assumptions
regarding the series 2007-PWR17 certificates and the mortgage loans in the trust
fund:

      o     except as otherwise set forth below, the mortgage loans have the
            characteristics set forth on Appendix B to this prospectus
            supplement and the initial mortgage pool balance, the initial loan
            group 1 balance and the initial loan group 2 balance are as
            described in this prospectus supplement;

      o     the total initial principal balance or notional amount, as the case
            may be, of each interest-bearing class of series 2007-PWR17
            certificates is as described in this prospectus supplement;

      o     the pass-through rate for each interest-bearing class of series
            2007-PWR17 certificates is as described in this prospectus
            supplement;

      o     no delinquencies, defaults or losses occur with respect to any of
            the pooled mortgage loans (or any Non-Pooled Subordinate Loans);

      o     no Additional Trust Fund Expenses arise, no servicing advances are
            made under the series 2007-PWR17 pooling and servicing agreement or
            any Non-Trust Servicing Agreement and the only expenses of the trust
            consist of the trustee fees, the certificate administrator fees, the
            servicer report administrator fees and the master servicing fees
            (including any applicable primary or sub-servicing fees) and, in the
            case of each Non-Trust-Serviced Pooled Mortgage Loan, the
            administrative fees payable with respect thereto under the related
            Non-Trust Servicing Agreement;

      o     there are no modifications, extensions, waivers or amendments
            affecting the monthly debt service payments by borrowers on the
            pooled mortgage loans and the mortgage interest rate in effect under
            each pooled


                                      S-234



            mortgage loan as of the date of initial issuance for the series
            2007-PWR17 certificates remains in effect during the entire term of
            that mortgage loan, except for any increase in the mortgage interest
            rate that is not related to an ARD provision and is scheduled to
            occur as a result of loan-specific interest rate provisions (if any)
            that are described on the "Footnotes to Appendix B and C" in this
            prospectus supplement;

      o     in the case of the pooled mortgage loan secured by the mortgaged
            property identified on Appendix B to this prospectus supplement as
            Foothill Corporate, amortization commences on the due date in
            September 2009, notwithstanding that the related mortgage loan
            documents provide for amortization to commence on the due date
            occurring in the earlier of September 2009 or the first month after
            the mortgaged property achieves a debt service coverage ratio of at
            least 1.17x;

      o     each of the pooled mortgage loans provides for monthly debt service
            payments to be due on the first day of each month, regardless of the
            actual day of the month on which those payments are otherwise due
            and regardless of whether the subject date is a business day or not;

      o     all monthly debt service payments on the pooled mortgage loans are
            timely received by the applicable master servicer on behalf of the
            trust on the day on which they are assumed to be due or paid as
            described in the immediately preceding bullet;

      o     no involuntary prepayments are received as to any pooled mortgage
            loan at any time (including, without limitation, as a result of any
            application of escrows, reserve or holdback amounts if performance
            criteria are not satisfied);

      o     except as described in the next succeeding bullet, no voluntary
            prepayments are received as to any pooled mortgage loan during that
            mortgage loan's prepayment Lock-out Period, including any
            contemporaneous period when defeasance is permitted, or during any
            period when principal prepayments on that mortgage loan are required
            to be accompanied by a Prepayment Premium or Yield Maintenance
            Charge, including any contemporaneous period when defeasance is
            permitted;

      o     each ARD Loan in the trust fund is paid in full on its anticipated
            repayment date;

      o     in the case of the pooled mortgage loan secured by the mortgaged
            property identified on Appendix B to this prospectus supplement as
            Town Center Plaza, which pooled mortgage loan has two components,
            any principal prepayment is applied to those components on a pro
            rata basis according to their principal balances;

      o     except as otherwise assumed in the immediately preceding four
            bullets, prepayments are made on each of the pooled mortgage loans
            at the indicated CPRs (which apply to the pooled mortgage loans only
            (and not the related Non-Pooled Mortgage Loan(s)) in any Mortgage
            Loan Group)) set forth in the subject tables or other relevant part
            of this prospectus supplement, without regard to any limitations in
            those mortgage loans on partial voluntary principal prepayments;

      o     all prepayments on the mortgage loans are assumed to be accompanied
            by a full month's interest and no Prepayment Interest Shortfalls
            occur with respect to any mortgage loan;

      o     no Yield Maintenance Charges or Prepayment Premiums are collected in
            connection with any of the mortgage loans;

      o     no person or entity entitled thereto exercises its right of optional
            termination as described in this prospectus supplement under
            "Description of the Offered Certificates--Termination of the Series
            2007-PWR17 Pooling and Servicing Agreement";

      o     no pooled mortgage loan is required to be repurchased by a mortgage
            loan seller, as described under "Description of the Mortgage
            Pool--Cures, Repurchases and Substitutions" in this prospectus
            supplement;


                                      S-235



      o     payments on the offered certificates are made on the 11th day of
            each month, commencing in October 2007; and

      o     the offered certificates are settled with investors on September 27,
            2007.

      "Trust-Serviced Mortgage Loan Group" means the RRI Hotel Portfolio Loan
Group, the Fairlane Woods Loan Group, the Fairfield Inn - Chantilly, VA Loan
Group, the Hampton Inn - Woodbridge, VA Loan Group, the Graceland Shopping
Center Loan Group, the Parkwood Apartments Loan Group, as applicable.

      "Trust-Serviced Non-Pooled Mortgage Loan" means any of the RRI Hotel
Portfolio Non-Pooled Pari Passu Companion Loans, the Fairlane Woods Non-Pooled
Subordinate Loan, the Fairfield Inn - Chantilly, VA Non-Pooled Subordinate Loan,
the Hampton Inn - Woodbridge, VA Non-Pooled Subordinate Loan, the Graceland
Shopping Center Non-Pooled Subordinate Loan and the Parkwood Apartments
Non-Pooled Subordinate Loan.

      "Trust-Serviced Non-Pooled Noteholder" means any holder of a promissory
note evidencing a Trust-Serviced Non-Pooled Mortgage Loan.

      "Underwriter Exemption" means PTE 90-30 issued to Bear, Stearns & Co. Inc.
or PTE 90-24 issued to Morgan Stanley & Co. Incorporated, each as subsequently
amended by PTE 97-34, PTE 2000-58, PTE 2002-41 and PTE 2007-5 and as may be
subsequently amended after the closing date.

      "Underwritten Net Cash Flow" or "Underwritten NCF" means an estimate of
stabilized cash flow available for debt service. In general, it is the estimated
stabilized revenue derived from the use and operation of a mortgaged property,
consisting primarily of rental income, less the sum of (a) estimated stabilized
operating expenses (such as utilities, administrative expenses, repairs and
maintenance, management fees and advertising), (b) fixed expenses, such as
insurance, real estate taxes and, if applicable, ground lease payments, and (c)
reserves for capital expenditures, including tenant improvement costs and
leasing commissions. Underwritten Net Cash Flow generally does not reflect
interest expenses and non-cash items such as depreciation and amortization.

      "Underwritten Net Operating Income" or "Underwritten NOI" means an
estimate of the stabilized cash flow available for debt service before
deductions for capital expenditures, including tenant improvement costs and
leasing commissions. Underwritten Net Operating Income is generally estimated in
the same manner as Underwritten Net Cash Flow, except that no deduction is made
for capital expenditures, including tenant improvement costs and leasing
commissions.

      "Weighted Average Pool Pass-Through Rate" means, for each distribution
date, the weighted average of the respective Mortgage Pass-Through Rates with
respect to all of the pooled mortgage loans for that distribution date, weighted
on the basis of their respective Stated Principal Balances immediately prior to
that distribution date.

      "WFB" means Wells Fargo Bank, National Association.

      "Yield Maintenance Charge" means, with respect to any mortgage loan, any
premium, fee or other additional amount paid or payable, as the context
requires, by a borrower in connection with a principal prepayment on, or other
early collection of principal of, a mortgage loan, calculated, in whole or in
part, pursuant to a yield maintenance formula or otherwise pursuant to a formula
that reflects the lost interest, including any specified amount or specified
percentage of the amount prepaid which constitutes the minimum amount that such
Yield Maintenance Charge may be.


                                      S-236



                                   SCHEDULE I

                              AMORTIZATION SCHEDULE

                                TOWN CENTER PLAZA

       PERIOD         DATE          BALANCE ($)         PRINCIPAL ($)
      ---------    -----------     -------------      -----------------
          0          1/1/2006        12,488,388
          1          2/1/2006        12,488,388                --
          2          3/1/2006        12,488,388                --
          3          4/1/2006        12,488,388                --
          4          5/1/2006        12,488,388                --
          5          6/1/2006        12,488,388                --
          6          7/1/2006        12,488,388                --
          7          8/1/2006        12,488,388                --
          8          9/1/2006        12,488,388                --
          9         10/1/2006        12,488,388                --
         10         11/1/2006        12,488,388                --
         11         12/1/2006        12,488,388                --
         12          1/1/2007        12,488,388                --
         13          2/1/2007        12,471,529            16,859
         14          3/1/2007        12,448,653            22,876
         15          4/1/2007        12,431,599            17,054
         16          5/1/2007        12,412,489            19,110
         17          6/1/2007        12,395,256            17,232
         18          7/1/2007        12,375,973            19,283
         19          8/1/2007        16,670,174            17,412
         20          9/1/2007        16,647,270            22,904
         21         10/1/2007        16,621,566            25,704
         22         11/1/2007        16,598,419            23,147
         23         12/1/2007        16,572,479            25,940
         24          1/1/2008        16,549,087            23,392
         25          2/1/2008        16,525,578            23,509
         26          3/1/2008        16,496,619            28,959
         27          4/1/2008        16,472,848            23,771
         28          5/1/2008        16,446,301            26,547
         29          6/1/2008        16,422,279            24,022
         30          7/1/2008        16,395,487            26,792
         31          8/1/2008        16,371,211            24,276
         32          9/1/2008        16,346,814            24,397
         33         10/1/2008        16,319,657            27,157
         34         11/1/2008        16,295,002            24,655
         35         12/1/2008        16,267,595            27,407
         36          1/1/2009        16,242,681            24,915
         37          2/1/2009        16,217,641            25,039
         38          3/1/2009        16,184,627            33,014
         39          4/1/2009        16,159,298            25,329
         40          5/1/2009        16,131,235            28,063
         41          6/1/2009        16,105,639            25,596


                                       I-1



       PERIOD         DATE          BALANCE ($)         PRINCIPAL ($)
      ---------    -----------     -------------      -----------------
         42          7/1/2009        16,077,316            28,322
         43          8/1/2009        16,051,451            25,865
         44          9/1/2009        16,025,456            25,995
         45         10/1/2009        15,996,746            28,710
         46         11/1/2009        15,970,478            26,268
         47         12/1/2009        15,941,503            28,976
         48          1/1/2010        15,914,959            26,544
         49          2/1/2010        15,888,282            26,676
         50          3/1/2010        15,853,782            34,500
         51          4/1/2010        15,826,800            26,982
         52          5/1/2010        15,797,130            29,670
         53          6/1/2010        15,769,865            27,265
         54          7/1/2010        15,739,919            29,946
         55          8/1/2010        15,712,368            27,551
         56          9/1/2010        15,684,680            27,688
         57         10/1/2010        15,654,322            30,357
         58         11/1/2010        15,626,344            27,978
         59         12/1/2010        15,595,704            30,640
         60          1/1/2011        15,567,433            28,271
         61          2/1/2011        15,539,021            28,412
         62          3/1/2011        15,502,944            36,076
         63          4/1/2011        15,474,210            28,735
         64          5/1/2011        15,442,835            31,375
         65          6/1/2011        15,413,800            29,035
         66          7/1/2011        15,382,133            31,667
         67          8/1/2011        15,352,795            29,338
         68          9/1/2011        15,323,310            29,485
         69         10/1/2011        15,291,205            32,105
         70         11/1/2011        15,261,413            29,792
         71         12/1/2011        15,229,009            32,404
         72          1/1/2012        15,198,906            30,103
         73          2/1/2012        15,168,652            30,254
         74          3/1/2012        15,133,352            35,300
         75          4/1/2012        15,102,771            30,581
         76          5/1/2012        15,069,601            33,171
         77          6/1/2012        15,038,701            30,900
         78          7/1/2012        15,005,220            33,481
         79          8/1/2012        14,973,999            31,221
         80          9/1/2012        14,942,622            31,377
         81         10/1/2012        14,908,677            33,945
         82         11/1/2012        14,876,974            31,703
         83         12/1/2012        14,842,711            34,262
         84          1/1/2013        14,810,678            32,033
         85          2/1/2013        14,778,485            32,193
         86          3/1/2013        14,738,977            39,508
         87          4/1/2013        14,706,425            32,551
         88          5/1/2013        14,671,338            35,087
         89          6/1/2013        14,638,449            32,889
         90          7/1/2013        14,603,033            35,416


                                       I-2



       PERIOD         DATE          BALANCE ($)         PRINCIPAL ($)
      ---------    -----------     -------------      -----------------
         91          8/1/2013        14,569,803             33,231
         92          9/1/2013        14,536,406             33,397
         93         10/1/2013        14,500,497             35,909
         94         11/1/2013        14,466,754             33,743
         95         12/1/2013        14,430,508             36,246
         96          1/1/2014        14,396,416             34,093
         97          2/1/2014        14,362,153             34,263
         98          3/1/2014        14,320,766             41,387
         99          4/1/2014        14,286,125             34,641
        100          5/1/2014        14,249,006             37,119
        101          6/1/2014        14,214,006             34,999
        102          7/1/2014        14,176,538             37,468
        103          8/1/2014        14,141,177             35,361
        104          9/1/2014        14,105,639             35,538
        105         10/1/2014        14,067,647             37,992
        106         11/1/2014        14,031,741             35,906
        107         12/1/2014        13,993,392             38,349
        108          1/1/2015        13,957,115             36,277
        109          2/1/2015        13,920,657             36,458
        110          3/1/2015        13,877,278             43,379
        111          4/1/2015        13,840,421             36,857
        112          5/1/2015        13,801,147             39,274
        113          6/1/2015        13,763,909             37,237
        114          7/1/2015        13,724,265             39,644
        115          8/1/2015        13,686,644             37,621
        116          9/1/2015        13,648,834             37,809
        117         10/1/2015        13,608,634             40,201
        118         11/1/2015        13,570,434             38,199
        119         12/1/2015        13,529,855             40,580
        120          1/1/2016        13,491,262             38,593
        121          2/1/2016        13,452,476             38,786
        122          3/1/2016        13,409,155             43,321
        123          4/1/2016        13,369,959             39,196
        124          5/1/2016        13,328,410             41,549
        125          6/1/2016        13,288,810             39,599
        126          7/1/2016        13,246,868             41,942
        127          8/1/2016        13,206,862             40,007
        128          9/1/2016        13,166,655             40,207
        129         10/1/2016        13,124,123             42,533
        130         11/1/2016        13,083,502             40,620
        131         12/1/2016        13,040,568             42,935
        132          1/1/2017                --         13,040,568


                                       I-3



                      [THIS PAGE INTENTIONALLY LEFT BLANK.]




                                   SCHEDULE II

                      CLASS A-AB PLANNED PRINCIPAL BALANCES



                          CLASS A-AB                                CLASS A-AB                                  CLASS A-AB
                           PLANNED                                   PLANNED                                     PLANNED
                          PRINCIPAL                                 PRINCIPAL                                   PRINCIPAL
DISTRIBUTION DATE        BALANCE ($)         DISTRIBUTION DATE     BALANCE ($)          DISTRIBUTION DATE      BALANCE ($)
-----------------       --------------       -----------------    --------------        -----------------     --------------

October 2007            132,000,000.00       December 2010        132,000,000.00        February 2014          93,815,000.00
November 2007           132,000,000.00       January 2011         132,000,000.00        March 2014             90,763,000.00
December 2007           132,000,000.00       February 2011        132,000,000.00        April 2014             88,550,000.00
January 2008            132,000,000.00       March 2011           132,000,000.00        May 2014               86,042,000.00
February 2008           132,000,000.00       April 2011           132,000,000.00        June 2014              83,900,000.00
March 2008              132,000,000.00       May 2011             132,000,000.00        July 2014              81,400,000.00
April 2008              132,000,000.00       June 2011            132,000,000.00        August 2014            79,212,000.00
May 2008                132,000,000.00       July 2011            132,000,000.00        September 2014         76,989,000.00
June 2008               132,000,000.00       August 2011          132,000,000.00        October 2014           74,475,000.00
July 2008               132,000,000.00       September 2011       132,000,000.00        November 2014          72,229,000.00
August 2008             132,000,000.00       October 2011         132,000,000.00        December 2014          69,692,000.00
September 2008          132,000,000.00       November 2011        132,000,000.00        January 2015           67,421,000.00
October 2008            132,000,000.00       December 2011        132,000,000.00        February 2015          65,138,000.00
November 2008           132,000,000.00       January 2012         132,000,000.00        March 2015             62,009,000.00
December 2008           132,000,000.00       February 2012        132,000,000.00        April 2015             59,698,000.00
January 2009            132,000,000.00       March 2012           132,000,000.00        May 2015               57,099,000.00
February 2009           132,000,000.00       April 2012           132,000,000.00        June 2015              54,762,000.00
March 2009              132,000,000.00       May 2012             132,000,000.00        July 2015              35,772,000.00
April 2009              132,000,000.00       June 2012            132,000,000.00        August 2015            33,419,000.00
May 2009                132,000,000.00       July 2012            132,000,000.00        September 2015         31,054,000.00
June 2009               132,000,000.00       August 2012          132,000,000.00        October 2015           28,403,000.00
July 2009               132,000,000.00       September 2012       131,982,421.92        November 2015          26,012,000.00
August 2009             132,000,000.00       October 2012         129,691,000.00        December 2015          23,335,000.00
September 2009          132,000,000.00       November 2012        127,680,000.00        January 2016           20,918,000.00
October 2009            132,000,000.00       Dec 2012             125,367,000.00        February 2016          18,488,000.00
November 2009           132,000,000.00       January 2013         123,333,000.00        March 2016             15,502,000.00
December 2009           132,000,000.00       February 2013        121,289,000.00        April 2016             13,044,000.00
January 2010            132,000,000.00       March 2013           118,366,000.00        May 2016               10,302,000.00
February 2010           132,000,000.00       April 2013           116,296,000.00        June 2016               7,817,000.00
March 2010              132,000,000.00       May 2013             113,926,000.00        July 2016               5,050,000.00
April 2010              132,000,000.00       June 2013            111,833,000.00        August 2016             2,538,000.00
May 2010                132,000,000.00       July 2013            109,441,000.00        September 2016             13,000.00
June 2010               132,000,000.00       August 2013          107,325,000.00        October 2016                    0.00
July 2010               132,000,000.00       September 2013       105,198,000.00
August 2010             132,000,000.00       October 2013         102,773,000.00
September 2010          132,000,000.00       November 2013        100,623,000.00
October 2010            132,000,000.00       December 2013         98,175,000.00
November 2010           132,000,000.00       January 2014          96,001,000.00



                                      II-1



                      [THIS PAGE INTENTIONALLY LEFT BLANK.]



                               APPENDIX A (1) (2)
                            MORTGAGE POOL INFORMATION

MORTGAGE LOAN SELLERS



------------------------------------------------------------------------------------------------------------------------------------
                                                                        PERCENT
                                                                          BY                 WEIGHTED             WEIGHTED
                                                                       AGGREGATE   WEIGHTED   AVERAGE             AVERAGE   WEIGHTED
                                           NUMBER OF    AGGREGATE       CUT-OFF    AVERAGE   REMAINING  WEIGHTED  CUT-OFF   AVERAGE
                                           MORTGAGE    CUT-OFF DATE      DATE      MORTGAGE    TERM      AVERAGE    DATE    BALLOON
LOAN SELLER                                  LOANS     BALANCE ($)    BALANCE (%)  RATE (%)   (MOS.)    DSCR (X)  LTV (%)   LTV (%)
------------------------------------------------------------------------------------------------------------------------------------

Wells Fargo Bank, National Association        110      1,117,082,391     34.3       5.7656      104       1.39      71.2      66.9
Bear Stearns Commercial Mortgage, Inc.         48        707,854,716     21.7       6.1757      107       1.33      71.1      65.8
Principal Commercial Funding II, LLC           34        673,335,838     20.7       5.9943      115       1.31      60.6      57.1
Prudential Mortgage Capital Funding, LLC       46        489,239,422     15.0       6.0921      114       1.25      71.1      65.3
Nationwide Life Insurance Company              26        272,748,456      8.4       6.0715      114       1.30      69.5      62.0
------------------------------------------------------------------------------------------------------------------------------------
TOTAL/WEIGHTED AVERAGE:                       264     $3,260,260,823    100.0%      5.9765%     109       1.33X     68.8%     64.0%
====================================================================================================================================


CUT-OFF DATE BALANCES



------------------------------------------------------------------------------------------------------------------------------------
                                                                        PERCENT
                                                                          BY                 WEIGHTED             WEIGHTED
                                                                       AGGREGATE   WEIGHTED   AVERAGE             AVERAGE   WEIGHTED
                                           NUMBER OF    AGGREGATE       CUT-OFF    AVERAGE   REMAINING  WEIGHTED  CUT-OFF   AVERAGE
                                           MORTGAGE    CUT-OFF DATE      DATE      MORTGAGE    TERM      AVERAGE    DATE    BALLOON
CUT-OFF DATE BALANCE ($)                     LOANS     BALANCE ($)    BALANCE (%)  RATE (%)   (MOS.)    DSCR (X)  LTV (%)   LTV (%)
------------------------------------------------------------------------------------------------------------------------------------

850,000 - 2,000,000                            22         33,563,279      1.0       6.2403      118       1.30      63.3      55.6
2,000,001 - 3,000,000                          35         94,123,800      2.9       5.9638      115       1.38      66.0      57.6
3,000,001 - 5,000,000                          53        211,472,632      6.5       5.9038      116       1.40      67.2      60.3
5,000,001 - 7,000,000                          38        228,969,558      7.0       5.8785      112       1.33      70.2      65.0
7,000,001 - 9,000,000                          28        228,246,517      7.0       5.9784      106       1.32      68.8      62.3
9,000,001 - 11,000,000                         18        182,577,383      5.6       5.8389      110       1.36      67.6      62.5
11,000,001 - 13,000,000                        14        165,063,959      5.1       6.0019      116       1.32      69.8      63.4
13,000,001 - 15,000,000                        11        153,921,339      4.7       5.8692      118       1.66      61.8      58.7
15,000,001 - 17,000,000                         6         94,350,442      2.9       5.7940      111       1.30      71.4      62.5
17,000,001 - 19,000,000                         4         71,332,837      2.2       6.0310      119       1.17      66.5      61.4
19,000,001 - 21,000,000                         7        139,150,000      4.3       5.8775      101       1.22      72.5      68.6
21,000,001 - 31,000,000                        15        366,086,658     11.2       6.0169      113       1.30      68.9      62.8
31,000,001 - 61,000,000                         6        233,300,000      7.2       5.8004       99       1.24      73.2      71.2
61,000,001 - 80,000,000                         1         70,300,000      2.2       6.4200       58       1.49      77.4      77.4
80,000,001 - 100,000,000                        1        100,000,000      3.1       5.5800      120       1.39      49.5      41.5
100,000,001 - 247,302,419                       5        887,802,419     27.2       6.1217      109       1.31      70.4      67.1
------------------------------------------------------------------------------------------------------------------------------------
TOTAL/WEIGHTED AVERAGE:                       264     $3,260,260,823    100.0%      5.9765%     109       1.33X     68.8%     64.0%
====================================================================================================================================


Minimum: $850,000
Maximum: $247,302,419
Average: $12,349,473

(1) For purposes of the free writing prospectus supplement and this Appendix A,
the $247,302,419 DRA / Colonial Office Portfolio pooled mortgage loan
represented as Note A-2 is an 33.3% pari passu interest in the $741,907,256
first mortgage which is split into three pari passu notes. All LTV and DSCR
figures in this table are based on the total $741,907,256 first mortgage loan.
The $186,000,000 RRI Hotel Portfolio pooled mortgage loan is an 40.0% pari passu
interest in the $465,000,000 first mortgage which is split into three pari passu
notes. All LTV and DSCR figures in this table are based on the total
$465,000,000 first mortgage loan. The $112,500,000 1101 New York Avenue pooled
mortgage loan is an 50.0% pari passu interest in the $225,000,000 first mortgage
which is split into two pari passu notes. All LTV and DSCR figures in this table
are based on the total $225,000,000 first mortgage loan. In addition, the
$40,000,000 32 Sixth Avenue pooled mortgage loan represented as Note A-2 is an
11.1% pari passu interest in the $360,000,000 first mortgage which is split into
two pari passu notes. All LTV and DSCR figures in this table are based on the
total $360,000,000 first mortgage loan.

(2) All DSCR figures in this table are based on the amortizing debt service when
applicable.


                                       A-1



                               APPENDIX A (1) (2)
                            MORTGAGE POOL INFORMATION

STATES



------------------------------------------------------------------------------------------------------------------------------------
                                                                        PERCENT
                                                                          BY                 WEIGHTED             WEIGHTED
                                                                       AGGREGATE   WEIGHTED   AVERAGE             AVERAGE   WEIGHTED
                                           NUMBER OF    AGGREGATE       CUT-OFF    AVERAGE   REMAINING  WEIGHTED  CUT-OFF   AVERAGE
                                           MORTGAGED   CUT-OFF DATE      DATE      MORTGAGE    TERM      AVERAGE    DATE    BALLOON
STATE                                      PROPERTIES  BALANCE ($)    BALANCE (%)  RATE (%)   (MOS.)    DSCR (X)  LTV (%)   LTV (%)
------------------------------------------------------------------------------------------------------------------------------------

California                                     64        420,551,951     12.9       5.8354      112       1.54      62.6      57.8
Northern California                            29        212,296,239      6.5       5.8974      112       1.49      65.2      60.0
Southern California                            35        208,255,713      6.4       5.7723      112       1.59      59.9      55.6
Texas                                          23        389,041,603     11.9       6.1141      112       1.25      67.1      65.4
New York                                       31        316,159,343      9.7       5.8425      114       1.27      61.8      55.6
Florida                                        21        207,432,383      6.4       5.8029       89       1.37      76.5      74.9
Washington                                      8        154,501,331      4.7       6.1851      119       1.36      66.2      60.7
District of Columbia                            2        133,000,000      4.1       5.8045      109       1.09      69.3      65.4
Arizona                                        14        118,282,228      3.6       5.9319      119       1.29      70.9      63.4
Pennsylvania                                   18        105,518,881      3.2       6.1525      114       1.31      72.2      63.5
Michigan                                       18        100,205,224      3.1       6.0639      114       1.37      71.8      64.8
New Jersey                                      9         91,830,207      2.8       5.9564      119       1.40      66.1      60.0
Virginia                                       13         87,260,886      2.7       5.9231      118       1.32      73.7      68.6
Alabama                                        10         81,398,524      2.5       5.7071       90       1.38      79.2      77.8
Maryland                                       20         75,403,780      2.3       6.0887      107       1.39      67.1      63.6
Georgia                                         7         73,207,346      2.2       6.0970       99       1.31      75.9      73.1
Illinois                                       12         64,235,137      2.0       6.1708      119       1.42      67.9      61.4
Ohio                                           16         63,497,524      1.9       5.9415      118       1.32      66.0      61.4
Minnesota                                       6         61,831,409      1.9       6.3486       71       1.42      77.0      74.6
Indiana                                         9         60,047,270      1.8       5.8970      118       1.28      75.3      68.9
Oregon                                          6         60,010,738      1.8       5.8526      118       1.21      71.2      61.5
Massachusetts                                  11         54,131,258      1.7       6.1927      108       1.23      71.9      67.2
South Carolina                                  4         52,804,833      1.6       5.9369       78       1.31      76.3      75.5
Kentucky                                       18         52,449,295      1.6       6.3038      119       1.19      66.2      52.9
Connecticut                                     5         51,571,851      1.6       6.1555      118       1.28      69.6      65.7
Colorado                                        3         50,700,000      1.6       5.8740      119       1.33      69.5      67.4
Utah                                            7         49,280,552      1.5       5.9982      118       1.34      68.1      62.2
Nevada                                          4         40,647,122      1.2       6.0402      114       1.20      70.5      65.8
Wisconsin                                       7         39,681,043      1.2       5.6717       73       1.46      65.8      61.4
Oklahoma                                        3         39,600,000      1.2       6.1212      119       1.22      74.9      67.3
North Carolina                                  6         31,144,560      1.0       5.9920      108       1.34      66.9      57.5
Arkansas                                        2         27,325,000      0.8       6.3737       70       1.43      77.6      76.2
Kansas                                          4         27,068,604      0.8       6.0310      100       1.50      63.8      54.5
Missouri                                        2         21,955,294      0.7       5.8196      117       1.20      78.8      72.9
Delaware                                        2         16,644,142      0.5       5.9337      118       1.20      71.9      61.8
New Hampshire                                   3          9,627,308      0.3       5.9904      117       1.24      73.5      64.6
North Dakota                                    1          7,593,584      0.2       5.9300      119       1.21      79.1      67.1
Louisiana                                       3          6,808,152      0.2       6.4428      120       1.44      71.0      62.1
New Mexico                                      1          5,744,954      0.2       5.7800      119       1.17      78.7      66.5
Tennessee                                       2          5,597,588      0.2       5.9726      118       1.33      73.7      62.7
West Virginia                                   2          2,819,915      0.1       6.7230      120       1.38      70.6      61.2
Iowa                                            1          2,800,000      0.1       6.5800      119       1.62      70.0      64.0
Montana                                         1            850,000      0.0       6.4100      119       1.27      70.2      62.9
------------------------------------------------------------------------------------------------------------------------------------
TOTAL/WEIGHTED AVERAGE:                       399     $3,260,260,823    100.0%      5.9765%     109       1.33X     68.8%     64.0%
====================================================================================================================================


(1) For purposes of the free writing prospectus supplement and this Appendix A,
the $247,302,419 DRA / Colonial Office Portfolio pooled mortgage loan
represented as Note A-2 is an 33.3% pari passu interest in the $741,907,256
first mortgage which is split into three pari passu notes. All LTV and DSCR
figures in this table are based on the total $741,907,256 first mortgage loan.
The $186,000,000 RRI Hotel Portfolio pooled mortgage loan is an 40.0% pari passu
interest in the $465,000,000 first mortgage which is split into three pari passu
notes. All LTV and DSCR figures in this table are based on the total
$465,000,000 first mortgage loan. The $112,500,000 1101 New York Avenue pooled
mortgage loan is an 50.0% pari passu interest in the $225,000,000 first mortgage
which is split into two pari passu notes. All LTV and DSCR figures in this table
are based on the total $225,000,000 first mortgage loan. In addition, the
$40,000,000 32 Sixth Avenue pooled mortgage loan represented as Note A-2 is an
11.1% pari passu interest in the $360,000,000 first mortgage which is split into
two pari passu notes. All LTV and DSCR figures in this table are based on the
total $360,000,000 first mortgage loan.

(2) All DSCR figures in this table are based on the amortizing debt service when
applicable.


                                       A-2



                               APPENDIX A (1) (2)
                            MORTGAGE POOL INFORMATION

PROPERTY TYPES



------------------------------------------------------------------------------------------------------------------------------------
                                                                        PERCENT
                                                                          BY                 WEIGHTED             WEIGHTED
                                                                       AGGREGATE   WEIGHTED   AVERAGE             AVERAGE   WEIGHTED
                                           NUMBER OF    AGGREGATE       CUT-OFF    AVERAGE   REMAINING  WEIGHTED  CUT-OFF   AVERAGE
                                           MORTGAGED   CUT-OFF DATE      DATE      MORTGAGE    TERM      AVERAGE    DATE    BALLOON
PROPERTY TYPE                              PROPERTIES   BALANCE ($)   BALANCE (%)  RATE (%)   (MOS.)    DSCR (X)  LTV (%)   LTV (%)
------------------------------------------------------------------------------------------------------------------------------------

Office                                         90      1,239,628,128     38.0       5.9661      110       1.29      69.1      65.4
Retail                                         91        663,232,603     20.3       5.8359      111       1.32      70.2      65.6
Hospitality                                   100        484,893,654     14.9       6.3362      105       1.45      70.9      64.2
Multifamily                                    41        308,665,842      9.5       5.9325      107       1.25      71.1      66.8
Mixed Use                                      17        228,647,204      7.0       5.7975      117       1.42      59.0      53.1
Industrial                                     35        218,118,887      6.7       5.8738      113       1.29      67.2      61.1
Other                                           6         44,218,756      1.4       6.0584      111       1.38      68.7      62.1
Self Storage                                   14         42,895,981      1.3       6.2242      110       1.30      69.5      57.5
Manufactured Housing Community                  5         29,959,767      0.9       5.7833       72       2.11      57.8      55.6
------------------------------------------------------------------------------------------------------------------------------------
TOTAL/WEIGHTED AVERAGE:                       399     $3,260,260,823    100.0%      5.9765%     109       1.33X     68.8%     64.0%
====================================================================================================================================


MORTGAGE RATES



------------------------------------------------------------------------------------------------------------------------------------
                                                                        PERCENT
                                                                          BY                 WEIGHTED             WEIGHTED
                                                                       AGGREGATE   WEIGHTED   AVERAGE             AVERAGE   WEIGHTED
                                           NUMBER OF    AGGREGATE       CUT-OFF    AVERAGE   REMAINING  WEIGHTED  CUT-OFF   AVERAGE
                                           MORTGAGE    CUT-OFF DATE      DATE      MORTGAGE    TERM      AVERAGE    DATE    BALLOON
MORTGAGE RATE (%)                            LOANS     BALANCE ($)    BALANCE (%)  RATE (%)   (MOS.)    DSCR (X)  LTV (%)   LTV (%)
------------------------------------------------------------------------------------------------------------------------------------

5.3560% - 5.5000%                              10         73,418,728      2.3       5.4259      111       2.01      53.9      49.5
5.5001% - 5.7500%                              68      1,160,611,780     35.6       5.6521      108       1.37      69.2      65.2
5.7501% - 6.0000%                              88        664,161,268     20.4       5.8682      108       1.30      70.2      64.7
6.0001% - 6.2500%                              53        674,573,111     20.7       6.1737      115       1.23      67.2      63.7
6.2501% - 6.8700%                              45        687,495,936     21.1       6.4939      108       1.33      70.1      63.2
------------------------------------------------------------------------------------------------------------------------------------
TOTAL/WEIGHTED AVERAGE:                       264     $3,260,260,823    100.0%      5.9765%     109       1.33X     68.8%     64.0%
====================================================================================================================================


Minimum: 5.3560%
Maximum: 6.8700%
Weighted Average: 5.9765%

REMAINING TERMS TO STATED MATURITY OR ARD



------------------------------------------------------------------------------------------------------------------------------------
                                                                        PERCENT
                                                                          BY                 WEIGHTED             WEIGHTED
                                                                       AGGREGATE   WEIGHTED   AVERAGE             AVERAGE   WEIGHTED
                                           NUMBER OF    AGGREGATE       CUT-OFF    AVERAGE   REMAINING  WEIGHTED  CUT-OFF   AVERAGE
REMAINING TERM TO                          MORTGAGE    CUT-OFF DATE      DATE      MORTGAGE    TERM      AVERAGE    DATE    BALLOON
STATED MATURITY OR ARD (MOS.)                LOANS     BALANCE ($)    BALANCE (%)  RATE (%)   (MOS.)    DSCR (X)  LTV (%)   LTV (%)
------------------------------------------------------------------------------------------------------------------------------------

53 - 60                                        16        259,999,675      8.0       6.1267       58       1.40      71.7      71.1
61 - 84                                        10        371,300,356     11.4       5.7141       82       1.37      78.0      77.1
85 - 120                                      237      2,625,366,997     80.5       5.9988      118       1.32      67.3      61.5
121 - 142                                       1          3,593,795      0.1       5.8600      142       1.47      60.9      49.0
------------------------------------------------------------------------------------------------------------------------------------
TOTAL/WEIGHTED AVERAGE:                       264     $3,260,260,823    100.0%      5.9765%     109       1.33X     68.8%     64.0%
====================================================================================================================================


Minimum: 53 mos.
Maximum: 142 mos.
Weighted Average: 109 mos.

(1) For purposes of the free writing prospectus supplement and this Appendix A,
the $247,302,419 DRA / Colonial Office Portfolio pooled mortgage loan
represented as Note A-2 is an 33.3% pari passu interest in the $741,907,256
first mortgage which is split into three pari passu notes. All LTV and DSCR
figures in this table are based on the total $741,907,256 first mortgage loan.
The $186,000,000 RRI Hotel Portfolio pooled mortgage loan is an 40.0% pari passu
interest in the $465,000,000 first mortgage which is split into three pari passu
notes. All LTV and DSCR figures in this table are based on the total
$465,000,000 first mortgage loan. The $112,500,000 1101 New York Avenue pooled
mortgage loan is an 50.0% pari passu interest in the $225,000,000 first mortgage
which is split into two pari passu notes. All LTV and DSCR figures in this table
are based on the total $225,000,000 first mortgage loan. In addition, the
$40,000,000 32 Sixth Avenue pooled mortgage loan represented as Note A-2 is an
11.1% pari passu interest in the $360,000,000 first mortgage which is split into
two pari passu notes. All LTV and DSCR figures in this table are based on the
total $360,000,000 first mortgage loan.

(2) All DSCR figures in this table are based on the amortizing debt service when
applicable.


                                       A-3



                               APPENDIX A (1) (2)
                            MORTGAGE POOL INFORMATION

DEBT SERVICE COVERAGE RATIOS



------------------------------------------------------------------------------------------------------------------------------------
                                                                        PERCENT
                                                                          BY                 WEIGHTED             WEIGHTED
                                                                       AGGREGATE   WEIGHTED   AVERAGE             AVERAGE   WEIGHTED
                                           NUMBER OF    AGGREGATE       CUT-OFF    AVERAGE   REMAINING  WEIGHTED  CUT-OFF   AVERAGE
                                           MORTGAGE    CUT-OFF DATE      DATE      MORTGAGE    TERM      AVERAGE    DATE    BALLOON
DEBT SERVICE COVERAGE RATIO (X)              LOANS     BALANCE ($)    BALANCE (%)  RATE (%)   (MOS.)    DSCR (X)  LTV (%)   LTV (%)
------------------------------------------------------------------------------------------------------------------------------------

1.04 - 1.20                                    98        960,573,642     29.5       5.9441      114       1.14      72.6      65.9
1.21 - 1.30                                    77        916,596,202     28.1       6.0423      108       1.24      68.3      64.3
1.31 - 1.40                                    30        602,908,568     18.5       6.1772      119       1.36      66.6      59.9
1.41 - 1.50                                    19        487,438,829     15.0       5.8241       91       1.45      74.4      72.8
1.51 - 1.60                                    14         98,661,063      3.0       5.7108       95       1.55      67.3      64.8
1.61 - 1.70                                     6         30,540,057      0.9       6.0805      119       1.66      60.9      54.9
1.71 - 1.80                                     2         11,387,156      0.3       5.6435      119       1.75      45.7      37.8
1.81 - 1.90                                     3         27,683,771      0.8       5.9250      109       1.85      54.2      53.8
1.91 - 2.00                                     2         13,274,308      0.4       5.4074      118       1.94      43.5      36.4
2.01 - 2.10                                     4         36,997,147      1.1       5.6552      118       2.08      46.1      45.0
2.11 - 2.20                                     1          6,986,784      0.2       5.5000      118       2.20      59.7      50.1
2.21 - 2.30                                     1          6,192,484      0.2       6.2600      119       2.22      38.0      29.8
2.31 - 2.50                                     1         14,000,000      0.4       5.5600      118       2.40      51.9      48.3
2.51 - 3.00                                     3         30,031,351      0.9       5.4586      115       2.75      34.7      32.0
3.01 - 4.03                                     3         16,989,464      0.5       5.6605       89       3.42      28.9      27.2
------------------------------------------------------------------------------------------------------------------------------------
TOTAL/WEIGHTED AVERAGE:                       264     $3,260,260,823    100.0%      5.9765%     109       1.33X     68.8%     64.0%
====================================================================================================================================


Minimum: 1.04x
Maximum: 4.03x
Weighted Average: 1.33x

CUT-OFF DATE LOAN-TO-VALUE RATIOS



------------------------------------------------------------------------------------------------------------------------------------
                                                                        PERCENT
                                                                          BY                 WEIGHTED             WEIGHTED
                                                                       AGGREGATE   WEIGHTED   AVERAGE             AVERAGE   WEIGHTED
                                           NUMBER OF    AGGREGATE       CUT-OFF    AVERAGE   REMAINING  WEIGHTED  CUT-OFF   AVERAGE
                                           MORTGAGE    CUT-OFF DATE      DATE      MORTGAGE    TERM      AVERAGE    DATE    BALLOON
CUT-OFF DATE LOAN-TO-VALUE RATIO (%)         LOANS     BALANCE ($)    BALANCE (%)  RATE (%)   (MOS.)    DSCR (X)  LTV (%)   LTV (%)
------------------------------------------------------------------------------------------------------------------------------------

24.6% - 40.0%                                   7         53,213,299      1.6       5.6164      107       2.90      33.2      30.2
40.1% - 45.0%                                   6         31,309,000      1.0       5.5593      119       1.83      42.7      35.0
45.1% - 50.0%                                   7        169,577,586      5.2       5.6342      119       1.55      48.2      43.0
50.1% - 55.0%                                   7         33,229,070      1.0       5.7310      118       1.90      52.7      48.6
55.1% - 60.0%                                  19         97,144,592      3.0       5.9431      112       1.42      57.6      51.4
60.1% - 65.0%                                  33        490,502,989     15.0       6.1411      114       1.27      62.4      59.8
65.1% - 70.0%                                  49        541,618,280     16.6       6.0438      113       1.30      67.2      61.5
70.1% - 75.0%                                  70        879,884,064     27.0       6.0951      115       1.26      71.8      65.3
75.1% - 80.0%                                  66        963,781,943     29.6       5.8521       97       1.28      78.4      74.6
------------------------------------------------------------------------------------------------------------------------------------
TOTAL/WEIGHTED AVERAGE:                       264     $3,260,260,823    100.0%      5.9765%     109       1.33X     68.8%     64.0%
====================================================================================================================================


Minimum: 24.6%
Maximum: 80.0%
Weighted Average: 68.8%

(1) For purposes of the free writing prospectus supplement and this Appendix A,
the $247,302,419 DRA / Colonial Office Portfolio pooled mortgage loan
represented as Note A-2 is an 33.3% pari passu interest in the $741,907,256
first mortgage which is split into three pari passu notes. All LTV and DSCR
figures in this table are based on the total $741,907,256 first mortgage loan.
The $186,000,000 RRI Hotel Portfolio pooled mortgage loan is an 40.0% pari passu
interest in the $465,000,000 first mortgage which is split into three pari passu
notes. All LTV and DSCR figures in this table are based on the total
$465,000,000 first mortgage loan. The $112,500,000 1101 New York Avenue pooled
mortgage loan is an 50.0% pari passu interest in the $225,000,000 first mortgage
which is split into two pari passu notes. All LTV and DSCR figures in this table
are based on the total $225,000,000 first mortgage loan. In addition, the
$40,000,000 32 Sixth Avenue pooled mortgage loan represented as Note A-2 is an
11.1% pari passu interest in the $360,000,000 first mortgage which is split into
two pari passu notes. All LTV and DSCR figures in this table are based on the
total $360,000,000 first mortgage loan.

(2) All DSCR figures in this table are based on the amortizing debt service when
applicable.


                                       A-4



                               APPENDIX A (1) (2)
                            MORTGAGE POOL INFORMATION

BALLOON LOAN-TO-VALUE RATIOS



------------------------------------------------------------------------------------------------------------------------------------
                                                                        PERCENT
                                                                          BY                 WEIGHTED             WEIGHTED
                                                                       AGGREGATE   WEIGHTED   AVERAGE             AVERAGE   WEIGHTED
                                           NUMBER OF    AGGREGATE       CUT-OFF    AVERAGE   REMAINING  WEIGHTED  CUT-OFF   AVERAGE
                                           MORTGAGE    CUT-OFF DATE      DATE      MORTGAGE    TERM      AVERAGE    DATE    BALLOON
BALLOON LOAN-TO-VALUE RATIO (%)              LOANS     BALANCE ($)    BALANCE (%)  RATE (%)   (MOS.)    DSCR (X)  LTV (%)   LTV (%)
------------------------------------------------------------------------------------------------------------------------------------

23.6% - 30.0%                                   6         35,218,040      1.1       5.6862      116       2.75      32.0      26.8
30.1% - 35.0%                                   2         16,776,620      0.5       5.5498       90       2.37      38.0      31.3
35.1% - 40.0%                                   5         32,571,454      1.0       5.5112      118       2.35      41.5      37.3
40.1% - 45.0%                                   7        152,051,452      4.7       5.7753      120       1.34      51.4      42.2
45.1% - 50.0%                                  16        145,356,019      4.5       5.7493      118       1.65      54.6      48.1
50.1% - 55.0%                                  29        141,444,489      4.3       5.9853      114       1.38      62.4      53.2
55.1% - 60.0%                                  28        179,603,066      5.5       6.1200      116       1.26      66.8      57.6
60.1% - 65.0%                                  57      1,009,901,481     31.0       6.2262      116       1.29      67.0      62.1
65.1% - 70.0%                                  59        636,994,855     19.5       5.8919      114       1.20      72.9      67.3
70.1% - 75.0%                                  42        415,257,926     12.7       5.8696      110       1.26      76.3      72.7
75.1% - 79.5%                                  13        495,085,419     15.2       5.8051       80       1.38      78.7      78.6
------------------------------------------------------------------------------------------------------------------------------------
TOTAL/WEIGHTED AVERAGE:                       264     $3,260,260,823    100.0%      5.9765%     109       1.33X     68.8%     64.0%
====================================================================================================================================


Minimum: 23.6%
Maximum: 79.5%
Weighted Average: 64.0%

(1) For purposes of the free writing prospectus supplement and this Appendix A,
the $247,302,419 DRA / Colonial Office Portfolio pooled mortgage loan
represented as Note A-2 is an 33.3% pari passu interest in the $741,907,256
first mortgage which is split into three pari passu notes. All LTV and DSCR
figures in this table are based on the total $741,907,256 first mortgage loan.
The $186,000,000 RRI Hotel Portfolio pooled mortgage loan is an 40.0% pari passu
interest in the $465,000,000 first mortgage which is split into three pari passu
notes. All LTV and DSCR figures in this table are based on the total
$465,000,000 first mortgage loan. The $112,500,000 1101 New York Avenue pooled
mortgage loan is an 50.0% pari passu interest in the $225,000,000 first mortgage
which is split into two pari passu notes. All LTV and DSCR figures in this table
are based on the total $225,000,000 first mortgage loan. In addition, the
$40,000,000 32 Sixth Avenue pooled mortgage loan represented as Note A-2 is an
11.1% pari passu interest in the $360,000,000 first mortgage which is split into
two pari passu notes. All LTV and DSCR figures in this table are based on the
total $360,000,000 first mortgage loan.

(2) All DSCR figures in this table are based on the amortizing debt service when
applicable.


                                       A-5



                               APPENDIX A (1) (2)
                                     GROUP 1
                            MORTGAGE POOL INFORMATION

MORTGAGE LOAN SELLERS



------------------------------------------------------------------------------------------------------------------------------------
                                                                        PERCENT
                                                                          BY                 WEIGHTED             WEIGHTED
                                                                       AGGREGATE   WEIGHTED   AVERAGE             AVERAGE   WEIGHTED
                                           NUMBER OF    AGGREGATE       CUT-OFF    AVERAGE   REMAINING  WEIGHTED  CUT-OFF   AVERAGE
                                           MORTGAGE    CUT-OFF DATE      DATE      MORTGAGE    TERM      AVERAGE    DATE    BALLOON
LOAN SELLER                                  LOANS     BALANCE ($)    BALANCE (%)  RATE (%)   (MOS.)    DSCR (X)  LTV (%)   LTV (%)
------------------------------------------------------------------------------------------------------------------------------------

Wells Fargo Bank, National Association         93        997,356,901     34.4       5.7583      105       1.39      71.3      67.0
Principal Commercial Funding II, LLC           26        625,417,767     21.6       6.0122      115       1.30      60.6      57.0
Bear Stearns Commercial Mortgage, Inc.         38        615,318,716     21.2       6.1973      108       1.35      71.4      65.6
Prudential Mortgage Capital Funding, LLC       39        419,357,930     14.5       6.0890      114       1.27      71.1      65.4
Nationwide Life Insurance Company              22        238,483,900      8.2       6.0797      114       1.30      68.7      61.1
------------------------------------------------------------------------------------------------------------------------------------
TOTAL/WEIGHTED AVERAGE:                       218     $2,895,935,214    100.0%      5.9808%     110       1.34X     68.8%     63.8%
====================================================================================================================================


CUT-OFF DATE BALANCES



------------------------------------------------------------------------------------------------------------------------------------
                                                                        PERCENT
                                                                          BY                 WEIGHTED             WEIGHTED
                                                                       AGGREGATE   WEIGHTED   AVERAGE             AVERAGE   WEIGHTED
                                           NUMBER OF    AGGREGATE       CUT-OFF    AVERAGE   REMAINING  WEIGHTED  CUT-OFF   AVERAGE
                                           MORTGAGE    CUT-OFF DATE      DATE      MORTGAGE    TERM      AVERAGE    DATE    BALLOON
CUT-OFF DATE BALANCE ($)                     LOANS     BALANCE ($)    BALANCE (%)  RATE (%)   (MOS.)    DSCR (X)  LTV (%)   LTV (%)
------------------------------------------------------------------------------------------------------------------------------------

935,000 - 2,000,000                            14         21,978,982      0.8       6.3184      118       1.31      64.5      57.4
2,000,001 - 3,000,000                          32         86,057,740      3.0       5.9616      115       1.39      65.1      56.8
3,000,001 - 5,000,000                          47        186,838,697      6.5       5.9101      115       1.33      68.2      61.1
5,000,001 - 7,000,000                          28        169,285,896      5.8       5.8573      116       1.39      69.8      64.4
7,000,001 - 9,000,000                          20        163,777,629      5.7       6.0034      107       1.28      69.2      62.1
9,000,001 - 11,000,000                         14        143,086,445      4.9       5.8028      112       1.41      67.2      61.8
11,000,001 - 13,000,000                        12        142,266,129      4.9       6.0364      116       1.33      69.7      62.8
13,000,001 - 15,000,000                        10        139,421,339      4.8       5.8824      118       1.64      63.2      59.8
15,000,001 - 17,000,000                         6         94,350,442      3.3       5.7940      111       1.30      71.4      62.5
17,000,001 - 19,000,000                         4         71,332,837      2.5       6.0310      119       1.17      66.5      61.4
19,000,001 - 21,000,000                         7        139,150,000      4.8       5.8775      101       1.22      72.5      68.6
21,000,001 - 31,000,000                        12        293,786,658     10.1       5.9676      111       1.34      68.5      62.2
31,000,001 - 61,000,000                         5        186,500,000      6.4       5.8322      103       1.26      71.6      69.2
61,000,001 - 80,000,000                         1         70,300,000      2.4       6.4200       58       1.49      77.4      77.4
80,000,001 - 100,000,000                        1        100,000,000      3.5       5.5800      120       1.39      49.5      41.5
100,000,001 - 247,302,419                       5        887,802,419     30.7       6.1217      109       1.31      70.4      67.1
------------------------------------------------------------------------------------------------------------------------------------
TOTAL/WEIGHTED AVERAGE:                       218     $2,895,935,214    100.0%      5.9808%     110       1.34X     68.8%     63.8%
====================================================================================================================================


Minimum: $935,000
Maximum: $247,302,419
Average: $13,284,106

(1) For purposes of the free writing prospectus supplement and this Appendix A,
the $247,302,419 DRA / Colonial Office Portfolio pooled mortgage loan
represented as Note A-2 is an 33.3% pari passu interest in the $741,907,256
first mortgage which is split into three pari passu notes. All LTV and DSCR
figures in this table are based on the total $741,907,256 first mortgage loan.
The $186,000,000 RRI Hotel Portfolio pooled mortgage loan is an 40.0% pari passu
interest in the $465,000,000 first mortgage which is split into three pari passu
notes. All LTV and DSCR figures in this table are based on the total
$465,000,000 first mortgage loan. The $112,500,000 1101 New York Avenue pooled
mortgage loan is an 50.0% pari passu interest in the $225,000,000 first mortgage
which is split into two pari passu notes. All LTV and DSCR figures in this table
are based on the total $225,000,000 first mortgage loan. In addition, the
$40,000,000 32 Sixth Avenue pooled mortgage loan represented as Note A-2 is an
11.1% pari passu interest in the $360,000,000 first mortgage which is split into
two pari passu notes. All LTV and DSCR figures in this table are based on the
total $360,000,000 first mortgage loan.

(2) All DSCR figures in this table are based on the amortizing debt service when
applicable.


                                       A-6



                               APPENDIX A (1) (2)
                                     GROUP 1
                            MORTGAGE POOL INFORMATION

STATES



------------------------------------------------------------------------------------------------------------------------------------
                                                                        PERCENT
                                                                          BY                 WEIGHTED             WEIGHTED
                                                                       AGGREGATE   WEIGHTED   AVERAGE             AVERAGE   WEIGHTED
                                           NUMBER OF    AGGREGATE       CUT-OFF    AVERAGE   REMAINING  WEIGHTED  CUT-OFF   AVERAGE
                                           MORTGAGED   CUT-OFF DATE      DATE      MORTGAGE    TERM      AVERAGE    DATE    BALLOON
STATE                                      PROPERTIES  BALANCE ($)    BALANCE (%)  RATE (%)   (MOS.)    DSCR (X)  LTV (%)   LTV (%)
------------------------------------------------------------------------------------------------------------------------------------

California                                     51        349,616,460     12.1       5.8423      112       1.55      62.0      57.0
Northern California                            23        176,855,538      6.1       5.9124      111       1.54      64.0      58.9
Southern California                            28        172,760,922      6.0       5.7705      114       1.57      59.9      54.9
Texas                                          21        340,247,141     11.7       6.1763      116       1.26      65.4      63.6
New York                                       26        262,759,343      9.1       5.7832      117       1.29      61.0      54.1
Florida                                        21        207,432,383      7.2       5.8029       89       1.37      76.5      74.9
Washington                                      7        148,701,331      5.1       6.2025      119       1.36      66.1      60.6
District of Columbia                            2        133,000,000      4.6       5.8045      109       1.09      69.3      65.4
Pennsylvania                                   18        105,518,881      3.6       6.1525      114       1.31      72.2      63.5
Arizona                                        12         99,992,849      3.5       5.9643      119       1.21      74.5      66.1
New Jersey                                      9         91,830,207      3.2       5.9564      119       1.40      66.1      60.0
Alabama                                        10         81,398,524      2.8       5.7071       90       1.38      79.2      77.8
Virginia                                       10         74,365,129      2.6       5.8660      118       1.34      74.7      69.9
Maryland                                       18         66,233,477      2.3       6.1406      106       1.42      65.4      62.4
Georgia                                         6         65,107,346      2.2       6.0693       97       1.32      76.1      73.6
Minnesota                                       6         61,831,409      2.1       6.3486       71       1.42      77.0      74.6
Ohio                                           15         60,352,968      2.1       5.9462      118       1.33      65.3      61.2
Illinois                                       11         60,115,137      2.1       6.1797      119       1.43      67.1      60.5
Indiana                                         9         60,047,270      2.1       5.8970      118       1.28      75.3      68.9
Colorado                                        3         50,700,000      1.8       5.8740      119       1.33      69.5      67.4
Utah                                            7         49,280,552      1.7       5.9982      118       1.34      68.1      62.2
Michigan                                       14         44,335,759      1.5       5.9785      118       1.29      73.9      66.0
Oregon                                          4         43,619,801      1.5       5.8809      118       1.23      72.5      62.8
Connecticut                                     4         43,435,851      1.5       6.1172      118       1.29      68.3      64.9
Massachusetts                                   8         41,432,242      1.4       6.2232      119       1.22      71.8      66.2
South Carolina                                  3         41,304,833      1.4       6.0349       67       1.26      77.5      76.4
Nevada                                          4         40,647,122      1.4       6.0402      114       1.20      70.5      65.8
Wisconsin                                       7         39,681,043      1.4       5.6717       73       1.46      65.8      61.4
Oklahoma                                        3         39,600,000      1.4       6.1212      119       1.22      74.9      67.3
Kentucky                                       16         35,267,803      1.2       6.4554      119       1.23      65.4      49.1
North Carolina                                  6         31,144,560      1.1       5.9920      108       1.34      66.9      57.5
Kansas                                          3         25,519,851      0.9       6.0262       99       1.52      63.9      54.5
Missouri                                        2         21,955,294      0.8       5.8196      117       1.20      78.8      72.9
Arkansas                                        1         21,825,000      0.8       6.4200       58       1.49      77.4      77.4
Delaware                                        2         16,644,142      0.6       5.9337      118       1.20      71.9      61.8
New Hampshire                                   3          9,627,308      0.3       5.9904      117       1.24      73.5      64.6
North Dakota                                    1          7,593,584      0.3       5.9300      119       1.21      79.1      67.1
Louisiana                                       3          6,808,152      0.2       6.4428      120       1.44      71.0      62.1
New Mexico                                      1          5,744,954      0.2       5.7800      119       1.17      78.7      66.5
Tennessee                                       2          5,597,588      0.2       5.9726      118       1.33      73.7      62.7
West Virginia                                   2          2,819,915      0.1       6.7230      120       1.38      70.6      61.2
Iowa                                            1          2,800,000      0.1       6.5800      119       1.62      70.0      64.0
------------------------------------------------------------------------------------------------------------------------------------
TOTAL/WEIGHTED AVERAGE:                       352     $2,895,935,214    100.0%      5.9808%     110       1.34X     68.8%     63.8%
====================================================================================================================================


(1) For purposes of the free writing prospectus supplement and this Appendix A,
the $247,302,419 DRA / Colonial Office Portfolio pooled mortgage loan
represented as Note A-2 is an 33.3% pari passu interest in the $741,907,256
first mortgage which is split into three pari passu notes. All LTV and DSCR
figures in this table are based on the total $741,907,256 first mortgage loan.
The $186,000,000 RRI Hotel Portfolio pooled mortgage loan is an 40.0% pari passu
interest in the $465,000,000 first mortgage which is split into three pari passu
notes. All LTV and DSCR figures in this table are based on the total
$465,000,000 first mortgage loan. The $112,500,000 1101 New York Avenue pooled
mortgage loan is an 50.0% pari passu interest in the $225,000,000 first mortgage
which is split into two pari passu notes. All LTV and DSCR figures in this table
are based on the total $225,000,000 first mortgage loan. In addition, the
$40,000,000 32 Sixth Avenue pooled mortgage loan represented as Note A-2 is an
11.1% pari passu interest in the $360,000,000 first mortgage which is split into
two pari passu notes. All LTV and DSCR figures in this table are based on the
total $360,000,000 first mortgage loan.

(2) All DSCR figures in this table are based on the amortizing debt service when
applicable.


                                       A-7



                               APPENDIX A (1) (2)
                                     GROUP 1
                            MORTGAGE POOL INFORMATION

PROPERTY TYPES



------------------------------------------------------------------------------------------------------------------------------------
                                                                        PERCENT
                                                                          BY                 WEIGHTED             WEIGHTED
                                                                       AGGREGATE   WEIGHTED   AVERAGE             AVERAGE   WEIGHTED
                                           NUMBER OF    AGGREGATE       CUT-OFF    AVERAGE   REMAINING  WEIGHTED  CUT-OFF   AVERAGE
                                           MORTGAGED   CUT-OFF DATE      DATE      MORTGAGE    TERM      AVERAGE    DATE    BALLOON
PROPERTY TYPE                              PROPERTIES  BALANCE ($)    BALANCE (%)  RATE (%)   (MOS.)    DSCR (X)  LTV (%)   LTV (%)
------------------------------------------------------------------------------------------------------------------------------------

Office                                         90      1,239,628,128     42.8       5.9661      110       1.29      69.1      65.4
Retail                                         91        663,232,603     22.9       5.8359      111       1.32      70.2      65.6
Hospitality                                   100        484,893,654     16.7       6.3362      105       1.45      70.9      64.2
Industrial                                     35        218,118,887      7.5       5.8738      113       1.29      67.2      61.1
Mixed Use                                      15        194,947,204      6.7       5.7304      116       1.47      58.0      51.5
Other                                           6         44,218,756      1.5       6.0584      111       1.38      68.7      62.1
Self Storage                                   14         42,895,981      1.5       6.2242      110       1.30      69.5      57.5
Manufactured Housing Community                  1          8,000,000      0.3       6.0000       58       1.20      78.2      78.2
------------------------------------------------------------------------------------------------------------------------------------
TOTAL/WEIGHTED AVERAGE:                       352     $2,895,935,214    100.0%      5.9808%     110       1.34X     68.8%     63.8%
====================================================================================================================================


MORTGAGE RATES



------------------------------------------------------------------------------------------------------------------------------------
                                                                        PERCENT
                                                                          BY                 WEIGHTED             WEIGHTED
                                                                       AGGREGATE   WEIGHTED   AVERAGE             AVERAGE   WEIGHTED
                                           NUMBER OF    AGGREGATE       CUT-OFF    AVERAGE   REMAINING  WEIGHTED  CUT-OFF   AVERAGE
                                           MORTGAGE    CUT-OFF DATE      DATE      MORTGAGE    TERM      AVERAGE    DATE    BALLOON
MORTGAGE RATE (%)                            LOANS     BALANCE ($)    BALANCE (%)  RATE (%)   (MOS.)    DSCR (X)  LTV (%)   LTV (%)
------------------------------------------------------------------------------------------------------------------------------------

5.3560% - 5.5000%                               8         63,529,264      2.2       5.4154      117       1.89      55.4      50.9
5.5001% - 5.7500%                              57      1,034,368,356     35.7       5.6499      108       1.36      69.2      64.9
5.7501% - 6.0000%                              75        592,492,863     20.5       5.8678      108       1.31      70.4      65.1
6.0001% - 6.2500%                              40        570,979,871     19.7       6.1775      116       1.24      66.6      63.3
6.2501% - 6.5000%                              25        362,280,466     12.5       6.3686      101       1.35      70.0      64.8
6.5001% - 6.7500%                              11        270,145,092      9.3       6.6861      117       1.34      69.8      60.2
6.7501% - 6.8300%                               2          2,139,304      0.1       6.8009      119       1.18      68.0      59.6
------------------------------------------------------------------------------------------------------------------------------------
TOTAL/WEIGHTED AVERAGE:                       218     $2,895,935,214    100.0%      5.9808%     110       1.34X     68.8%     63.8%
====================================================================================================================================


Minimum: 5.3560%
Maximum: 6.8300%
Weighted Average: 5.9808%

REMAINING TERMS TO STATED MATURITY OR ARD



------------------------------------------------------------------------------------------------------------------------------------
                                                                        PERCENT
                                                                          BY                 WEIGHTED             WEIGHTED
                                                                       AGGREGATE   WEIGHTED   AVERAGE             AVERAGE   WEIGHTED
                                           NUMBER OF    AGGREGATE       CUT-OFF    AVERAGE   REMAINING  WEIGHTED  CUT-OFF   AVERAGE
REMAINING TERM TO                          MORTGAGE    CUT-OFF DATE      DATE      MORTGAGE    TERM      AVERAGE    DATE    BALLOON
STATED MATURITY OR ARD (MOS.)                LOANS     BALANCE ($)    BALANCE (%)  RATE (%)   (MOS.)    DSCR (X)  LTV (%)   LTV (%)
------------------------------------------------------------------------------------------------------------------------------------

56 - 60                                        11        225,510,211      7.8       6.1467       58       1.37      73.0      72.6
61 - 84                                         8        316,000,356     10.9       5.7164       82       1.40      78.2      77.2
85 - 120                                      198      2,350,830,853     81.2       6.0006      118       1.32      67.1      61.2
121 - 142                                       1          3,593,795      0.1       5.8600      142       1.47      60.9      49.0
------------------------------------------------------------------------------------------------------------------------------------
TOTAL/WEIGHTED AVERAGE:                       218     $2,895,935,214    100.0%      5.9808%     110       1.34X     68.8%     63.8%
====================================================================================================================================


Minimum: 56 mos.
Maximum: 142 mos.
Weighted Average: 110 mos.

(1) For purposes of the free writing prospectus supplement and this Appendix A,
the $247,302,419 DRA / Colonial Office Portfolio pooled mortgage loan
represented as Note A-2 is an 33.3% pari passu interest in the $741,907,256
first mortgage which is split into three pari passu notes. All LTV and DSCR
figures in this table are based on the total $741,907,256 first mortgage loan.
The $186,000,000 RRI Hotel Portfolio pooled mortgage loan is an 40.0% pari passu
interest in the $465,000,000 first mortgage which is split into three pari passu
notes. All LTV and DSCR figures in this table are based on the total
$465,000,000 first mortgage loan. The $112,500,000 1101 New York Avenue pooled
mortgage loan is an 50.0% pari passu interest in the $225,000,000 first mortgage
which is split into two pari passu notes. All LTV and DSCR figures in this table
are based on the total $225,000,000 first mortgage loan. In addition, the
$40,000,000 32 Sixth Avenue pooled mortgage loan represented as Note A-2 is an
11.1% pari passu interest in the $360,000,000 first mortgage which is split into
two pari passu notes. All LTV and DSCR figures in this table are based on the
total $360,000,000 first mortgage loan.

(2) All DSCR figures in this table are based on the amortizing debt service when
applicable.


                                       A-8



                               APPENDIX A (1) (2)
                                     GROUP 1
                            MORTGAGE POOL INFORMATION

DEBT SERVICE COVERAGE RATIOS



------------------------------------------------------------------------------------------------------------------------------------
                                                                        PERCENT
                                                                          BY                 WEIGHTED             WEIGHTED
                                                                       AGGREGATE   WEIGHTED   AVERAGE             AVERAGE   WEIGHTED
                                           NUMBER OF    AGGREGATE       CUT-OFF    AVERAGE   REMAINING  WEIGHTED  CUT-OFF   AVERAGE
                                           MORTGAGE    CUT-OFF DATE      DATE      MORTGAGE    TERM      AVERAGE    DATE    BALLOON
DEBT SERVICE COVERAGE RATIO (X)              LOANS     BALANCE ($)    BALANCE (%)  RATE (%)   (MOS.)    DSCR (X)  LTV (%)   LTV (%)
------------------------------------------------------------------------------------------------------------------------------------

1.04 - 1.20                                    72        727,881,861     25.1       5.9310      117       1.14      72.6      65.4
1.21 - 1.30                                    67        843,248,132     29.1       6.0429      109       1.24      68.0      64.1
1.31 - 1.40                                    28        600,310,743     20.7       6.1781      119       1.36      66.6      59.9
1.41 - 1.50                                    16        466,140,360     16.1       5.8342       89       1.44      74.5      72.9
1.51 - 1.60                                    13         96,261,063      3.3       5.7167       95       1.55      67.1      64.6
1.61 - 1.70                                     6         30,540,057      1.1       6.0805      119       1.66      60.9      54.9
1.71 - 1.80                                     2         11,387,156      0.4       5.6435      119       1.75      45.7      37.8
1.81 - 1.90                                     2         13,183,771      0.5       6.1252       97       1.85      61.5      60.6
1.91 - 2.00                                     2         13,274,308      0.5       5.4074      118       1.94      43.5      36.4
2.01 - 2.10                                     3         31,997,147      1.1       5.6450      118       2.08      45.9      44.6
2.11 - 2.20                                     1          6,986,784      0.2       5.5000      118       2.20      59.7      50.1
2.21 - 2.30                                     1          6,192,484      0.2       6.2600      119       2.22      38.0      29.8
2.31 - 2.50                                     1         14,000,000      0.5       5.5600      118       2.40      51.9      48.3
2.51 - 3.00                                     3         30,031,351      1.0       5.4586      115       2.75      34.7      32.0
3.01 - 3.24                                     1          4,500,000      0.2       5.8950      116       3.24      26.3      24.6
------------------------------------------------------------------------------------------------------------------------------------
TOTAL/WEIGHTED AVERAGE:                       218     $2,895,935,214    100.0%      5.9808%     110       1.34X     68.8%     63.8%
====================================================================================================================================


Minimum: 1.04x
Maximum: 3.24x
Weighted Average: 1.34x

CUT-OFF DATE LOAN-TO-VALUE RATIOS



------------------------------------------------------------------------------------------------------------------------------------
                                                                        PERCENT
                                                                          BY                 WEIGHTED             WEIGHTED
                                                                       AGGREGATE   WEIGHTED   AVERAGE             AVERAGE   WEIGHTED
                                           NUMBER OF    AGGREGATE       CUT-OFF    AVERAGE   REMAINING  WEIGHTED  CUT-OFF   AVERAGE
                                           MORTGAGE    CUT-OFF DATE      DATE      MORTGAGE    TERM      AVERAGE    DATE    BALLOON
CUT-OFF DATE LOAN-TO-VALUE RATIO (%)         LOANS     BALANCE ($)    BALANCE (%)  RATE (%)   (MOS.)    DSCR (X)  LTV (%)   LTV (%)
------------------------------------------------------------------------------------------------------------------------------------

26.1% - 40.0%                                   5         40,723,834      1.4       5.6287      116       2.72      34.3      30.8
40.1% - 45.0%                                   6         31,309,000      1.1       5.5593      119       1.83      42.7      35.0
45.1% - 50.0%                                   5        150,077,586      5.2       5.6208      119       1.50      48.3      42.4
50.1% - 55.0%                                   6         31,430,601      1.1       5.7213      118       1.93      52.6      48.8
55.1% - 60.0%                                  16         92,950,993      3.2       5.9298      112       1.43      57.6      51.5
60.1% - 65.0%                                  27        444,965,843     15.4       6.1452      114       1.28      62.4      59.9
65.1% - 70.0%                                  40        473,142,327     16.3       6.0610      113       1.31      67.1      61.3
70.1% - 75.0%                                  59        786,347,370     27.2       6.0995      116       1.26      71.8      65.1
75.1% - 80.0%                                  54        844,987,661     29.2       5.8506       97       1.30      78.4      74.6
------------------------------------------------------------------------------------------------------------------------------------
TOTAL/WEIGHTED AVERAGE:                       218     $2,895,935,214    100.0%      5.9808%     110       1.34X     68.8%     63.8%
====================================================================================================================================


Minimum: 26.1%
Maximum: 80.0%
Weighted Average: 68.8%

(1) For purposes of the free writing prospectus supplement and this Appendix A,
the $247,302,419 DRA / Colonial Office Portfolio pooled mortgage loan
represented as Note A-2 is an 33.3% pari passu interest in the $741,907,256
first mortgage which is split into three pari passu notes. All LTV and DSCR
figures in this table are based on the total $741,907,256 first mortgage loan.
The $186,000,000 RRI Hotel Portfolio pooled mortgage loan is an 40.0% pari passu
interest in the $465,000,000 first mortgage which is split into three pari passu
notes. All LTV and DSCR figures in this table are based on the total
$465,000,000 first mortgage loan. The $112,500,000 1101 New York Avenue pooled
mortgage loan is an 50.0% pari passu interest in the $225,000,000 first mortgage
which is split into two pari passu notes. All LTV and DSCR figures in this table
are based on the total $225,000,000 first mortgage loan. In addition, the
$40,000,000 32 Sixth Avenue pooled mortgage loan represented as Note A-2 is an
11.1% pari passu interest in the $360,000,000 first mortgage which is split into
two pari passu notes. All LTV and DSCR figures in this table are based on the
total $360,000,000 first mortgage loan.

(2) All DSCR figures in this table are based on the amortizing debt service when
applicable.


                                       A-9



                               APPENDIX A (1) (2)
                                     GROUP 1
                            MORTGAGE POOL INFORMATION

BALLOON LOAN-TO-VALUE RATIOS



------------------------------------------------------------------------------------------------------------------------------------
                                                                        PERCENT
                                                                          BY                 WEIGHTED             WEIGHTED
                                                                       AGGREGATE   WEIGHTED   AVERAGE             AVERAGE   WEIGHTED
                                           NUMBER OF    AGGREGATE       CUT-OFF    AVERAGE   REMAINING  WEIGHTED  CUT-OFF   AVERAGE
                                           MORTGAGE    CUT-OFF DATE      DATE      MORTGAGE    TERM      AVERAGE    DATE    BALLOON
BALLOON LOAN-TO-VALUE RATIO (%)              LOANS     BALANCE ($)    BALANCE (%)  RATE (%)   (MOS.)    DSCR (X)  LTV (%)   LTV (%)
------------------------------------------------------------------------------------------------------------------------------------

23.6% - 25.0%                                   2          7,245,012      0.3       5.8060      103       3.08      26.2      24.2
25.1% - 30.0%                                   3         22,973,029      0.8       5.6476      119       2.36      35.4      28.1
30.1% - 35.0%                                   1          9,287,156      0.3       5.5900      119       1.76      41.7      32.0
35.1% - 40.0%                                   5         32,571,454      1.1       5.5112      118       2.35      41.5      37.3
40.1% - 45.0%                                   7        152,051,452      5.3       5.7753      120       1.34      51.4      42.2
45.1% - 50.0%                                  12        122,658,742      4.2       5.7474      118       1.62      55.7      48.2
50.1% - 55.0%                                  23        126,012,552      4.4       5.9889      113       1.40      62.4      53.1
55.1% - 60.0%                                  24        156,034,005      5.4       6.1470      118       1.27      66.7      57.3
60.1% - 65.0%                                  46        896,014,472     30.9       6.2418      116       1.30      66.8      62.0
65.1% - 70.0%                                  52        593,043,996     20.5       5.8826      114       1.20      73.0      67.2
70.1% - 75.0%                                  32        336,457,926     11.6       5.8524      109       1.25      76.3      72.7
75.1% - 79.5%                                  11        441,585,419     15.2       5.8183       80       1.40      78.7      78.6
------------------------------------------------------------------------------------------------------------------------------------
TOTAL/WEIGHTED AVERAGE:                       218     $2,895,935,214    100.0%      5.9808%     110       1.34X     68.8%     63.8%
====================================================================================================================================


Minimum: 23.6%
Maximum: 79.5%
Weighted Average: 63.8%

(1) For purposes of the free writing prospectus supplement and this Appendix A,
the $247,302,419 DRA / Colonial Office Portfolio pooled mortgage loan
represented as Note A-2 is an 33.3% pari passu interest in the $741,907,256
first mortgage which is split into three pari passu notes. All LTV and DSCR
figures in this table are based on the total $741,907,256 first mortgage loan.
The $186,000,000 RRI Hotel Portfolio pooled mortgage loan is an 40.0% pari passu
interest in the $465,000,000 first mortgage which is split into three pari passu
notes. All LTV and DSCR figures in this table are based on the total
$465,000,000 first mortgage loan. The $112,500,000 1101 New York Avenue pooled
mortgage loan is an 50.0% pari passu interest in the $225,000,000 first mortgage
which is split into two pari passu notes. All LTV and DSCR figures in this table
are based on the total $225,000,000 first mortgage loan. In addition, the
$40,000,000 32 Sixth Avenue pooled mortgage loan represented as Note A-2 is an
11.1% pari passu interest in the $360,000,000 first mortgage which is split into
two pari passu notes. All LTV and DSCR figures in this table are based on the
total $360,000,000 first mortgage loan.

(2) All DSCR figures in this table are based on the amortizing debt service when
applicable.


                                      A-10



                                 APPENDIX A (1)
                                     GROUP 2
                            MORTGAGE POOL INFORMATION

MORTGAGE LOAN SELLERS



------------------------------------------------------------------------------------------------------------------------------------
                                                                        PERCENT
                                                                          BY                 WEIGHTED             WEIGHTED
                                                                       AGGREGATE   WEIGHTED   AVERAGE             AVERAGE   WEIGHTED
                                           NUMBER OF    AGGREGATE       CUT-OFF    AVERAGE   REMAINING  WEIGHTED  CUT-OFF   AVERAGE
                                           MORTGAGE    CUT-OFF DATE      DATE      MORTGAGE    TERM      AVERAGE    DATE    BALLOON
LOAN SELLER                                  LOANS     BALANCE ($)    BALANCE (%)  RATE (%)   (MOS.)    DSCR (X)  LTV (%)   LTV (%)
------------------------------------------------------------------------------------------------------------------------------------

Wells Fargo Bank, National Association         17        119,725,490     32.9       5.8264       97       1.42      70.0      66.1
Bear Stearns Commercial Mortgage, Inc.         10         92,536,000     25.4       6.0320      100       1.23      69.0      66.7
Prudential Mortgage Capital Funding, LLC        7         69,881,492     19.2       6.1102      118       1.13      71.1      64.7
Principal Commercial Funding II, LLC            8         47,918,071     13.2       5.7610      118       1.40      61.2      58.4
Nationwide Life Insurance Company               4         34,264,556      9.4       6.0144      120       1.33      75.1      68.4
------------------------------------------------------------------------------------------------------------------------------------
TOTAL/WEIGHTED AVERAGE:                        46     $  364,325,609    100.0%      5.9422%     106       1.31X     69.3%     65.2%
====================================================================================================================================


CUT-OFF DATE BALANCES



------------------------------------------------------------------------------------------------------------------------------------
                                                                        PERCENT
                                                                          BY                 WEIGHTED             WEIGHTED
                                                                       AGGREGATE   WEIGHTED   AVERAGE             AVERAGE   WEIGHTED
                                           NUMBER OF    AGGREGATE       CUT-OFF    AVERAGE   REMAINING  WEIGHTED  CUT-OFF   AVERAGE
                                           MORTGAGE    CUT-OFF DATE      DATE      MORTGAGE    TERM      AVERAGE    DATE    BALLOON
CUT-OFF DATE BALANCE ($)                     LOANS     BALANCE ($)    BALANCE (%)  RATE (%)   (MOS.)    DSCR (X)  LTV (%)   LTV (%)
------------------------------------------------------------------------------------------------------------------------------------

850,000 - 2,000,000                             8         11,584,297      3.2       6.0922      118       1.28      61.1      52.3
2,000,001 - 3,000,000                           3          8,066,059      2.2       5.9876      118       1.26      75.8      66.6
3,000,001 - 5,000,000                           6         24,633,935      6.8       5.8559      118       1.93      59.4      54.6
5,000,001 - 7,000,000                          10         59,683,662     16.4       5.9386      100       1.17      71.1      66.9
7,000,001 - 9,000,000                           8         64,468,888     17.7       5.9149      103       1.45      67.8      62.8
9,000,001 - 11,000,000                          4         39,490,938     10.8       5.9697      104       1.18      69.2      64.8
11,000,001 - 17,000,000                         3         37,297,830     10.2       5.7699      118       1.52      61.5      59.4
17,000,001 - 27,000,000                         2         44,800,000     12.3       6.2374      119       1.17      75.6      68.6
27,000,001 - 37,000,000                         1         27,500,000      7.5       6.1840      118       1.07      62.4      60.3
37,000,001 - 46,800,000                         1         46,800,000     12.8       5.6740       82       1.17      79.3      79.3
------------------------------------------------------------------------------------------------------------------------------------
TOTAL/WEIGHTED AVERAGE:                        46     $  364,325,609    100.0%      5.9422%     106       1.31X     69.3%     65.2%
====================================================================================================================================


Minimum: $850,000
Maximum: $46,800,000
Average: $7,920,122

(1) All DSCR figures in this table are based on the amortizing debt service when
applicable.


                                      A-11



                                 APPENDIX A (1)
                                     GROUP 2
                            MORTGAGE POOL INFORMATION

STATES



------------------------------------------------------------------------------------------------------------------------------------
                                                                        PERCENT
                                                                          BY                 WEIGHTED             WEIGHTED
                                                                       AGGREGATE   WEIGHTED   AVERAGE             AVERAGE   WEIGHTED
                                           NUMBER OF    AGGREGATE       CUT-OFF    AVERAGE   REMAINING  WEIGHTED  CUT-OFF   AVERAGE
                                           MORTGAGED   CUT-OFF DATE      DATE      MORTGAGE    TERM      AVERAGE    DATE    BALLOON
STATE                                      PROPERTIES  BALANCE ($)    BALANCE (%)  RATE (%)   (MOS.)    DSCR (X)  LTV (%)   LTV (%)
------------------------------------------------------------------------------------------------------------------------------------

California                                     13         70,935,491     19.5       5.8016      112       1.48      65.3      62.1
Southern California                             7         35,494,790      9.7       5.7809      106       1.69      59.8      58.8
Northern California                             6         35,440,701      9.7       5.8222      118       1.26      70.9      65.3
Michigan                                        4         55,869,464     15.3       6.1317      110       1.44      70.2      63.9
New York                                        5         53,400,000     14.7       6.1342       97       1.14      65.4      62.7
Texas                                           2         48,794,461     13.4       5.6808       83       1.17      78.9      78.4
Arizona                                         2         18,289,379      5.0       5.7548      119       1.71      50.9      48.9
Kentucky                                        2         17,181,492      4.7       5.9925      118       1.11      67.7      60.8
Oregon                                          2         16,390,938      4.5       5.7774      119       1.16      67.7      58.1
Virginia                                        3         12,895,757      3.5       6.2529      119       1.16      68.3      61.3
Massachusetts                                   3         12,699,016      3.5       6.0932       75       1.28      72.1      70.3
South Carolina                                  1         11,500,000      3.2       5.5850      117       1.50      72.3      72.3
Maryland                                        2          9,170,303      2.5       5.7136      114       1.16      79.4      72.1
Connecticut                                     1          8,136,000      2.2       6.3600      119       1.18      76.4      69.6
Georgia                                         1          8,100,000      2.2       6.3200      118       1.16      73.6      69.3
Washington                                      1          5,800,000      1.6       5.7400      116       1.21      68.0      62.5
Arkansas                                        1          5,500,000      1.5       6.1900      119       1.17      78.6      71.4
Illinois                                        1          4,120,000      1.1       6.0400      119       1.19      79.5      73.3
Ohio                                            1          3,144,556      0.9       5.8500      118       1.17      78.6      66.6
Kansas                                          1          1,548,752      0.4       6.1100      119       1.21      63.2      53.9
Montana                                         1            850,000      0.2       6.4100      119       1.27      70.2      62.9
------------------------------------------------------------------------------------------------------------------------------------
TOTAL/WEIGHTED AVERAGE:                        47     $  364,325,609    100.0%      5.9422%     106       1.31X     69.3%     65.2%
====================================================================================================================================


PROPERTY TYPES



------------------------------------------------------------------------------------------------------------------------------------
                                                                        PERCENT
                                                                          BY                 WEIGHTED             WEIGHTED
                                                                       AGGREGATE   WEIGHTED   AVERAGE             AVERAGE   WEIGHTED
                                           NUMBER OF    AGGREGATE       CUT-OFF    AVERAGE   REMAINING  WEIGHTED  CUT-OFF   AVERAGE
                                           MORTGAGED   CUT-OFF DATE      DATE      MORTGAGE    TERM      AVERAGE    DATE    BALLOON
PROPERTY TYPE                              PROPERTIES  BALANCE ($)    BALANCE (%)  RATE (%)   (MOS.)    DSCR (X)  LTV (%)   LTV (%)
------------------------------------------------------------------------------------------------------------------------------------

Multifamily                                    41        308,665,842     84.7       5.9325      107       1.25      71.1      66.8
Mixed Use                                       2         33,700,000      9.2       6.1858      118       1.09      64.5      62.3
Manufactured Housing Community                  4         21,959,767      6.0       5.7043       78       2.45      50.3      47.3
------------------------------------------------------------------------------------------------------------------------------------
TOTAL/WEIGHTED AVERAGE:                        47     $  364,325,609    100.0%      5.9422%     106       1.31X     69.3%     65.2%
====================================================================================================================================


MORTGAGE RATES



------------------------------------------------------------------------------------------------------------------------------------
                                                                        PERCENT
                                                                          BY                 WEIGHTED             WEIGHTED
                                                                       AGGREGATE   WEIGHTED   AVERAGE             AVERAGE   WEIGHTED
                                           NUMBER OF    AGGREGATE       CUT-OFF    AVERAGE   REMAINING  WEIGHTED  CUT-OFF   AVERAGE
                                           MORTGAGE    CUT-OFF DATE      DATE      MORTGAGE    TERM      AVERAGE    DATE    BALLOON
MORTGAGE RATE (%)                            LOANS     BALANCE ($)    BALANCE (%)  RATE (%)   (MOS.)    DSCR (X)  LTV (%)   LTV (%)
------------------------------------------------------------------------------------------------------------------------------------

5.4720% - 5.7500%                              13        136,132,888     37.4       5.6573      102       1.54      67.3      66.0
5.7501% - 6.0000%                              13         71,668,406     19.7       5.8710      106       1.15      68.8      61.5
6.0001% - 6.2500%                              13        103,593,241     28.4       6.1529      112       1.17      70.5      65.7
6.2501% - 6.8700%                               7         52,931,074     14.5       6.3586      108       1.16      72.4      67.1
------------------------------------------------------------------------------------------------------------------------------------
TOTAL/WEIGHTED AVERAGE:                        46     $  364,325,609    100.0%      5.9422%     106       1.31X     69.3%     65.2%
====================================================================================================================================


Minimum: 5.4720%
Maximum: 6.8700%
Weighted Average: 5.9422%

(1) All DSCR figures in this table are based on the amortizing debt service when
applicable.


                                      A-12



                                 APPENDIX A (1)
                                     GROUP 2
                            MORTGAGE POOL INFORMATION

REMAINING TERMS TO STATED MATURITY OR ARD



------------------------------------------------------------------------------------------------------------------------------------
                                                                        PERCENT
                                                                          BY                 WEIGHTED             WEIGHTED
                                                                       AGGREGATE   WEIGHTED   AVERAGE             AVERAGE   WEIGHTED
                                           NUMBER OF    AGGREGATE       CUT-OFF    AVERAGE   REMAINING  WEIGHTED  CUT-OFF   AVERAGE
REMAINING TERM TO                          MORTGAGE    CUT-OFF DATE      DATE      MORTGAGE    TERM      AVERAGE    DATE    BALLOON
STATED MATURITY OR ARD (MOS.)                LOANS     BALANCE ($)    BALANCE (%)  RATE (%)   (MOS.)    DSCR (X)  LTV (%)   LTV (%)
------------------------------------------------------------------------------------------------------------------------------------

53 - 60                                         5         34,489,464      9.5       5.9953       57       1.60      63.2      61.2
61 - 84                                         2         55,300,000     15.2       5.7009       79       1.18      77.3      76.7
85 - 119                                       38        252,536,144     69.3       5.9740      118       1.30      67.4      62.6
120                                             1         22,000,000      6.0       6.1000      120       1.22      80.0      72.5
------------------------------------------------------------------------------------------------------------------------------------
TOTAL/WEIGHTED AVERAGE:                        46     $  364,325,609    100.0%      5.9422%     106       1.31X     69.3%     65.2%
====================================================================================================================================


Minimum: 53 mos.
Maximum: 120 mos.
Weighted Average: 106 mos.

DEBT SERVICE COVERAGE RATIOS



------------------------------------------------------------------------------------------------------------------------------------
                                                                        PERCENT
                                                                          BY                 WEIGHTED             WEIGHTED
                                                                       AGGREGATE   WEIGHTED   AVERAGE             AVERAGE   WEIGHTED
                                           NUMBER OF    AGGREGATE       CUT-OFF    AVERAGE   REMAINING  WEIGHTED  CUT-OFF   AVERAGE
                                           MORTGAGE    CUT-OFF DATE      DATE      MORTGAGE    TERM      AVERAGE    DATE    BALLOON
DEBT SERVICE COVERAGE RATIO (X)              LOANS     BALANCE ($)    BALANCE (%)  RATE (%)   (MOS.)    DSCR (X)  LTV (%)   LTV (%)
------------------------------------------------------------------------------------------------------------------------------------

1.05 - 1.20                                    26        232,691,782     63.9       5.9851      108       1.14      72.4      67.7
1.21 - 1.30                                    10         73,348,070     20.1       6.0357      100       1.23      71.2      66.9
1.31 - 1.40                                     2          2,597,825      0.7       5.9646      119       1.37      58.4      49.6
1.41 - 1.50                                     3         21,298,469      5.8       5.6033      117       1.48      71.5      70.8
1.51 - 1.60                                     1          2,400,000      0.7       5.4720      117       1.51      77.4      72.0
1.81 - 1.90                                     1         14,500,000      4.0       5.7430      119       1.86      47.5      47.5
1.91 - 4.03                                     3         17,489,464      4.8       5.6172       90       3.07      34.9      33.7
------------------------------------------------------------------------------------------------------------------------------------
TOTAL/WEIGHTED AVERAGE:                        46     $  364,325,609    100.0%      5.9422%     106       1.31X     69.3%     65.2%
====================================================================================================================================


Minimum: 1.05x
Maximum: 4.03x
Weighted Average: 1.31x

(1) All DSCR figures in this table are based on the amortizing debt service when
applicable.


                                      A-13



                                 APPENDIX A (1)
                                     GROUP 2
                            MORTGAGE POOL INFORMATION

CUT-OFF DATE LOAN-TO-VALUE RATIOS



------------------------------------------------------------------------------------------------------------------------------------
                                                                        PERCENT
                                                                          BY                 WEIGHTED             WEIGHTED
                                                                       AGGREGATE   WEIGHTED   AVERAGE             AVERAGE   WEIGHTED
                                           NUMBER OF    AGGREGATE       CUT-OFF    AVERAGE   REMAINING  WEIGHTED  CUT-OFF   AVERAGE
                                           MORTGAGE    CUT-OFF DATE      DATE      MORTGAGE    TERM      AVERAGE    DATE    BALLOON
CUT-OFF DATE LOAN-TO-VALUE RATIO (%)         LOANS     BALANCE ($)    BALANCE (%)  RATE (%)   (MOS.)    DSCR (X)  LTV (%)   LTV (%)
------------------------------------------------------------------------------------------------------------------------------------

24.6% - 60.0%                                   8         37,981,532     10.4       5.7472      106       2.33      43.2      41.3
60.1% - 65.0%                                   6         45,537,147     12.5       6.1004      111       1.13      62.5      58.5
65.1% - 70.0%                                   9         68,475,953     18.8       5.9251      111       1.19      67.7      63.2
70.1% - 75.0%                                  11         93,536,694     25.7       6.0582      108       1.22      72.1      67.7
75.1% - 80.0%                                  12        118,794,283     32.6       5.8623      101       1.18      78.9      74.5
------------------------------------------------------------------------------------------------------------------------------------
TOTAL/WEIGHTED AVERAGE:                        46     $  364,325,609    100.0%      5.9422%     106       1.31X     69.3%     65.2%
====================================================================================================================================


Minimum: 24.6%
Maximum: 80.0%
Weighted Average: 69.3%

BALLOON LOAN-TO-VALUE RATIOS



------------------------------------------------------------------------------------------------------------------------------------
                                                                        PERCENT
                                                                          BY                 WEIGHTED             WEIGHTED
                                                                       AGGREGATE   WEIGHTED   AVERAGE             AVERAGE   WEIGHTED
                                           NUMBER OF    AGGREGATE       CUT-OFF    AVERAGE   REMAINING  WEIGHTED  CUT-OFF   AVERAGE
                                           MORTGAGE    CUT-OFF DATE      DATE      MORTGAGE    TERM      AVERAGE    DATE    BALLOON
BALLOON LOAN-TO-VALUE RATIO (%)              LOANS     BALANCE ($)    BALANCE (%)  RATE (%)   (MOS.)    DSCR (X)  LTV (%)   LTV (%)
------------------------------------------------------------------------------------------------------------------------------------

24.6% - 50.0%                                   6         35,186,742      9.7       5.6947      105       2.42      42.0      40.6
50.1% - 55.0%                                   6         15,431,937      4.2       5.9559      118       1.20      62.0      53.6
55.1% - 60.0%                                   4         23,569,061      6.5       5.9408      105       1.17      67.6      59.5
60.1% - 65.0%                                  11        113,887,010     31.3       6.1031      114       1.14      68.1      62.7
65.1% - 70.0%                                   7         43,950,859     12.1       6.0170      110       1.19      72.4      68.3
70.1% - 75.0%                                  10         78,800,000     21.6       5.9431      111       1.28      76.7      72.7
75.1% - 79.3%                                   2         53,500,000     14.7       5.6960       79       1.15      79.0      78.8
------------------------------------------------------------------------------------------------------------------------------------
TOTAL/WEIGHTED AVERAGE:                        46     $  364,325,609    100.0%      5.9422%     106       1.31X     69.3%     65.2%
====================================================================================================================================


Minimum: 24.6%
Maximum: 79.3%
Weighted Average: 65.2%

(1) All DSCR figures in this table are based on the amortizing debt service when
applicable.


                                      A-14






                      [THIS PAGE INTENTIONALLY LEFT BLANK.]









                      [THIS PAGE INTENTIONALLY LEFT BLANK.]





BEAR STEARNS COMMERCIAL MORTGAGE SECURITIES INC., SERIES 2007-PWR17

APPENDIX B - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED
PROPERTIES



                                                                                                        % OF
             CMSA          CMSA                                                                     INITIAL POOL    LOAN GROUP
   ID      LOAN NO.    PROPERTY NO.  PROPERTY NAME (1)                                                 BALANCE     (ONE OR TWO)
----------------------------------------------------------------------------------------------------------------------------------

    1          1                     DRA / Colonial Office Portfolio                                    7.6%             1
   1-a                    1-001      Heathrow Inter. Business Ctr.                                      1.1%
   1-b                    1-002      Research Office Park                                               0.8%
   1-c                    1-003      CC at Town Park                                                    0.7%
   1-d                    1-004      Colonial Place I & II                                              0.6%
----------------------------------------------------------------------------------------------------------------------------------
   1-e                    1-005      CC at Colonnade                                                    0.6%
   1-f                    1-006      Peachtree Street                                                   0.5%
   1-g                    1-007      CP Town Park Combined                                              0.5%
   1-h                    1-008      Concourse Center                                                   0.4%
   1-i                    1-009      CC at Town Park 600                                                0.4%
----------------------------------------------------------------------------------------------------------------------------------
   1-j                    1-010      Riverchase Center                                                  0.3%
   1-k                    1-011      International Office Park                                          0.3%
   1-l                    1-012      Colonial Center at Bayside                                         0.3%
   1-m                    1-013      Colonial Center at Blue Lake                                       0.2%
   1-n                    1-014      Shops at Colonnade - Retail                                        0.2%
----------------------------------------------------------------------------------------------------------------------------------
   1-o                    1-015      Colonial Plaza                                                     0.2%
   1-p                    1-016      Esplanade                                                          0.2%
   1-q                    1-017      Maitland Office Building                                           0.2%
   1-r                    1-018      HIBC 1000 Building                                                 0.1%
   1-s                    1-019      One Independence Plaza                                             0.1%
----------------------------------------------------------------------------------------------------------------------------------
    2          2          2-001      Bank of America Center                                             7.1%             1
    3          3                     RRI Hotel Portfolio                                                5.7%             1
   3-a                    3-001      Red Roof Inn Chicago Downtown                                      0.4%
   3-b                    3-002      Red Roof Inn Greater Washington Alexandria                         0.2%
   3-c                    3-003      Red Roof Inn Meadowlands NYC                                       0.2%
----------------------------------------------------------------------------------------------------------------------------------
   3-d                    3-004      Red Roof Inn Philadelphia Airport                                  0.2%
   3-e                    3-005      Red Roof Inn San Antonio Downtown                                  0.2%
   3-f                    3-006      Red Roof Inn Charlottesville                                       0.1%
   3-g                    3-007      Red Roof Inn Naples                                                0.1%
   3-h                    3-008      Red Roof Inn Boston Woburn                                         0.1%
----------------------------------------------------------------------------------------------------------------------------------
   3-i                    3-009      Red Roof Inn Philadelphia Oxford Valley                            0.1%
   3-j                    3-010      Red Roof Inn Philadelphia Trevose                                  0.1%
   3-k                    3-011      Red Roof Inn Tampa Fairgrounds                                     0.1%
   3-l                    3-012      Red Roof Inn Laredo                                                0.1%
   3-m                    3-013      Red Roof Inn Columbia Jessup                                       0.1%
----------------------------------------------------------------------------------------------------------------------------------
   3-n                    3-014      Red Roof Inn Baton Rouge                                           0.1%
   3-o                    3-015      Red Roof Inn Greater Washington                                    0.1%
   3-p                    3-016      Red Roof Inn Tucson North                                          0.1%
   3-q                    3-017      Red Roof Inn Albany                                                0.1%
   3-r                    3-018      Red Roof Inn Gainesville                                           0.1%
----------------------------------------------------------------------------------------------------------------------------------
   3-s                    3-019      Red Roof Inn St. Louis                                             0.1%
   3-t                    3-020      Red Roof Inn Mt Laurel Greater Philadelphia                        0.1%
   3-u                    3-021      Red Roof Inn Buffalo Airport                                       0.1%
   3-v                    3-022      Red Roof Inn Charleston North                                      0.1%
   3-w                    3-023      Red Roof Inn Rochester Henrietta                                   0.1%
----------------------------------------------------------------------------------------------------------------------------------
   3-x                    3-024      Red Roof Inn Mobile North                                          0.1%
   3-y                    3-025      Red Roof Inn Utica                                                 0.1%
   3-z                    3-026      Red Roof Inn Milford                                               0.1%
  3-aa                    3-027      Red Roof Inn Allentown Bethlehem                                   0.1%
  3-ab                    3-028      Red Roof Inn Pittsburgh Cranberry                                  0.1%
----------------------------------------------------------------------------------------------------------------------------------
  3-ac                    3-029      Red Roof Inn Chicago Downers Grove                                 0.1%
  3-ad                    3-030      Red Roof Inn Detroit Warren                                        0.1%
  3-ae                    3-031      Red Roof Inn Lexington South                                       0.1%
  3-af                    3-032      Red Roof Inn Tucson South                                          0.1%
  3-ag                    3-033      Red Roof Inn Greater Washington Laurel                             0.1%
----------------------------------------------------------------------------------------------------------------------------------
  3-ah                    3-034      Red Roof Inn Greater Washington Lanham                             0.1%
  3-ai                    3-035      Red Roof Inn Buffalo Amherst                                       0.1%
  3-aj                    3-036      Red Roof Inn Syracuse                                              0.1%
  3-ak                    3-037      Red Roof Inn Austin South                                          0.1%
  3-al                    3-038      Red Roof Inn Chicago Willowbrook                                   0.1%
----------------------------------------------------------------------------------------------------------------------------------
  3-am                    3-039      Red Roof Inn Raleigh Downtown NCSU                                 0.1%
  3-an                    3-040      Red Roof Inn El Paso West                                          0.1%
  3-ao                    3-041      Red Roof Inn Aberdeen                                              0.1%
  3-ap                    3-042      Red Roof Inn Raleigh Southwest Cary                                0.1%
  3-aq                    3-043      Red Roof Inn Detroit Dearborn                                      0.1%
----------------------------------------------------------------------------------------------------------------------------------
  3-ar                    3-044      Red Roof Inn Akron South                                           0.1%
  3-as                    3-045      Red Roof Inn Columbia East                                         0.1%
  3-at                    3-046      Red Roof Inn Buffalo Hamburg                                       0.1%
  3-au                    3-047      Red Roof Inn Greensboro Coliseum                                   0.1%
  3-av                    3-048      Red Roof Inn Boston Southborough                                   0.1%
----------------------------------------------------------------------------------------------------------------------------------
  3-aw                    3-049      Red Roof Inn Rockford                                              0.1%
  3-ax                    3-050      Red Roof Inn Harrisburg North                                      0.1%
  3-ay                    3-051      Red Roof Inn Salem                                                 0.1%
  3-az                    3-052      Red Roof Inn Indianapolis North                                    0.1%
  3-ba                    3-053      Red Roof Inn Detroit Rochester Hills                               0.1%
----------------------------------------------------------------------------------------------------------------------------------
  3-bb                    3-054      Red Roof Inn Columbus East Reynoldsburg                            0.0%
  3-bc                    3-055      Red Roof Inn Orlando Convention Center                             0.0%
  3-bd                    3-056      Red Roof Inn Atlanta Town Center Mall                              0.0%
  3-be                    3-057      Red Roof Inn Huntington                                            0.0%
  3-bf                    3-058      Red Roof Inn Lexington                                             0.0%
----------------------------------------------------------------------------------------------------------------------------------
  3-bg                    3-059      Red Roof Inn Elkhart                                               0.0%
  3-bh                    3-060      Red Roof Inn Cleveland Middleburg Heights                          0.0%
  3-bi                    3-061      Red Roof Inn Nashville Airport                                     0.0%
  3-bj                    3-062      Red Roof Inn Chicago Arlington Heights                             0.0%
  3-bk                    3-063      Red Roof Inn Toledo University                                     0.0%
----------------------------------------------------------------------------------------------------------------------------------
  3-bl                    3-064      Red Roof Inn Champaign                                             0.0%
  3-bm                    3-065      Red Roof Inn Louisville SE Fairgrounds                             0.0%
  3-bn                    3-066      Red Roof Inn Charleston West Hurricane                             0.0%
  3-bo                    3-067      Red Roof Inn Cleveland Westlake                                    0.0%
  3-bp                    3-068      Red Roof Inn Detroit Taylor                                        0.0%
----------------------------------------------------------------------------------------------------------------------------------
  3-bq                    3-069      Red Roof Inn LaFayette                                             0.0%
  3-br                    3-070      Red Roof Inn Columbus Dublin                                       0.0%
  3-bs                    3-071      Red Roof Inn Houston West                                          0.0%
  3-bt                    3-072      Red Roof Inn Detroit Airport Belleville                            0.0%
  3-bu                    3-073      Red Roof Inn Michigan City                                         0.0%
----------------------------------------------------------------------------------------------------------------------------------
  3-bv                    3-074      Red Roof Inn Jacksonville Airport                                  0.0%
  3-bw                    3-075      Red Roof Inn Detroit Plymouth                                      0.0%
  3-bx                    3-076      Red Roof Inn Boston Mansfield Foxboro                              0.0%
  3-by                    3-077      Red Roof Inn Dayton North                                          0.0%
  3-bz                    3-078      Red Roof Inn Louisville East                                       0.0%
----------------------------------------------------------------------------------------------------------------------------------
  3-ca                    3-079      Red Roof Inn Dallas Fort Worth Airport                             0.0%
    4          4          4-001      1101 New York Avenue                                               3.5%             1
    5          5          5-001      Westin Building                                                    3.4%             1
    6          6          6-001      346 Madison Ave                                                    3.1%             1
    7          7                     Logan Hotel Portfolio                                              2.2%             1
----------------------------------------------------------------------------------------------------------------------------------
   7-a                    7-001      Holiday Inn Select Minneapolis Airport                             1.2%
   7-b                    7-002      Doubletree - Little Rock                                           0.7%
   7-c                    7-003      Radisson Hotel Duluth Harborview                                   0.3%
    8          8                     DRA Retail Portfolio                                               1.5%             1
   8-a                    8-001      Cherrydale Point                                                   1.1%
----------------------------------------------------------------------------------------------------------------------------------
   8-b                    8-002      Smithtown                                                          0.2%
   8-c                    8-003      Redwood City                                                       0.2%
    9          9          9-001      AMLI Midtown                                                       1.4%             2
   10         10          10-001     32 Sixth Avenue                                                    1.2%             1
   11         11          11-001     City Center Englewood                                              1.0%             1
----------------------------------------------------------------------------------------------------------------------------------
   12         12          12-001     Graceland Shopping Center                                          1.0%             1
   13         13          13-001     Tech Ridge Office Park                                             1.0%             1
   14         14                     Szeles Portfolio 2                                                 0.9%             1
  14-a                    14-001     Westshore Office Center                                            0.3%
  14-b                    14-002     Treeview Corporate Center                                          0.2%
----------------------------------------------------------------------------------------------------------------------------------
  14-c                    14-003     Slate Hill Business Center                                         0.2%
  14-d                    14-004     Grandview Plaza                                                    0.2%
  14-e                    14-005     Park Drive                                                         0.1%
   15         15          15-001     St. Mark's Place Apartments                                        0.8%             2
   16         16          16-001     Merrillville Plaza                                                 0.8%             1
----------------------------------------------------------------------------------------------------------------------------------
   17         17          17-001     800 El Camino Real                                                 0.8%             1
   18         18          18-001     Hilton Garden Inn - Cupertino                                      0.8%             1
   19         19          19-001     Broadway Center                                                    0.8%             1
   20         20          20-001     Bend River Mall                                                    0.8%             1
   21         21          21-001     Palm Valley Medical Building                                       0.7%             1
----------------------------------------------------------------------------------------------------------------------------------
   22         22          22-001     One Silverline Drive                                               0.7%             1
   23         23          23-001     Holiday Inn - Atlanta Downtown                                     0.7%             1
   24         24          24-001     Homewood Suites Falls Church                                       0.7%             1
   25         25          25-001     Fairlane Woods                                                     0.7%             2
   26         26                     Space Center Storage Portfolio                                     0.7%             1
----------------------------------------------------------------------------------------------------------------------------------
  26-a                    26-001     1120 East New Circle Road                                          0.2%
  26-b                    26-002     755 Newtown Pike                                                   0.1%
  26-c                    26-003     1990 Midland Trail                                                 0.1%
  26-d                    26-004     536 Stone Road                                                     0.1%
  26-e                    26-005     248, 277 & 279 Big Run Road, 250, 273, 282 & 291 Gold Rush Road    0.1%
----------------------------------------------------------------------------------------------------------------------------------
  26-f                    26-006     9301 Storage Way                                                   0.1%
  26-g                    26-007     620 & 685 Tennessee Avenue, 901 Winchester Road                    0.1%
  26-h                    26-008     1183 & 1191 Brock McVey Drive                                      0.0%
  26-i                    26-009     1160 East New Circle Road                                          0.0%
  26-j                    26-010     2125 Christian Road                                                0.0%
----------------------------------------------------------------------------------------------------------------------------------
   27         27          27-001     All Seasons of Rochester Hills                                     0.7%             2
   28         28          28-001     Promenade Shopping Center                                          0.7%             1
   29         29          29-001     Estrella Medical Plaza                                             0.6%             1
   30         30          30-001     The Walker Building                                                0.6%             1
   31         31          31-001     Cardenas Market Fontana                                            0.6%             1
----------------------------------------------------------------------------------------------------------------------------------
   32         32          32-001     Residence Inn Milwaukee                                            0.6%             1
   33         33          33-001     ANC - Parkway Medical                                              0.6%             1
   34         34          34-001     Creekwood Commons                                                  0.6%             1
   35         35          35-001     165-175 Main Street                                                0.6%             1
   36         36          36-001     347 West 36th Street                                               0.6%             1
----------------------------------------------------------------------------------------------------------------------------------
   37         37          37-001     TJ Maxx Plaza                                                      0.5%             1
   38         38          38-001     Corona Plaza                                                       0.5%             1
   39         39                     Fabco Stores Portfolio                                             0.5%             1
  39-a                    39-001     119-18 Liberty Avenue                                              0.1%
  39-b                    39-002     1151 & 1153 Liberty Avenue                                         0.1%
----------------------------------------------------------------------------------------------------------------------------------
  39-c                    39-003     5204 & 5208 Fifth Avenue                                           0.1%
  39-d                    39-004     122 East 125th Street                                              0.1%
   40         40          40-001     Town Center Plaza                                                  0.5%             1
   41         41          41-001     Avondale Medical Building                                          0.5%             1
   42         42          42-001     Town Center Colleyville                                            0.5%             1
----------------------------------------------------------------------------------------------------------------------------------
   43         43          43-001     Breckinridge Portfolio                                             0.5%             1
   44         44          44-001     Niagara Water                                                      0.5%             1
   45         45          45-001     AMC Leawood 20                                                     0.5%             1
   46         46          46-001     Lillian August Designs - Norwalk                                   0.5%             1
   47         47          47-001     Montlimar Place                                                    0.5%             1
----------------------------------------------------------------------------------------------------------------------------------
   48         48          48-001     Parkwood Apartments                                                0.4%             2
   49         49          49-001     Rock Shadows RV Park                                               0.4%             1
   50         50          50-001     Ramada Newark Airport                                              0.4%             1
   51         51          51-001     North Los Altos Shopping Center                                    0.4%             1
   52         52          52-001     One Boulder Plaza Phase V                                          0.4%             1
----------------------------------------------------------------------------------------------------------------------------------
   53         53          53-001     300 Stillwater Avenue                                              0.4%             1
   54         54          54-001     Huntington Medical Center                                          0.4%             1
   55         55          55-001     Shiloh Crossing                                                    0.4%             1
   56         56          56-001     Miramar Commercial Center                                          0.4%             1
   57         57          57-001     ANC - 1301 & 1401 GV Parkway                                       0.4%             1
----------------------------------------------------------------------------------------------------------------------------------
   58         58          58-001     Hilltop Inn & Suites                                               0.4%             1
   59         59          59-001     PGA Professional Center                                            0.4%             1
   60         60          60-001     Greene & Mercer Street Retail                                      0.4%             1
   61         61          61-001     Middlesex Business Center                                          0.4%             1
   62         62          62-001     Four Points by Sheraton Southwest Houston                          0.4%             1
----------------------------------------------------------------------------------------------------------------------------------
   63         63          63-001     Madison Square Shopping Center                                     0.4%             1
   64         64          64-001     Palmetto Place Apartments                                          0.4%             2
   65         65          65-001     Hampton Inn and Suites - Natomas                                   0.4%             1
   66         66          66-001     Holiday Inn Express - Natomas                                      0.4%             1
   67         67          67-001     46360 Fremont Boulevard                                            0.3%             1
----------------------------------------------------------------------------------------------------------------------------------
   68         68          68-001     Imperial Hornet Building                                           0.3%             1
   69         69          69-001     Maple Brook Apartments                                             0.3%             2
   70         70          70-001     Fairfield Inn - Chantilly, VA                                      0.3%             1
   71         71          71-001     Doc Stone Commons                                                  0.3%             1
   72         72          72-001     Coastal Sunbelt Warehouse                                          0.3%             1
----------------------------------------------------------------------------------------------------------------------------------
   73         73          73-001     Radisson Chicago O'Hare Airport                                    0.3%             1
   74         74          74-001     East Main St                                                       0.3%             1
   75         75                     Severna Park Portfolio                                             0.3%             1
  75-a                    75-001     Severna Park Business Center                                       0.1%
  75-b                    75-002     Brightview Business Center                                         0.1%
----------------------------------------------------------------------------------------------------------------------------------
  75-c                    75-003     Elizabeth Station                                                  0.1%
   76         76          76-001     Homewood Suites Vancouver                                          0.3%             1
   77         77          77-001     Eagle Landing Apartments                                           0.3%             2
   78         78          78-001     Lakeland South Plaza                                               0.3%             1
   79         79          79-001     Silo Shopping Center                                               0.3%             1
----------------------------------------------------------------------------------------------------------------------------------
   80         80          80-001     Hampton Inn - Woodbridge, VA                                       0.3%             1
   81         81          81-001     The Summit at Los Feliz Apartments                                 0.3%             2
   82         82                     Richmond Apartment Portfolio                                       0.3%             2
  82-a                    82-001     The Chesterfield Apartments                                        0.2%
  82-b                    82-002     Stuart Court Apartments                                            0.1%
----------------------------------------------------------------------------------------------------------------------------------
   83         83          83-001     Hillcrest Shopping Center                                          0.3%             1
   84         84          84-001     The Ventura Shopping Center                                        0.3%             1
   85         85          85-001     Kent Business Center                                               0.3%             1
   86         86          86-001     Lucky Center                                                       0.3%             1
   87         87          87-001     2400 Grand Avenue                                                  0.3%             1
----------------------------------------------------------------------------------------------------------------------------------
   88         88          88-001     Fairhaven Gardens Apartments                                       0.3%             2
   89         89          89-001     Zinfandel Ranch Apartments                                         0.3%             2
   90         90          90-001     Jefferson Square                                                   0.3%             1
   91         91          91-001     Stoneterra Medical Office                                          0.3%             1
   92         92                     Ridgeview Portfolio                                                0.3%             1
----------------------------------------------------------------------------------------------------------------------------------
  92-a                    92-001     Ridgeview Office Center I                                          0.2%
  92-b                    92-002     Ridgeview Business Center                                          0.1%
   93         93          93-001     Village at Westfork                                                0.3%             1
   94         94                     Rice Creek/Aetrium Portfolio                                       0.3%             1
  94-a                    94-001     Rice Creek Business Center III                                     0.2%
----------------------------------------------------------------------------------------------------------------------------------
  94-b                    94-002     Aetrium Office Building                                            0.1%
   95         95          95-001     El Portal Office                                                   0.3%             1
   96         96          96-001     Foothill Corporate                                                 0.3%             1
   97         97          97-001     1270 Gerard Avenue                                                 0.3%             2
   98         98          98-001     Jordan Valley Medical Office                                       0.3%             1
----------------------------------------------------------------------------------------------------------------------------------
   99         99          99-001     Hilton Garden Inn - Wichita                                        0.3%             1
   100        100                    Baltimore Commons Portfolio                                        0.3%             1
  100-a                  100-001     Baltimore Commons                                                  0.1%
  100-b                  100-002     Crain Professional Center                                          0.1%
  100-c                  100-003     Veterans Plaza                                                     0.0%
----------------------------------------------------------------------------------------------------------------------------------
  100-d                  100-004     Severn Professional Center                                         0.0%
   101        101        101-001     Radisson Scranton                                                  0.3%             1
   102        102        102-001     Fieldstone Plaza                                                   0.3%             1
   103        103        103-001     Bridgeport Apartments                                              0.2%             2
   104        104        104-001     Silver Creek                                                       0.2%             2
----------------------------------------------------------------------------------------------------------------------------------
   105        105        105-001     2455 Alft Flex Building                                            0.2%             1
   106        106        106-001     Malibu East Apartments                                             0.2%             2
   107        107        107-001     Iron Horse Apartments                                              0.2%             2
   108        108        108-001     Marina Dunes                                                       0.2%             1
   109        109        109-001     5511 Skylab Road                                                   0.2%             1
----------------------------------------------------------------------------------------------------------------------------------
   110        110        110-001     Creek Crossing Medical                                             0.2%             1
   111        111        111-001     Aetna Building                                                     0.2%             1
   112        112        112-001     Ironwood Shopping Center                                           0.2%             1
   113        113        113-001     Rudgate West                                                       0.2%             2
   114        114        114-001     Sandpointe Apartments                                              0.2%             2
----------------------------------------------------------------------------------------------------------------------------------
   115        115        115-001     200 Tech                                                           0.2%             1
   116        116        116-001     McHenry Plaza                                                      0.2%             1
   117        117        117-001     Drury Inn - Marion, IL                                             0.2%             1
   118        118                    Iskalo Office and Retail Portfolio                                 0.2%             1
  118-a                  118-001     30 and 36 North Union Road                                         0.1%
----------------------------------------------------------------------------------------------------------------------------------
  118-b                  118-002     4600 Main Street                                                   0.1%
  118-c                  118-003     5454 Main Street                                                   0.0%
  118-d                  118-004     4610 Main Street                                                   0.0%
   119        119        119-001     Ray's Food Place                                                   0.2%             1
   120        120        120-001     Borders Tacoma                                                     0.2%             1
----------------------------------------------------------------------------------------------------------------------------------
   121        121                    Timbercreek Copperfield Portfolio                                  0.2%             1
  121-a                  121-001     Timbercreek Atrium                                                 0.1%
  121-b                  121-002     The Copperfield Building                                           0.1%
   122        122        122-001     Aztec Mobile Home Park                                             0.2%             2
   123        123        123-001     CVS - Starbucks Paramount                                          0.2%             1
----------------------------------------------------------------------------------------------------------------------------------
   124        124        124-001     Carneros Self Storage - Napa                                       0.2%             1
   125        125        125-001     Alameda Shopping Center                                            0.2%             1
   126        126        126-001     Kenley Square                                                      0.2%             2
   127        127        127-001     First Avenue Apartments                                            0.2%             2
   128        128        128-001     Maple Tree Inn                                                     0.2%             1
----------------------------------------------------------------------------------------------------------------------------------
   129        129        129-001     Argonne Flex Building                                              0.2%             1
   130        130        130-001     White Clay Office/Retail                                           0.2%             1
   131        131        131-001     Courtyards at Fairview                                             0.2%             2
   132        132                    Rite Aid Portfolio                                                 0.2%             1
  132-a                  132-001     Rite Aid Parma-OH                                                  0.1%
----------------------------------------------------------------------------------------------------------------------------------
  132-b                  132-002     Rite Aid Hyden-KY                                                  0.1%
  132-c                  132-003     Rite Aid Dumfries-VA                                               0.0%
   133        133        133-001     Bollinger Crossing                                                 0.2%             1
   134        134        134-001     Opera House                                                        0.2%             1
   135        135        135-001     South Fountain View Office Center                                  0.2%             1
----------------------------------------------------------------------------------------------------------------------------------
   136        136        136-001     Extra Space Storage                                                0.2%             1
   137        137        137-001     Canoga Courtyard Apartments                                        0.2%             2
   138        138        138-001     Aspenwood Apartments                                               0.2%             2
   139        139        139-001     Alamo Plaza                                                        0.2%             1
   140        140        140-001     8335 Sunset Boulevard                                              0.2%             1
----------------------------------------------------------------------------------------------------------------------------------
   141        141        141-001     705 South Weller Apartments                                        0.2%             2
   142        142        142-001     984 Sheridan Avenue                                                0.2%             2
   143        143        143-001     PetSmart                                                           0.2%             1
   144        144        144-001     Shepherd Ranch Shopping Plaza                                      0.2%             1
   145        145        145-001     Crown Plaza Office                                                 0.2%             1
----------------------------------------------------------------------------------------------------------------------------------
   146        146        146-001     Pyramid Plaza                                                      0.2%             1
   147        147        147-001     Lakewood Collection                                                0.2%             1
   148        148        148-001     Quail Valley Apartments                                            0.2%             2
   149        149        149-001     Saline Shopping Center                                             0.2%             1
   150        150        150-001     Magnolia Industrial                                                0.2%             1
----------------------------------------------------------------------------------------------------------------------------------
   151        151        151-001     2544 Valentine Avenue                                              0.2%             2
   152        152        152-001     Judge Building                                                     0.2%             1
   153        153        153-001     CVS Pharmacy Newbury Park                                          0.2%             1
   154        154        154-001     Wallkill Medical Arts Commons                                      0.2%             1
   155        155        155-001     Woodcreek Estates                                                  0.2%             2
----------------------------------------------------------------------------------------------------------------------------------
   156        156        156-001     Pleasant View Apartments                                           0.2%             2
   157        157        157-001     Triad East Office Building                                         0.2%             1
   158        158        158-001     Watson Court                                                       0.2%             1
   159        159        159-001     4310 Buffalo Gap Road                                              0.2%             1
   160        160        160-001     820 Kifer Road                                                     0.2%             1
----------------------------------------------------------------------------------------------------------------------------------
   161        161                    Gambrills Business Center & Brightview II                          0.2%             1
  161-a                  161-001     Gambrills Business Park                                            0.1%
  161-b                  161-002     Brightview II                                                      0.0%
   162        162        162-001     10471 Grant Line                                                   0.1%             1
   163        163        163-001     Rainbow Diablo Office Building                                     0.1%             1
----------------------------------------------------------------------------------------------------------------------------------
   164        164        164-001     24 Simon Street                                                    0.1%             1
   165        165        165-001     Rite Aid - Grand Blanc                                             0.1%             1
   166        166        166-001     Rite Aid Independence                                              0.1%             1
   167        167        167-001     2050 Kestrel Avenue Industrial                                     0.1%             1
   168        168        168-001     Sobel Building                                                     0.1%             1
----------------------------------------------------------------------------------------------------------------------------------
   169        169        169-001     Walgreens - Brick, New Jersey                                      0.1%             1
   170        170        170-001     Towne Centre Offices                                               0.1%             1
   171        171        171-001     Wells Fargo - Gulf Freeway                                         0.1%             1
   172        172        172-001     161 East Evelyn Avenue                                             0.1%             1
   173        173        173-001     Country Inn & Suites Hixson                                        0.1%             1
----------------------------------------------------------------------------------------------------------------------------------
   174        174        174-001     Rite Aid Barstow                                                   0.1%             1
   175        175        175-001     Rite Aid Coachella                                                 0.1%             1
   176        176        176-001     Willow Run Apartments                                              0.1%             2
   177        177        177-001     Rite Aid Novi                                                      0.1%             1
   178        178        178-001     BrandiCorp Ground Leases                                           0.1%             1
----------------------------------------------------------------------------------------------------------------------------------
   179        179        179-001     507 Polk Street                                                    0.1%             1
   180        180        180-001     County Line Crossing                                               0.1%             1
   181        181        181-001     Bridges at Smoky Hill                                              0.1%             1
   182        182        182-001     21 East Street                                                     0.1%             1
   183        183        183-001     Blackstone                                                         0.1%             1
----------------------------------------------------------------------------------------------------------------------------------
   184        184        184-001     Hayden Lane Apartments                                             0.1%             2
   185        185        185-001     18 Eliot Street                                                    0.1%             1
   186        186        186-001     West Valley City Retail                                            0.1%             1
   187        187        187-001     Park 16 Office Building                                            0.1%             1
   188        188        188-001     Rite Aid Narberth                                                  0.1%             1
----------------------------------------------------------------------------------------------------------------------------------
   189        189        189-001     Rite Aid - Ypsilanti, MI                                           0.1%             1
   190        190        190-001     Rite Aid Fallbrook                                                 0.1%             1
   191        191        191-001     Eastwood Terrace Apartments                                        0.1%             2
   192        192        192-001     Rite Aid Ionia                                                     0.1%             1
   193        193        193-001     FAL Building                                                       0.1%             1
----------------------------------------------------------------------------------------------------------------------------------
   194        194        194-001     Florida Secure Storage                                             0.1%             1
   195        195                    VFI Southern Portfolio                                             0.1%             1
  195-a                  195-001     Compass Bank                                                       0.0%
  195-b                  195-002     AutoZone - Chesterland                                             0.0%
  195-c                  195-003     Autozone - Vidalia                                                 0.0%
----------------------------------------------------------------------------------------------------------------------------------
  195-d                  195-004     Autozone - Killeen                                                 0.0%
   196        196        196-001     Potomac Plaza Retail Center                                        0.1%             1
   197        197        197-001     400 El Cerro Blvd                                                  0.1%             1
   198        198        198-001     369 West 46th Street                                               0.1%             1
   199        199        199-001     Scolari's                                                          0.1%             1
----------------------------------------------------------------------------------------------------------------------------------
   200        200        200-001     Airport Business Park                                              0.1%             1
   201        201        201-001     Lake Meridian Station                                              0.1%             1
   202        202        202-001     Piggly Wiggly - Kaukauna, WI                                       0.1%             1
   203        203        203-001     350 Sentry Parkway                                                 0.1%             1
   204        204        204-001     Bow Street                                                         0.1%             1
----------------------------------------------------------------------------------------------------------------------------------
   205        205                    Bunsen Celsius I Portfolio                                         0.1%             1
   205-a                 205-001     2810 Bunsen Avenue                                                 0.0%
   205-b                 205-002     2201 Celsius Avenue                                                0.0%
   206        206        206-001     Kennedy Crossing                                                   0.1%             2
   207        207        207-001     The Lewis Building                                                 0.1%             1
----------------------------------------------------------------------------------------------------------------------------------
   208        208        208-001     110 Melrich                                                        0.1%             1
   209        209        209-001     Auto Palace                                                        0.1%             1
   210        210        210-001     Lake Plaza Office Building                                         0.1%             1
   211        211        211-001     Superior Industrial Center                                         0.1%             1
   212        212        212-001     803 Gleneagles Court                                               0.1%             1
----------------------------------------------------------------------------------------------------------------------------------
   213        213        213-001     Avalon Plaza                                                       0.1%             1
   214        214        214-001     Shops at Waggoner Road                                             0.1%             1
   215        215        215-001     724 First Street North Office Building                             0.1%             1
   216        216        216-001     Priority Health Office Building                                    0.1%             1
   217        217        217-001     Trillium Townhomes Phase II                                        0.1%             2
----------------------------------------------------------------------------------------------------------------------------------
   218        218        218-001     Total Roofing Building                                             0.1%             1
   219        219        219-001     Gateway Market                                                     0.1%             1
   220        220        220-001     325 East Chicago Street Office                                     0.1%             1
   221        221        221-001     333 East Chicago Street Office                                     0.1%             1
   222        222        222-001     Shoppes of Deerfield North                                         0.1%             1
----------------------------------------------------------------------------------------------------------------------------------
   223        223        223-001     Southside Landing                                                  0.1%             2
   224        224        224-001     Black Canyon Plaza                                                 0.1%             1
   225        225        225-001     Rust Building                                                      0.1%             1
   226        226        226-001     Hidden Valley Parkway Shops                                        0.1%             1
   227        227        227-001     Silver Diner Falls Church                                          0.1%             1
----------------------------------------------------------------------------------------------------------------------------------
   228        228        228-001     Summer Village                                                     0.1%             1
   229        229        229-001     Beechwold Place                                                    0.1%             1
   230        230        230-001     760 Harrison Street                                                0.1%             1
   231        231        231-001     1055 Broxton Avenue                                                0.1%             1
   232        232        232-001     The Shops at Costco Plaza                                          0.1%             1
----------------------------------------------------------------------------------------------------------------------------------
   233        233        233-001     Howard and Baronne Self Storage                                    0.1%             1
   234        234        234-001     AA- Alpine-Jordan Point                                            0.1%             1
   235        235        235-001     24341 S. Wilmington Avenue Industrial                              0.1%             1
   236        236        236-001     TerraPark Properties                                               0.1%             1
   237        237        237-001     50 Memorial Plaza                                                  0.1%             1
----------------------------------------------------------------------------------------------------------------------------------
   238        238        238-001     365-377 Elm Street                                                 0.1%             2
   239        239        239-001     56 - 66 Merrimack Street                                           0.1%             1
   240        240        240-001     203 W. Cottage Grove Retail Center                                 0.1%             1
   241        241        241-001     Office Max Chesapeake                                              0.1%             1
   242        242        242-001     Chicago Title Office Complex                                       0.1%             1
----------------------------------------------------------------------------------------------------------------------------------
   243        243        243-001     3590 Oceanside Road                                                0.1%             1
   244        244        244-001     Brentwood Townhomes - Austin, TX                                   0.1%             2
   245        245        245-001     1302 Pico                                                          0.1%             1
   246        246        246-001     Eastside Self Storage - Cincinnati, OH                             0.1%             1
   247        247        247-001     Rocky Mountain Pies Industrial                                     0.1%             1
----------------------------------------------------------------------------------------------------------------------------------
   248        248        248-001     1515 Alice Street                                                  0.1%             2
   249        249        249-001     Eckerd - High Point, NC                                            0.1%             1
   250        250        250-001     National Tire and Battery - Shawnee                                0.1%             1
   251        251        251-001     Palm Bay Commons                                                   0.1%             1
   252        252        252-001     Linden Avenue Apartments                                           0.1%             2
----------------------------------------------------------------------------------------------------------------------------------
   253        253        253-001     Egret Plaza Retail                                                 0.1%             1
   254        254        254-001     Bank of the West Building - Danville                               0.1%             1
   255        255        255-001     California Street Apartments                                       0.0%             2
   256        256        256-001     595 Merritt Avenue                                                 0.0%             2
   257        257        257-001     923-957 Baldwin Park Industrial                                    0.0%             1
----------------------------------------------------------------------------------------------------------------------------------
   258        258        258-001     21 Cortes Street                                                   0.0%             2
   259        259        259-001     Autozone Paradise                                                  0.0%             1
   260        260        260-001     2915 Pine Ridge Road                                               0.0%             1
   261        261        261-001     Ramona Park Apartments                                             0.0%             2
   262        262        262-001     ADT Office Building                                                0.0%             1
----------------------------------------------------------------------------------------------------------------------------------
   263        263        263-001     Sherwin Williams - Mansfield                                       0.0%             1
   264        264        264-001     La Fortuna Apartments                                              0.0%             2


         % OF APPLICABLE                MORTGAGE     LOAN PURPOSE                               CUT-OFF                  BALANCE
            LOAN GROUP       # OF         LOAN       (REFINANCE/          ORIGINAL                 DATE                       AT
   ID        BALANCE      PROPERTIES   SELLER (2)    ACQUISITION)      BALANCE ($)      BALANCE ($) (3)  MATURITY OR ARD ($) (3)
--------------------------------------------------------------------------------------------------------------------------------

    1          8.5%           19          WFB        Acquisition       247,302,419          247,302,419             247,302,419
   1-a         1.2%           1           WFB                           34,630,982           34,630,982              34,630,982
   1-b         0.9%           1           WFB                           26,447,908           26,447,908              26,447,908
   1-c         0.8%           1           WFB                           23,265,602           23,265,602              23,265,602
   1-d         0.7%           1           WFB                           20,379,333           20,379,333              20,379,333
--------------------------------------------------------------------------------------------------------------------------------
   1-e         0.7%           1           WFB                           19,575,196           19,575,196              19,575,196
   1-f         0.5%           1           WFB                           15,561,000           15,561,000              15,561,000
   1-g         0.5%           1           WFB                           14,764,167           14,764,167              14,764,167
   1-h         0.4%           1           WFB                           12,254,067           12,254,067              12,254,067
   1-i         0.4%           1           WFB                           11,926,964           11,926,964              11,926,964
--------------------------------------------------------------------------------------------------------------------------------
   1-j         0.3%           1           WFB                            9,226,014            9,226,014               9,226,014
   1-k         0.3%           1           WFB                            8,717,915            8,717,915               8,717,915
   1-l         0.3%           1           WFB                            8,370,268            8,370,268               8,370,268
   1-m         0.3%           1           WFB                            7,380,812            7,380,812               7,380,812
   1-n         0.2%           1           WFB                            7,225,554            7,225,554               7,225,554
--------------------------------------------------------------------------------------------------------------------------------
   1-o         0.2%           1           WFB                            6,712,260            6,712,260               6,712,260
   1-p         0.2%           1           WFB                            6,685,518            6,685,518               6,685,518
   1-q         0.2%           1           WFB                            5,273,750            5,273,750               5,273,750
   1-r         0.2%           1           WFB                            4,679,862            4,679,862               4,679,862
   1-s         0.1%           1           WFB                            4,225,247            4,225,247               4,225,247
--------------------------------------------------------------------------------------------------------------------------------
    2          8.0%           1          PCFII       Acquisition       232,000,000          232,000,000             232,000,000
    3          6.4%           79         BSCMI       Acquisition       186,000,000          186,000,000             161,294,606
   3-a         0.4%           1          BSCMI                          12,255,977           12,255,977              10,628,081
   3-b         0.2%           1          BSCMI                           5,527,434            5,527,434               4,793,254
   3-c         0.2%           1          BSCMI                           5,475,050            5,475,050               4,747,828
--------------------------------------------------------------------------------------------------------------------------------
   3-d         0.2%           1          BSCMI                           5,019,880            5,019,880               4,353,116
   3-e         0.2%           1          BSCMI                           5,014,695            5,014,695               4,348,620
   3-f         0.1%           1          BSCMI                           4,057,008            4,057,008               3,518,138
   3-g         0.1%           1          BSCMI                           4,045,527            4,045,527               3,508,181
   3-h         0.1%           1          BSCMI                           3,904,363            3,904,363               3,385,767
--------------------------------------------------------------------------------------------------------------------------------
   3-i         0.1%           1          BSCMI                           3,796,528            3,796,528               3,292,255
   3-j         0.1%           1          BSCMI                           3,444,154            3,444,154               2,986,685
   3-k         0.1%           1          BSCMI                           3,201,522            3,201,522               2,776,280
   3-l         0.1%           1          BSCMI                           3,143,513            3,143,513               2,725,977
   3-m         0.1%           1          BSCMI                           3,131,080            3,131,080               2,715,195
--------------------------------------------------------------------------------------------------------------------------------
   3-n         0.1%           1          BSCMI                           3,091,239            3,091,239               2,680,646
   3-o         0.1%           1          BSCMI                           2,972,464            2,972,464               2,577,647
   3-p         0.1%           1          BSCMI                           2,920,913            2,920,913               2,532,944
   3-q         0.1%           1          BSCMI                           2,919,347            2,919,347               2,531,585
   3-r         0.1%           1          BSCMI                           2,834,611            2,834,611               2,458,104
--------------------------------------------------------------------------------------------------------------------------------
   3-s         0.1%           1          BSCMI                           2,755,294            2,755,294               2,389,323
   3-t         0.1%           1          BSCMI                           2,755,157            2,755,157               2,389,204
   3-u         0.1%           1          BSCMI                           2,730,375            2,730,375               2,367,714
   3-v         0.1%           1          BSCMI                           2,636,437            2,636,437               2,286,253
   3-w         0.1%           1          BSCMI                           2,579,029            2,579,029               2,236,471
--------------------------------------------------------------------------------------------------------------------------------
   3-x         0.1%           1          BSCMI                           2,576,223            2,576,223               2,234,037
   3-y         0.1%           1          BSCMI                           2,529,705            2,529,705               2,193,698
   3-z         0.1%           1          BSCMI                           2,495,851            2,495,851               2,164,341
  3-aa         0.1%           1          BSCMI                           2,469,784            2,469,784               2,141,736
  3-ab         0.1%           1          BSCMI                           2,432,378            2,432,378               2,109,298
--------------------------------------------------------------------------------------------------------------------------------
  3-ac         0.1%           1          BSCMI                           2,412,028            2,412,028               2,091,651
  3-ad         0.1%           1          BSCMI                           2,373,374            2,373,374               2,058,131
  3-ae         0.1%           1          BSCMI                           2,358,018            2,358,018               2,044,815
  3-af         0.1%           1          BSCMI                           2,329,108            2,329,108               2,019,745
  3-ag         0.1%           1          BSCMI                           2,269,069            2,269,069               1,967,681
--------------------------------------------------------------------------------------------------------------------------------
  3-ah         0.1%           1          BSCMI                           2,211,934            2,211,934               1,918,135
  3-ai         0.1%           1          BSCMI                           2,202,444            2,202,444               1,909,905
  3-aj         0.1%           1          BSCMI                           2,195,421            2,195,421               1,903,814
  3-ak         0.1%           1          BSCMI                           2,177,346            2,177,346               1,888,141
  3-al         0.1%           1          BSCMI                           2,169,240            2,169,240               1,881,112
--------------------------------------------------------------------------------------------------------------------------------
  3-am         0.1%           1          BSCMI                           2,148,184            2,148,184               1,862,852
  3-an         0.1%           1          BSCMI                           2,144,692            2,144,692               1,859,824
  3-ao         0.1%           1          BSCMI                           2,106,972            2,106,972               1,827,114
  3-ap         0.1%           1          BSCMI                           2,082,792            2,082,792               1,806,146
  3-aq         0.1%           1          BSCMI                           2,020,346            2,020,346               1,751,994
--------------------------------------------------------------------------------------------------------------------------------
  3-ar         0.1%           1          BSCMI                           1,924,327            1,924,327               1,668,729
  3-as         0.1%           1          BSCMI                           1,899,646            1,899,646               1,647,327
  3-at         0.1%           1          BSCMI                           1,880,016            1,880,016               1,630,304
  3-au         0.1%           1          BSCMI                           1,797,026            1,797,026               1,558,336
  3-av         0.1%           1          BSCMI                           1,788,249            1,788,249               1,550,725
--------------------------------------------------------------------------------------------------------------------------------
  3-aw         0.1%           1          BSCMI                           1,761,283            1,761,283               1,527,341
  3-ax         0.1%           1          BSCMI                           1,703,257            1,703,257               1,477,022
  3-ay         0.1%           1          BSCMI                           1,685,620            1,685,620               1,461,728
  3-az         0.1%           1          BSCMI                           1,656,644            1,656,644               1,436,601
  3-ba         0.1%           1          BSCMI                           1,645,598            1,645,598               1,427,022
--------------------------------------------------------------------------------------------------------------------------------
  3-bb         0.1%           1          BSCMI                           1,619,793            1,619,793               1,404,644
  3-bc         0.1%           1          BSCMI                           1,610,667            1,610,667               1,396,731
  3-bd         0.1%           1          BSCMI                           1,564,506            1,564,506               1,356,701
  3-be         0.1%           1          BSCMI                           1,527,167            1,527,167               1,324,322
  3-bf         0.1%           1          BSCMI                           1,526,032            1,526,032               1,323,338
--------------------------------------------------------------------------------------------------------------------------------
  3-bg         0.1%           1          BSCMI                           1,471,664            1,471,664               1,276,190
  3-bh         0.0%           1          BSCMI                           1,416,142            1,416,142               1,228,043
  3-bi         0.0%           1          BSCMI                           1,409,546            1,409,546               1,222,323
  3-bj         0.0%           1          BSCMI                           1,344,542            1,344,542               1,165,954
  3-bk         0.0%           1          BSCMI                           1,322,004            1,322,004               1,146,409
--------------------------------------------------------------------------------------------------------------------------------
  3-bl         0.0%           1          BSCMI                           1,315,282            1,315,282               1,140,580
  3-bm         0.0%           1          BSCMI                           1,299,102            1,299,102               1,126,549
  3-bn         0.0%           1          BSCMI                           1,292,748            1,292,748               1,121,039
  3-bo         0.0%           1          BSCMI                           1,281,264            1,281,264               1,111,081
  3-bp         0.0%           1          BSCMI                           1,279,459            1,279,459               1,109,515
--------------------------------------------------------------------------------------------------------------------------------
  3-bq         0.0%           1          BSCMI                           1,216,913            1,216,913               1,055,277
  3-br         0.0%           1          BSCMI                           1,189,778            1,189,778               1,031,746
  3-bs         0.0%           1          BSCMI                           1,162,504            1,162,504               1,008,095
  3-bt         0.0%           1          BSCMI                           1,142,069            1,142,069                 990,374
  3-bu         0.0%           1          BSCMI                           1,129,091            1,129,091                 979,120
--------------------------------------------------------------------------------------------------------------------------------
  3-bv         0.0%           1          BSCMI                           1,124,062            1,124,062                 974,759
  3-bw         0.0%           1          BSCMI                           1,101,342            1,101,342                 955,056
  3-bx         0.0%           1          BSCMI                             964,167              964,167                 836,101
  3-by         0.0%           1          BSCMI                             831,455              831,455                 721,017
  3-bz         0.0%           1          BSCMI                             689,874              689,874                 598,242
--------------------------------------------------------------------------------------------------------------------------------
  3-ca         0.0%           1          BSCMI                             510,657              510,657                 442,829
    4          3.9%           1           WFB         Refinance        112,500,000          112,500,000             105,030,570
    5          3.8%           1           NLIC        Refinance        110,000,000          110,000,000             100,241,223
    6          3.5%           1          PCFII       Acquisition       100,000,000          100,000,000              83,918,247
    7          2.4%           3          BSCMI       Acquisition        70,300,000           70,300,000              70,300,000
--------------------------------------------------------------------------------------------------------------------------------
   7-a         1.4%           1          BSCMI                          39,475,000           39,475,000              39,475,000
   7-b         0.8%           1          BSCMI                          21,825,000           21,825,000              21,825,000
   7-c         0.3%           1          BSCMI                           9,000,000            9,000,000               9,000,000
    8          1.7%           3           WFB         Refinance         49,000,000           49,000,000              49,000,000
   8-a         1.3%           1           WFB         Refinance         36,768,750           36,768,750              36,768,750
--------------------------------------------------------------------------------------------------------------------------------
   8-b         0.2%           1           WFB         Refinance          6,643,750            6,643,750               6,643,750
   8-c         0.2%           1           WFB         Refinance          5,587,500            5,587,500               5,587,500
    9         12.8%           1           WFB        Acquisition        46,800,000           46,800,000              46,800,000
   10          1.4%           1           PMCF        Refinance         40,000,000           40,000,000              37,288,284
   11          1.1%           1          BSCMI       Acquisition        33,000,000           33,000,000              33,000,000
--------------------------------------------------------------------------------------------------------------------------------
   12          1.1%           1          PCFII        Refinance         32,500,000           32,500,000              32,500,000
   13          1.1%           1           PMCF       Acquisition        32,000,000           32,000,000              28,506,035
   14          1.0%           5           PMCF        Refinance         29,700,000           29,700,000              26,474,549
  14-a         0.3%           1           PMCF                           9,102,765            9,102,765               8,114,194
  14-b         0.2%           1           PMCF                           6,711,058            6,711,058               5,982,230
--------------------------------------------------------------------------------------------------------------------------------
  14-c         0.2%           1           PMCF                           6,068,510            6,068,510               5,409,464
  14-d         0.2%           1           PMCF                           5,354,567            5,354,567               4,773,056
  14-e         0.1%           1           PMCF                           2,463,100            2,463,100               2,195,605
   15          7.5%           1          BSCMI        Refinance         27,500,000           27,500,000              26,571,059
   16          0.9%           1          BSCMI        Refinance         26,250,000           26,250,000              24,545,645
--------------------------------------------------------------------------------------------------------------------------------
   17          0.9%           1           WFB         Refinance         26,000,000           26,000,000              26,000,000
   18          0.9%           1          PCFII       Acquisition        25,000,000           25,000,000              23,308,593
   19          0.8%           1          PCFII       Acquisition        24,600,000           24,600,000              24,600,000
   20          0.8%           1          BSCMI        Refinance         24,500,000           24,500,000              21,670,019
   21          0.8%           1           WFB         Refinance         24,000,000           23,978,230              20,185,169
--------------------------------------------------------------------------------------------------------------------------------
   22          0.8%           1          PCFII        Refinance         23,500,000           23,500,000              20,732,675
   23          0.8%           1           PMCF       Acquisition        23,100,000           23,100,000              21,736,390
   24          0.8%           1           WFB         Refinance         23,000,000           23,000,000              21,438,230
   25          6.3%           1           PMCF        Refinance         22,800,000           22,800,000              20,783,883
   26          0.8%           10         PCFII        Refinance         22,700,000           22,658,428              15,312,653
--------------------------------------------------------------------------------------------------------------------------------
  26-a         0.2%           1          PCFII                           5,164,168            5,154,710               3,483,573
  26-b         0.1%           1          PCFII                           2,756,194            2,751,146               1,859,235
  26-c         0.1%           1          PCFII                           2,618,220            2,613,425               1,766,163
  26-d         0.1%           1          PCFII                           2,608,365            2,603,588               1,759,515
  26-e         0.1%           1          PCFII                           2,161,592            2,157,633               1,458,137
--------------------------------------------------------------------------------------------------------------------------------
  26-f         0.1%           1          PCFII                           2,076,179            2,072,377               1,400,520
  26-g         0.1%           1          PCFII                           1,741,100            1,737,911               1,174,487
  26-h         0.1%           1          PCFII                           1,543,994            1,541,167               1,041,526
  26-i         0.0%           1          PCFII                           1,116,932            1,114,886                 753,445
  26-j         0.0%           1          PCFII                             913,256              911,584                 616,052
--------------------------------------------------------------------------------------------------------------------------------
   27          6.0%           1           NLIC        Refinance         22,000,000           22,000,000              19,947,796
   28          0.7%           1          PCFII        Refinance         21,500,000           21,500,000              21,500,000
   29          0.7%           1           WFB         Refinance         21,000,000           21,000,000              18,747,928
   30          0.7%           1          BSCMI       Acquisition        20,500,000           20,500,000              20,500,000
   31          0.7%           1           WFB         Refinance         20,000,000           20,000,000              18,646,874
--------------------------------------------------------------------------------------------------------------------------------
   32          0.7%           1          BSCMI       Acquisition        19,850,000           19,850,000              19,850,000
   33          0.7%           1           WFB         Refinance         19,500,000           19,500,000              18,267,063
   34          0.7%           1           WFB        Acquisition        19,200,000           19,200,000              17,908,478
   35          0.7%           1          PCFII        Refinance         19,100,000           19,100,000              17,847,500
   36          0.7%           1          PCFII        Refinance         19,000,000           19,000,000              17,733,792
--------------------------------------------------------------------------------------------------------------------------------
   37          0.6%           1           PMCF       Acquisition        17,625,000           17,625,000              17,625,000
   38          0.6%           1          BSCMI        Refinance         17,600,000           17,600,000              16,990,201
   39          0.6%           4          BSCMI        Refinance         17,150,000           17,107,837              13,419,801
  39-a         0.2%           1          BSCMI                           4,616,167            4,604,818               3,612,131
  39-b         0.2%           1          BSCMI                           4,388,818            4,378,029               3,434,231
--------------------------------------------------------------------------------------------------------------------------------
  39-c         0.1%           1          BSCMI                           4,260,317            4,249,843               3,333,680
  39-d         0.1%           1          BSCMI                           3,884,697            3,875,147               3,039,759
   40          0.6%           1           NLIC        Refinance         16,800,000           16,647,270              13,040,568
   41          0.6%           1           WFB         Refinance         16,000,000           15,985,395              13,446,585
   42          0.5%           1           PMCF        Refinance         15,500,000           15,500,000              14,479,677
--------------------------------------------------------------------------------------------------------------------------------
   43          0.5%           1           PMCF       Acquisition        15,480,000           15,480,000              15,480,000
   44          0.5%           1           WFB         Refinance         15,440,000           15,407,926              13,811,658
   45          0.5%           1          BSCMI        Refinance         15,350,000           15,329,851              11,869,083
   46          0.5%           1          BSCMI        Refinance         14,720,000           14,720,000              14,720,000
   47          0.5%           1           PMCF       Acquisition        14,720,000           14,720,000              13,765,899
--------------------------------------------------------------------------------------------------------------------------------
   48          4.0%           1          PCFII        Refinance         14,500,000           14,500,000              14,500,000
   49          0.5%           1           PMCF        Refinance         14,175,000           14,175,000              14,175,000
   50          0.5%           1           WFB         Refinance         14,000,000           14,000,000              13,037,372
   51          0.5%           1           WFB         Refinance         14,000,000           13,986,339              11,668,736
   52          0.5%           1          PCFII        Refinance         13,800,000           13,800,000              12,639,910
--------------------------------------------------------------------------------------------------------------------------------
   53          0.5%           1          BSCMI        Refinance         13,720,000           13,720,000              12,842,882
   54          0.5%           1          BSCMI        Refinance         13,500,000           13,500,000              12,607,461
   55          0.5%           1           PMCF        Refinance         13,500,000           13,500,000              12,593,610
   56          0.5%           1           WFB         Refinance         13,300,000           13,300,000              13,300,000
   57          0.4%           1           WFB         Refinance         12,900,000           12,900,000              12,084,364
--------------------------------------------------------------------------------------------------------------------------------
   58          0.4%           1          BSCMI        Refinance         12,500,000           12,500,000              11,571,870
   59          0.4%           1           WFB         Refinance         12,400,000           12,400,000              10,950,031
   60          0.4%           1          BSCMI        Refinance         12,000,000           12,000,000              12,000,000
   61          0.4%           1           PMCF        Refinance         11,900,000           11,900,000              11,179,893
   62          0.4%           1           PMCF        Refinance         11,900,000           11,885,660               9,335,152
--------------------------------------------------------------------------------------------------------------------------------
   63          0.4%           1           NLIC        Refinance         11,840,000           11,840,000              11,081,944
   64          3.2%           1          BSCMI       Acquisition        11,500,000           11,500,000              11,500,000
   65          0.4%           1           PMCF        Refinance         11,500,000           11,472,762               9,053,640
   66          0.4%           1           PMCF        Refinance         11,500,000           11,472,707               9,050,699
   67          0.4%           1          PCFII       Acquisition        11,400,000           11,400,000              11,400,000
--------------------------------------------------------------------------------------------------------------------------------
   68          0.4%           1          BSCMI        Refinance         11,375,000           11,375,000              10,243,164
   69          3.1%           1           PMCF        Refinance         11,310,000           11,297,830              10,153,146
   70          0.4%           1           WFB        Acquisition        11,120,000           11,120,000              10,407,433
   71          0.4%           1           WFB        Acquisition        11,000,000           11,000,000              11,000,000
   72          0.4%           1           NLIC        Refinance         10,725,000           10,725,000               9,867,171
--------------------------------------------------------------------------------------------------------------------------------
   73          0.4%           1          PCFII        Refinance         10,600,000           10,600,000               9,952,231
   74          0.4%           1           WFB         Refinance         10,560,000           10,530,142               8,908,439
   75          0.4%           3           PMCF        Refinance         10,374,000           10,374,000              10,374,000
  75-a         0.2%           1           PMCF                           4,658,982            4,658,982               4,658,982
  75-b         0.1%           1           PMCF                           2,919,629            2,919,629               2,919,629
--------------------------------------------------------------------------------------------------------------------------------
  75-c         0.1%           1           PMCF                           2,795,389            2,795,389               2,795,389
   76          0.4%           1          BSCMI        Refinance         10,350,000           10,331,320               8,714,964
   77          2.8%           1           WFB         Refinance         10,300,000           10,290,938               8,694,135
   78          0.4%           1           NLIC        Refinance         10,255,000           10,255,000               9,560,422
   79          0.4%           1          BSCMI        Refinance         10,200,000           10,200,000              10,200,000
--------------------------------------------------------------------------------------------------------------------------------
   80          0.4%           1           WFB        Acquisition        10,160,000           10,160,000               9,512,005
   81          2.8%           1          PCFII        Refinance         10,100,000           10,100,000              10,100,000
   82          2.7%           2           PMCF        Refinance         10,000,000           10,000,000               9,083,154
  82-a         1.6%           1           PMCF                           5,770,000            5,770,000               5,240,981
  82-b         1.2%           1           PMCF                           4,230,000            4,230,000               3,842,174
--------------------------------------------------------------------------------------------------------------------------------
   83          0.3%           1           NLIC        Refinance         10,000,000            9,991,336               8,456,015
   84          0.3%           1           WFB         Refinance         10,000,000            9,980,492               8,339,641
   85          0.3%           1          PCFII       Acquisition         9,975,000            9,975,000               9,355,823
   86          0.3%           1           PMCF        Refinance          9,677,000            9,677,000               9,677,000
   87          0.3%           1          PCFII        Refinance          9,300,000            9,287,156               7,125,980
--------------------------------------------------------------------------------------------------------------------------------
   88          2.5%           1          BSCMI        Refinance          9,100,000            9,100,000               9,100,000
   89          2.5%           1           WFB         Refinance          9,000,000            9,000,000               8,445,315
   90          0.3%           1           WFB         Refinance          9,000,000            8,988,625               7,004,521
   91          0.3%           1           PMCF        Refinance          8,900,000            8,900,000               8,022,428
   92          0.3%           2          PCFII        Refinance          8,867,000            8,840,589               7,969,858
--------------------------------------------------------------------------------------------------------------------------------
  92-a         0.2%           1          PCFII                           6,221,436            6,202,905               5,591,966
  92-b         0.1%           1          PCFII                           2,645,564            2,637,684               2,377,892
   93          0.3%           1          BSCMI       Acquisition         8,750,000            8,750,000               8,153,542
   94          0.3%           2           PMCF        Refinance          8,715,000            8,691,144               7,382,678
  94-a         0.2%           1           PMCF                           6,215,000            6,197,987               5,264,870
--------------------------------------------------------------------------------------------------------------------------------
  94-b         0.1%           1           PMCF                           2,500,000            2,493,157               2,117,807
   95          0.3%           1           WFB         Refinance          8,650,000            8,650,000               8,315,971
   96          0.3%           1           WFB         Refinance          8,500,000            8,500,000               7,175,256
   97          2.3%           1          BSCMI        Refinance          8,500,000            8,500,000               7,947,996
   98          0.3%           1           PMCF        Refinance          8,500,000            8,489,571               6,648,315
--------------------------------------------------------------------------------------------------------------------------------
   99          0.3%           1           NLIC       Acquisition         8,440,000            8,440,000               8,211,882
   100         0.3%           4           PMCF        Refinance          8,402,000            8,402,000               8,402,000
  100-a        0.2%           1           PMCF                           4,541,621            4,541,621               4,541,621
  100-b        0.1%           1           PMCF                           2,100,500            2,100,500               2,100,500
  100-c        0.0%           1           PMCF                           1,021,865            1,021,865               1,021,865
--------------------------------------------------------------------------------------------------------------------------------
  100-d        0.0%           1           PMCF                             738,014              738,014                 738,014
   101         0.3%           1          BSCMI        Refinance          8,300,000            8,293,895               7,142,994
   102         0.3%           1          PCFII       Acquisition         8,200,000            8,200,000               8,200,000
   103         2.2%           1          BSCMI       Acquisition         8,136,000            8,136,000               7,413,375
   104         2.2%           1           WFB         Refinance          8,100,000            8,100,000               7,619,201
--------------------------------------------------------------------------------------------------------------------------------
   105         0.3%           1           PMCF        Refinance          8,020,000            8,020,000               7,375,782
   106         2.2%           1           PMCF        Refinance          8,000,000            8,000,000               7,354,697
   107         2.2%           1          BSCMI        Refinance          8,000,000            8,000,000               8,000,000
   108         0.3%           1           WFB         Refinance          8,000,000            8,000,000               8,000,000
   109         0.3%           1          PCFII       Acquisition         7,650,000            7,636,540               6,689,498
--------------------------------------------------------------------------------------------------------------------------------
   110         0.3%           1           PMCF        Refinance          7,600,000            7,600,000               6,537,771
   111         0.3%           1           WFB         Refinance          7,600,000            7,593,584               6,445,594
   112         0.3%           1           PMCF        Refinance          7,500,000            7,500,000               7,012,455
   113         2.1%           1           WFB         Refinance          7,500,000            7,489,464               6,830,846
   114         2.0%           1           WFB         Refinance          7,250,000            7,243,424               6,097,602
--------------------------------------------------------------------------------------------------------------------------------
   115         0.2%           1           WFB         Refinance          7,200,000            7,181,681               5,601,525
   116         0.2%           1           PMCF        Refinance          7,100,000            7,100,000               6,432,015
   117         0.2%           1           WFB         Refinance          7,000,000            6,986,784               5,861,884
   118         0.2%           4           NLIC        Refinance          7,000,000            6,960,801               5,387,400
  118-a        0.1%           1           NLIC                           4,100,000            4,077,041               3,155,477
--------------------------------------------------------------------------------------------------------------------------------
  118-b        0.1%           1           NLIC                           1,650,000            1,640,760               1,269,887
  118-c        0.0%           1           NLIC                             950,000              944,680                 731,147
  118-d        0.0%           1           NLIC                             300,000              298,320                 230,889
   119         0.2%           1           WFB        Acquisition         6,840,000            6,840,000               6,199,422
   120         0.2%           1           WFB         Refinance          6,800,000            6,800,000               6,800,000
--------------------------------------------------------------------------------------------------------------------------------
   121         0.2%           2           PMCF       Acquisition         6,800,000            6,800,000               6,394,662
  121-a        0.1%           1           PMCF                           3,400,000            3,400,000               3,197,331
  121-b        0.1%           1           PMCF                           3,400,000            3,400,000               3,197,331
   122         1.8%           1           WFB        Acquisition         6,700,000            6,700,000               6,545,912
   123         0.2%           1           WFB         Refinance          6,658,000            6,658,000               6,658,000
--------------------------------------------------------------------------------------------------------------------------------
   124         0.2%           1           WFB         Refinance          6,600,000            6,600,000               6,600,000
   125         0.2%           1           WFB        Acquisition         6,500,000            6,500,000               6,072,596
   126         1.8%           1           PMCF        Refinance          6,400,000            6,400,000               5,964,633
   127         1.7%           1          BSCMI       Acquisition         6,200,000            6,200,000               5,989,837
   128         0.2%           1           PMCF        Refinance          6,200,000            6,192,484               4,858,922
--------------------------------------------------------------------------------------------------------------------------------
   129         0.2%           1           PMCF        Refinance          6,150,000            6,150,000               6,150,000
   130         0.2%           1           PMCF        Refinance          6,114,000            6,114,000               5,457,142
   131         1.7%           1          PCFII        Refinance          6,100,000            6,100,000               5,389,094
   132         0.2%           3           WFB        Acquisition         6,050,000            6,050,000               5,455,453
  132-a        0.1%           1           WFB        Acquisition         2,912,963            2,912,963               2,626,700
--------------------------------------------------------------------------------------------------------------------------------
  132-b        0.1%           1           WFB        Acquisition         1,736,350            1,736,350               1,565,715
  132-c        0.0%           1           WFB        Acquisition         1,400,687            1,400,687               1,263,038
   133         0.2%           1           WFB         Refinance          6,000,000            6,000,000               5,414,668
   134         0.2%           1           PMCF        Refinance          6,000,000            6,000,000               5,433,505
   135         0.2%           1           WFB         Refinance          6,000,000            5,983,035               5,061,614
--------------------------------------------------------------------------------------------------------------------------------
   136         0.2%           1           PMCF        Refinance          5,905,500            5,905,500               5,905,500
   137         1.6%           1          PCFII        Refinance          5,900,000            5,900,000               5,900,000
   138         1.6%           1           PMCF        Refinance          5,890,000            5,883,662               5,287,536
   139         0.2%           1           NLIC        Refinance          5,865,000            5,865,000               5,467,760
   140         0.2%           1          BSCMI        Refinance          5,850,000            5,850,000               5,525,100
--------------------------------------------------------------------------------------------------------------------------------
   141         1.6%           1          PCFII        Refinance          5,800,000            5,800,000               5,329,499
   142         1.6%           1          BSCMI        Refinance          5,800,000            5,800,000               5,524,412
   143         0.2%           1           NLIC        Refinance          5,750,000            5,744,954               4,854,972
   144         0.2%           1           WFB         Refinance          5,700,000            5,700,000               5,317,303
   145         0.2%           1           WFB         Refinance          5,600,000            5,600,000               5,600,000
--------------------------------------------------------------------------------------------------------------------------------
   146         0.2%           1           PMCF        Refinance          5,600,000            5,600,000               5,246,444
   147         0.2%           1           WFB        Acquisition         5,550,000            5,550,000               5,550,000
   148         1.5%           1           PMCF        Refinance          5,500,000            5,500,000               4,995,735
   149         0.2%           1           WFB         Refinance          5,500,000            5,489,770               4,614,261
   150         0.2%           1          BSCMI       Acquisition         5,470,000            5,470,000               5,470,000
--------------------------------------------------------------------------------------------------------------------------------
   151         1.5%           1          BSCMI        Refinance          5,400,000            5,400,000               5,148,540
   152         0.2%           1           NLIC       Acquisition         5,400,000            5,384,907               4,562,266
   153         0.2%           1           WFB         Refinance          5,300,000            5,300,000               5,300,000
   154         0.2%           1          PCFII        Refinance          5,200,000            5,190,662               4,381,179
   155         1.4%           1           WFB         Refinance          5,000,000            5,000,000               5,000,000
--------------------------------------------------------------------------------------------------------------------------------
   156         1.4%           1           NLIC        Refinance          5,000,000            5,000,000               5,000,000
   157         0.2%           1           PMCF       Acquisition         5,000,000            5,000,000               4,500,737
   158         0.2%           1           WFB         Refinance          5,000,000            5,000,000               4,511,342
   159         0.2%           1          BSCMI       Acquisition         4,975,000            4,975,000               4,526,370
   160         0.2%           1           WFB         Refinance          4,950,000            4,950,000               4,462,734
--------------------------------------------------------------------------------------------------------------------------------
   161         0.2%           2           PMCF        Refinance          4,940,250            4,940,250               4,940,250
  161-a        0.1%           1           PMCF                           3,976,299            3,976,299               3,976,299
  161-b        0.0%           1           PMCF                             963,951              963,951                 963,951
   162         0.2%           1           WFB        Acquisition         4,880,000            4,880,000               4,559,990
   163         0.2%           1           PMCF        Refinance          4,750,000            4,750,000               4,316,918
--------------------------------------------------------------------------------------------------------------------------------
   164         0.2%           1          BSCMI       Acquisition         4,750,000            4,750,000               4,270,467
   165         0.2%           1          BSCMI        Refinance          4,600,000            4,600,000               4,293,367
   166         0.2%           1          BSCMI        Refinance          4,575,000            4,575,000               4,270,034
   167         0.2%           1           WFB         Refinance          4,520,000            4,506,954               3,802,763
   168         0.2%           1           WFB         Refinance          4,500,000            4,500,000               4,209,726
--------------------------------------------------------------------------------------------------------------------------------
   169         0.2%           1           WFB         Refinance          4,500,000            4,500,000               4,216,849
   170         0.2%           1           NLIC        Refinance          4,500,000            4,496,161               3,811,974
   171         0.1%           1           WFB        Acquisition         4,320,000            4,320,000               4,104,105
   172         0.1%           1          PCFII        Refinance          4,200,000            4,200,000               4,200,000
   173         0.1%           1           WFB        Acquisition         4,200,000            4,188,042               3,539,940
--------------------------------------------------------------------------------------------------------------------------------
   174         0.1%           1           WFB         Refinance          4,200,000            4,182,700               3,248,084
   175         0.1%           1           WFB         Refinance          4,200,000            4,182,700               3,248,084
   176         1.1%           1           NLIC       Acquisition         4,120,000            4,120,000               3,798,682
   177         0.1%           1          BSCMI        Refinance          4,010,000            4,010,000               3,742,696
   178         0.1%           1           NLIC        Refinance          4,000,000            3,996,552               3,384,414
--------------------------------------------------------------------------------------------------------------------------------
   179         0.1%           1           WFB         Refinance          4,000,000            3,996,499               3,378,379
   180         0.1%           1           NLIC        Refinance          4,000,000            3,992,872               3,373,184
   181         0.1%           1           NLIC       Acquisition         3,900,000            3,900,000               3,492,957
   182         0.1%           1          BSCMI       Acquisition         3,870,000            3,870,000               3,459,907
   183         0.1%           1           PMCF        Refinance          3,821,000            3,821,000               3,821,000
--------------------------------------------------------------------------------------------------------------------------------
   184         1.0%           1           WFB         Refinance          3,800,000            3,789,379               3,210,484
   185         0.1%           1          BSCMI       Acquisition         3,775,000            3,775,000               3,547,153
   186         0.1%           1           PMCF        Refinance          3,750,000            3,750,000               3,355,071
   187         0.1%           1           WFB        Acquisition         3,745,000            3,738,694               3,178,875
   188         0.1%           1          BSCMI        Refinance          3,750,000            3,728,637               2,876,592
--------------------------------------------------------------------------------------------------------------------------------
   189         0.1%           1          BSCMI        Refinance          3,680,000            3,680,000               3,434,693
   190         0.1%           1           WFB         Refinance          3,600,000            3,593,795               2,890,847
   191         1.0%           1           WFB        Acquisition         3,580,000            3,580,000               3,359,359
   192         0.1%           1          BSCMI        Refinance          3,540,000            3,540,000               3,304,026
   193         0.1%           1           NLIC        Refinance          3,500,000            3,497,122               3,280,060
--------------------------------------------------------------------------------------------------------------------------------
   194         0.1%           1           WFB         Refinance          3,480,000            3,480,000               3,160,800
   195         0.1%           4          BSCMI       Acquisition         3,436,800            3,431,749               2,959,675
  195-a        0.0%           1          BSCMI                           1,312,000            1,310,072               1,129,857
  195-b        0.0%           1          BSCMI                             988,000              986,548                 850,838
  195-c        0.0%           1          BSCMI                             652,800              651,841                 562,173
--------------------------------------------------------------------------------------------------------------------------------
  195-d        0.0%           1          BSCMI                             484,000              483,289                 416,807
   196         0.1%           1           WFB         Refinance          3,300,000            3,300,000               3,089,326
   197         0.1%           1           WFB         Refinance          3,300,000            3,300,000               2,976,322
   198         0.1%           1          BSCMI       Acquisition         3,300,000            3,300,000               2,940,832
   199         0.1%           1           WFB         Refinance          3,300,000            3,293,816               2,766,011
--------------------------------------------------------------------------------------------------------------------------------
   200         0.1%           1           WFB         Refinance          3,300,000            3,291,176               2,803,730
   201         0.1%           1           WFB         Refinance          3,250,000            3,250,000               3,250,000
   202         0.1%           1           WFB        Acquisition         3,200,000            3,200,000               2,883,885
   203         0.1%           1          PCFII       Acquisition         3,200,000            3,194,944               2,735,254
   204         0.1%           1          BSCMI        Refinance          3,200,000            3,191,688               2,728,496
--------------------------------------------------------------------------------------------------------------------------------
   205         0.1%           2          PCFII        Refinance          3,175,000            3,171,347               2,836,147
  205-a        0.1%           1          PCFII                           1,611,965            1,610,110               1,439,927
  205-b        0.1%           1          PCFII                           1,563,035            1,561,237               1,396,220
   206         0.9%           1           NLIC        Refinance          3,150,000            3,144,556               2,665,929
   207         0.1%           1           WFB         Refinance          3,047,000            3,047,000               2,638,894
--------------------------------------------------------------------------------------------------------------------------------
   208         0.1%           1          PCFII        Refinance          3,000,000            3,000,000               2,546,285
   209         0.1%           1           NLIC        Refinance          3,000,000            3,000,000               2,538,050
   210         0.1%           1           WFB        Acquisition         3,000,000            3,000,000               2,645,626
   211         0.1%           1           WFB         Refinance          3,000,000            2,997,147               2,508,530
   212         0.1%           1          PCFII        Refinance          3,000,000            2,995,209               2,672,721
--------------------------------------------------------------------------------------------------------------------------------
   213         0.1%           1           WFB        Acquisition         3,000,000            2,991,845               2,543,617
   214         0.1%           1           WFB        Acquisition         3,000,000            2,988,640               2,526,125
   215         0.1%           1          PCFII        Refinance          2,970,000            2,967,893               2,565,129
   216         0.1%           1           WFB         Refinance          2,900,000            2,895,769               2,499,206
   217         0.8%           1           WFB         Refinance          2,900,000            2,895,757               2,498,511
--------------------------------------------------------------------------------------------------------------------------------
   218         0.1%           1           WFB        Acquisition         2,885,000            2,885,000               2,620,129
   219         0.1%           1           WFB         Refinance          2,800,000            2,800,000               2,561,490
   220         0.1%           1           NLIC        Refinance          2,800,000            2,796,249               2,157,266
   221         0.1%           1           NLIC        Refinance          2,800,000            2,794,206               1,829,073
   222         0.1%           1           NLIC        Refinance          2,785,000            2,785,000               2,517,264
--------------------------------------------------------------------------------------------------------------------------------
   223         0.8%           1          PCFII        Refinance          2,775,000            2,770,303               2,354,121
   224         0.1%           1           WFB        Acquisition         2,770,000            2,765,176               2,342,233
   225         0.1%           1           WFB         Refinance          2,750,000            2,745,012               2,473,015
   226         0.1%           1           WFB         Refinance          2,725,000            2,725,000               2,550,028
   227         0.1%           1           WFB         Refinance          2,700,000            2,700,000               2,428,695
--------------------------------------------------------------------------------------------------------------------------------
   228         0.1%           1           NLIC       Acquisition         2,700,000            2,692,968               2,092,126
   229         0.1%           1           NLIC        Refinance          2,684,494            2,678,502               2,302,323
   230         0.1%           1           WFB         Refinance          2,660,000            2,657,760               2,256,621
   231         0.1%           1           PMCF        Refinance          2,645,000            2,645,000               2,645,000
   232         0.1%           1           WFB         Refinance          2,560,000            2,553,187               2,176,285
--------------------------------------------------------------------------------------------------------------------------------
   233         0.1%           1           WFB         Refinance          2,500,000            2,500,000               2,217,172
   234         0.1%           1           WFB         Refinance          2,500,000            2,488,106               2,110,941
   235         0.1%           1           WFB         Refinance          2,455,000            2,451,438               2,116,884
   236         0.1%           1           PMCF       Acquisition         2,438,111            2,429,852               2,105,413
   237         0.1%           1          BSCMI       Acquisition         2,425,000            2,425,000               2,267,133
--------------------------------------------------------------------------------------------------------------------------------
   238         0.7%           1          BSCMI       Acquisition         2,400,000            2,400,000               2,231,839
   239         0.1%           1          BSCMI       Acquisition         2,330,000            2,323,783               1,980,124
   240         0.1%           1           WFB         Refinance          2,200,000            2,200,000               1,949,823
   241         0.1%           1           WFB         Refinance          2,100,000            2,100,000               2,100,000
   242         0.1%           1           WFB         Refinance          2,080,000            2,080,000               1,945,163
--------------------------------------------------------------------------------------------------------------------------------
   243         0.1%           1          BSCMI       Acquisition         2,000,000            1,994,956               1,711,333
   244         0.5%           1           WFB         Refinance          2,000,000            1,994,461               1,691,739
   245         0.1%           1           PMCF        Refinance          1,975,000            1,975,000               1,975,000
   246         0.1%           1           WFB         Refinance          1,920,000            1,920,000               1,668,839
   247         0.1%           1           WFB        Acquisition         1,875,000            1,875,000               1,756,008
--------------------------------------------------------------------------------------------------------------------------------
   248         0.5%           1           WFB         Refinance          1,800,000            1,798,469               1,525,240
   249         0.1%           1           WFB        Acquisition         1,785,001            1,783,771               1,545,890
   250         0.1%           1           WFB        Acquisition         1,750,000            1,750,000               1,587,233
   251         0.1%           1           WFB         Refinance          1,750,000            1,750,000               1,542,117
   252         0.5%           1           WFB         Refinance          1,750,000            1,745,473               1,492,878
--------------------------------------------------------------------------------------------------------------------------------
   253         0.1%           1           WFB         Refinance          1,700,000            1,697,371               1,456,426
   254         0.1%           1           WFB         Refinance          1,650,000            1,648,779               1,419,162
   255         0.4%           1          PCFII        Refinance          1,550,000            1,548,752               1,321,472
   256         0.4%           1           WFB         Refinance          1,400,000            1,398,809               1,186,298
   257         0.0%           1           WFB         Refinance          1,365,000            1,362,755               1,161,711
--------------------------------------------------------------------------------------------------------------------------------
   258         0.3%           1          PCFII        Refinance          1,200,000            1,199,016               1,021,002
   259         0.0%           1           WFB        Acquisition         1,150,000            1,147,046                 981,881
   260         0.0%           1          PCFII       Acquisition         1,100,000            1,100,000                 975,758
   261         0.3%           1           WFB         Refinance          1,050,000            1,049,317                 914,253
   262         0.0%           1           WFB        Acquisition         1,040,000            1,039,304                 903,126
--------------------------------------------------------------------------------------------------------------------------------
   263         0.0%           1           WFB        Acquisition           935,000              935,000                 883,825
   264         0.2%           1           WFB        Acquisition           850,000              850,000                 761,295


          GENERAL                                 DETAILED                                                        INTEREST
          PROPERTY                                PROPERTY                            INTEREST   ADMINISTRATIVE    ACCRUAL
   ID     TYPE                                    TYPE                                RATE (4)      FEE RATE        BASIS
-----------------------------------------------------------------------------------------------------------------------------

    1     Various                                 Various                             5.6100%       0.03123%     Actual/360
   1-a    Office                                  Suburban
   1-b    Office                                  Suburban
   1-c    Office                                  Suburban
   1-d    Office                                  Suburban
-----------------------------------------------------------------------------------------------------------------------------
   1-e    Office                                  Urban
   1-f    Office                                  Suburban
   1-g    Mixed Use                               Office/Retail
   1-h    Office                                  Suburban
   1-i    Office                                  Suburban
-----------------------------------------------------------------------------------------------------------------------------
   1-j    Office                                  Suburban
   1-k    Office                                  Suburban
   1-l    Office                                  Suburban
   1-m    Office                                  Suburban
   1-n    Retail                                  Unanchored
-----------------------------------------------------------------------------------------------------------------------------
   1-o    Office                                  Suburban
   1-p    Office                                  Suburban
   1-q    Office                                  Suburban
   1-r    Office                                  Suburban
   1-s    Office                                  Suburban
-----------------------------------------------------------------------------------------------------------------------------
    2     Office                                  Urban                               6.2500%       0.03123%     Actual/360
    3     Hospitality                             Limited Service                     6.7230%       0.03123%     Actual/360
   3-a    Hospitality                             Limited Service
   3-b    Hospitality                             Limited Service
   3-c    Hospitality                             Limited Service
-----------------------------------------------------------------------------------------------------------------------------
   3-d    Hospitality                             Limited Service
   3-e    Hospitality                             Limited Service
   3-f    Hospitality                             Limited Service
   3-g    Hospitality                             Limited Service
   3-h    Hospitality                             Limited Service
-----------------------------------------------------------------------------------------------------------------------------
   3-i    Hospitality                             Limited Service
   3-j    Hospitality                             Limited Service
   3-k    Hospitality                             Limited Service
   3-l    Hospitality                             Limited Service
   3-m    Hospitality                             Limited Service
-----------------------------------------------------------------------------------------------------------------------------
   3-n    Hospitality                             Limited Service
   3-o    Hospitality                             Limited Service
   3-p    Hospitality                             Limited Service
   3-q    Hospitality                             Limited Service
   3-r    Hospitality                             Limited Service
-----------------------------------------------------------------------------------------------------------------------------
   3-s    Hospitality                             Limited Service
   3-t    Hospitality                             Limited Service
   3-u    Hospitality                             Limited Service
   3-v    Hospitality                             Limited Service
   3-w    Hospitality                             Limited Service
-----------------------------------------------------------------------------------------------------------------------------
   3-x    Hospitality                             Limited Service
   3-y    Hospitality                             Limited Service
   3-z    Hospitality                             Limited Service
  3-aa    Hospitality                             Limited Service
  3-ab    Hospitality                             Limited Service
-----------------------------------------------------------------------------------------------------------------------------
  3-ac    Hospitality                             Limited Service
  3-ad    Hospitality                             Limited Service
  3-ae    Hospitality                             Limited Service
  3-af    Hospitality                             Limited Service
  3-ag    Hospitality                             Limited Service
-----------------------------------------------------------------------------------------------------------------------------
  3-ah    Hospitality                             Limited Service
  3-ai    Hospitality                             Limited Service
  3-aj    Hospitality                             Limited Service
  3-ak    Hospitality                             Limited Service
  3-al    Hospitality                             Limited Service
-----------------------------------------------------------------------------------------------------------------------------
  3-am    Hospitality                             Limited Service
  3-an    Hospitality                             Limited Service
  3-ao    Hospitality                             Limited Service
  3-ap    Hospitality                             Limited Service
  3-aq    Hospitality                             Limited Service
-----------------------------------------------------------------------------------------------------------------------------
  3-ar    Hospitality                             Limited Service
  3-as    Hospitality                             Limited Service
  3-at    Hospitality                             Limited Service
  3-au    Hospitality                             Limited Service
  3-av    Hospitality                             Limited Service
-----------------------------------------------------------------------------------------------------------------------------
  3-aw    Hospitality                             Limited Service
  3-ax    Hospitality                             Limited Service
  3-ay    Hospitality                             Limited Service
  3-az    Hospitality                             Limited Service
  3-ba    Hospitality                             Limited Service
-----------------------------------------------------------------------------------------------------------------------------
  3-bb    Hospitality                             Limited Service
  3-bc    Hospitality                             Limited Service
  3-bd    Hospitality                             Limited Service
  3-be    Hospitality                             Limited Service
  3-bf    Hospitality                             Limited Service
-----------------------------------------------------------------------------------------------------------------------------
  3-bg    Hospitality                             Limited Service
  3-bh    Hospitality                             Limited Service
  3-bi    Hospitality                             Limited Service
  3-bj    Hospitality                             Limited Service
  3-bk    Hospitality                             Limited Service
-----------------------------------------------------------------------------------------------------------------------------
  3-bl    Hospitality                             Limited Service
  3-bm    Hospitality                             Limited Service
  3-bn    Hospitality                             Limited Service
  3-bo    Hospitality                             Limited Service
  3-bp    Hospitality                             Limited Service
-----------------------------------------------------------------------------------------------------------------------------
  3-bq    Hospitality                             Limited Service
  3-br    Hospitality                             Limited Service
  3-bs    Hospitality                             Limited Service
  3-bt    Hospitality                             Limited Service
  3-bu    Hospitality                             Limited Service
-----------------------------------------------------------------------------------------------------------------------------
  3-bv    Hospitality                             Limited Service
  3-bw    Hospitality                             Limited Service
  3-bx    Hospitality                             Limited Service
  3-by    Hospitality                             Limited Service
  3-bz    Hospitality                             Limited Service
-----------------------------------------------------------------------------------------------------------------------------
  3-ca    Hospitality                             Limited Service
    4     Office                                  Urban                               5.7450%       0.03123%     Actual/360
    5     Office                                  Urban                               6.3700%       0.05123%     Actual/360
    6     Mixed Use                               Office/Retail                       5.5800%       0.03123%     Actual/360
    7     Hospitality                             Full Service                        6.4200%       0.03123%     Actual/360
-----------------------------------------------------------------------------------------------------------------------------
   7-a    Hospitality                             Full Service
   7-b    Hospitality                             Full Service
   7-c    Hospitality                             Full Service
    8     Various                                 Various                             5.9500%       0.03123%     Actual/360
   8-a    Retail                                  Anchored
-----------------------------------------------------------------------------------------------------------------------------
   8-b    Retail                                  Free Standing
   8-c    Other                                   Leased Fee
    9     Multifamily                             Garden                              5.6740%       0.03123%     Actual/360
   10     Office                                  Urban                               5.6480%       0.02123%     Actual/360
   11     Retail                                  Anchored                            5.6040%       0.03123%     Actual/360
-----------------------------------------------------------------------------------------------------------------------------
   12     Retail                                  Anchored                            5.7900%       0.03123%     Actual/360
   13     Office                                  Suburban                            6.1600%       0.02123%     Actual/360
   14     Office                                  Various                             6.1900%       0.02123%     Actual/360
  14-a    Office                                  Suburban
  14-b    Office                                  Suburban
-----------------------------------------------------------------------------------------------------------------------------
  14-c    Office                                  Suburban
  14-d    Office                                  Suburban
  14-e    Office                                  Urban
   15     Mixed Use                               Multifamily/Retail                  6.1840%       0.03123%     Actual/360
   16     Retail                                  Anchored                            5.8770%       0.03123%     Actual/360
-----------------------------------------------------------------------------------------------------------------------------
   17     Office                                  Suburban                            5.6300%       0.03123%     Actual/360
   18     Hospitality                             Limited Service                     5.6600%       0.03123%     Actual/360
   19     Office                                  Suburban                            5.9500%       0.03123%     Actual/360
   20     Retail                                  Anchored                            5.7500%       0.03123%     Actual/360
   21     Office                                  Medical                             5.6500%       0.03123%     Actual/360
-----------------------------------------------------------------------------------------------------------------------------
   22     Industrial                              Warehouse                           5.7300%       0.03123%     Actual/360
   23     Hospitality                             Full Service                        6.6125%       0.02123%     Actual/360
   24     Hospitality                             Extended Stay                       5.6400%       0.03123%     Actual/360
   25     Multifamily                             Garden                              6.3700%       0.02123%     Actual/360
   26     Various                                 Various                             6.6000%       0.03123%     Actual/360
-----------------------------------------------------------------------------------------------------------------------------
  26-a    Self Storage                            Self Storage
  26-b    Self Storage                            Self Storage
  26-c    Self Storage                            Self Storage
  26-d    Self Storage                            Self Storage
  26-e    Self Storage                            Self Storage
-----------------------------------------------------------------------------------------------------------------------------
  26-f    Self Storage                            Self Storage
  26-g    Self Storage                            Self Storage
  26-h    Industrial                              Flex
  26-i    Industrial                              Flex
  26-j    Self Storage                            Self Storage
-----------------------------------------------------------------------------------------------------------------------------
   27     Multifamily                             Senior Housing                      6.1000%       0.08123%     Actual/360
   28     Retail                                  Anchored                            6.4100%       0.03123%     Actual/360
   29     Office                                  Medical                             6.2600%       0.03123%     Actual/360
   30     Office                                  Urban                               6.1310%       0.03123%     Actual/360
   31     Retail                                  Anchored                            5.6600%       0.03123%     Actual/360
-----------------------------------------------------------------------------------------------------------------------------
   32     Hospitality                             Extended Stay                       5.5415%       0.03123%     Actual/360
   33     Office                                  Medical                             6.0150%       0.03123%     Actual/360
   34     Retail                                  Anchored                            5.6900%       0.03123%     Actual/360
   35     Retail                                  Free Standing                       5.8100%       0.03123%     Actual/360
   36     Office                                  Urban                               5.7400%       0.03123%     Actual/360
-----------------------------------------------------------------------------------------------------------------------------
   37     Retail                                  Anchored                            6.1200%       0.02123%     Actual/360
   38     Mixed Use                               Retail/Office                       6.0880%       0.03123%     Actual/360
   39     Various                                 Various                             6.2040%       0.03123%     Actual/360
  39-a    Mixed Use                               Retail/Multifamily
  39-b    Retail                                  Free Standing
-----------------------------------------------------------------------------------------------------------------------------
  39-c    Retail                                  Free Standing
  39-d    Retail                                  Free Standing
   40     Retail                                  Anchored                            5.8080%       0.10123%     Actual/360
   41     Office                                  Medical                             5.6250%       0.03123%     Actual/360
   42     Retail                                  Anchored                            5.7900%       0.02123%     Actual/360
-----------------------------------------------------------------------------------------------------------------------------
   43     Industrial                              Flex                                5.9000%       0.02123%     Actual/360
   44     Industrial                              Warehouse                           5.7900%       0.03123%       30/360
   45     Other                                   Theater                             5.8560%       0.03123%     Actual/360
   46     Retail                                  Free Standing                       6.0110%       0.03123%     Actual/360
   47     Office                                  Suburban                            5.8700%       0.07123%     Actual/360
-----------------------------------------------------------------------------------------------------------------------------
   48     Multifamily                             Garden                              5.7430%       0.03123%     Actual/360
   49     Other                                   RV Park                             6.4000%       0.05123%     Actual/360
   50     Hospitality                             Full Service                        5.5600%       0.03123%     Actual/360
   51     Retail                                  Shadow Anchored                     5.3560%       0.03123%     Actual/360
   52     Office                                  Urban                               6.6340%       0.03123%     Actual/360
-----------------------------------------------------------------------------------------------------------------------------
   53     Industrial                              Flex                                5.9570%       0.03123%     Actual/360
   54     Office                                  Medical                             5.7820%       0.05623%     Actual/360
   55     Retail                                  Anchored                            5.7000%       0.02123%     Actual/360
   56     Mixed Use                               Office/Retail                       5.5250%       0.03123%     Actual/360
   57     Office                                  Suburban                            6.0150%       0.03123%     Actual/360
-----------------------------------------------------------------------------------------------------------------------------
   58     Hospitality                             Limited Service                     6.2970%       0.03123%     Actual/360
   59     Office                                  Suburban                            5.7700%       0.03123%     Actual/360
   60     Retail                                  Anchored                            5.4050%       0.03123%     Actual/360
   61     Industrial                              Flex                                6.2400%       0.04123%     Actual/360
   62     Hospitality                             Full Service                        6.2900%       0.02123%     Actual/360
-----------------------------------------------------------------------------------------------------------------------------
   63     Retail                                  Anchored                            5.9500%       0.10123%     Actual/360
   64     Multifamily                             Low-Rise                            5.5850%       0.07123%     Actual/360
   65     Hospitality                             Limited Service                     6.3900%       0.02123%     Actual/360
   66     Hospitality                             Limited Service                     6.3800%       0.02123%     Actual/360
   67     Office                                  Suburban                            6.0400%       0.03123%     Actual/360
-----------------------------------------------------------------------------------------------------------------------------
   68     Industrial                              Warehouse                           5.7400%       0.04123%     Actual/360
   69     Multifamily                             Garden                              5.9925%       0.02123%     Actual/360
   70     Hospitality                             Limited Service                     5.9300%       0.03123%     Actual/360
   71     Retail                                  Anchored                            5.4500%       0.03123%     Actual/360
   72     Industrial                              Warehouse                           5.9200%       0.10123%     Actual/360
-----------------------------------------------------------------------------------------------------------------------------
   73     Hospitality                             Full Service                        6.1900%       0.03123%     Actual/360
   74     Mixed Use                               Multifamily/Retail                  5.7500%       0.03123%     Actual/360
   75     Various                                 Various                             6.1900%       0.02123%     Actual/360
  75-a    Office                                  Suburban
  75-b    Office                                  Suburban
-----------------------------------------------------------------------------------------------------------------------------
  75-c    Mixed Use                               Retail/Office
   76     Hospitality                             Extended Stay                       5.6800%       0.05623%     Actual/360
   77     Multifamily                             Garden                              5.7700%       0.03123%     Actual/360
   78     Retail                                  Unanchored                          5.6400%       0.06123%     Actual/360
   79     Retail                                  Anchored                            5.6525%       0.03123%     Actual/360
-----------------------------------------------------------------------------------------------------------------------------
   80     Hospitality                             Limited Service                     5.9700%       0.03123%     Actual/360
   81     Multifamily                             Mid-Rise                            5.6900%       0.03123%     Actual/360
   82     Multifamily                             Garden                              6.1900%       0.02123%     Actual/360
  82-a    Multifamily                             Garden
  82-b    Multifamily                             Garden
-----------------------------------------------------------------------------------------------------------------------------
   83     Retail                                  Anchored                            5.8300%       0.10123%     Actual/360
   84     Retail                                  Anchored                            5.3670%       0.03123%     Actual/360
   85     Industrial                              Flex                                5.7100%       0.03123%     Actual/360
   86     Retail                                  Anchored                            6.3000%       0.02123%     Actual/360
   87     Industrial                              Warehouse                           5.5900%       0.03123%     Actual/360
-----------------------------------------------------------------------------------------------------------------------------
   88     Multifamily                             Garden                              6.2640%       0.08123%     Actual/360
   89     Multifamily                             Garden                              6.1300%       0.03123%     Actual/360
   90     Retail                                  Anchored                            6.0500%       0.03123%     Actual/360
   91     Office                                  Medical                             5.7900%       0.07123%     Actual/360
   92     Various                                 Various                             5.8100%       0.03123%       30/360
-----------------------------------------------------------------------------------------------------------------------------
  92-a    Office                                  Suburban
  92-b    Industrial                              Flex
   93     Retail                                  Anchored                            5.6060%       0.03123%     Actual/360
   94     Various                                 Various                             5.8900%       0.02123%     Actual/360
  94-a    Office                                  Suburban
-----------------------------------------------------------------------------------------------------------------------------
  94-b    Industrial                              Flex
   95     Office                                  Suburban                            5.5500%       0.03123%     Actual/360
   96     Office                                  Suburban                            6.5200%       0.03123%     Actual/360
   97     Multifamily                             Mid-Rise                            5.8490%       0.03123%     Actual/360
   98     Office                                  Medical                             6.2000%       0.07123%     Actual/360
-----------------------------------------------------------------------------------------------------------------------------
   99     Hospitality                             Limited Service                     6.3200%       0.14123%     Actual/360
   100    Various                                 Various                             6.1900%       0.02123%     Actual/360
  100-a   Industrial                              Flex
  100-b   Office                                  Suburban
  100-c   Retail                                  Unanchored
-----------------------------------------------------------------------------------------------------------------------------
  100-d   Office                                  Suburban
   101    Hospitality                             Limited Service                     6.4410%       0.07123%     Actual/360
   102    Office                                  Suburban                            5.7900%       0.03123%     Actual/360
   103    Multifamily                             Garden                              6.3600%       0.04123%     Actual/360
   104    Multifamily                             Garden                              6.3200%       0.03123%     Actual/360
-----------------------------------------------------------------------------------------------------------------------------
   105    Industrial                              Flex                                5.8700%       0.02123%     Actual/360
   106    Multifamily                             Garden                              5.8600%       0.02123%     Actual/360
   107    Multifamily                             Garden                              5.5630%       0.04123%     Actual/360
   108    Manufactured Housing Community          Manufactured Housing Community      6.0000%       0.03123%     Actual/360
   109    Industrial                              Warehouse                           5.7800%       0.03123%     Actual/360
-----------------------------------------------------------------------------------------------------------------------------
   110    Office                                  Medical                             6.4300%       0.02123%     Actual/360
   111    Office                                  Suburban                            5.9300%       0.03123%     Actual/360
   112    Retail                                  Anchored                            5.8700%       0.02123%     Actual/360
   113    Manufactured Housing Community          Manufactured Housing Community      5.5000%       0.03123%     Actual/360
   114    Multifamily                             Garden                              5.6500%       0.03123%     Actual/360
-----------------------------------------------------------------------------------------------------------------------------
   115    Industrial                              Flex                                6.0300%       0.03123%     Actual/360
   116    Retail                                  Anchored                            6.0500%       0.02123%     Actual/360
   117    Hospitality                             Limited Service                     5.5000%       0.03123%     Actual/360
   118    Various                                 Various                             5.7100%       0.08123%     Actual/360
  118-a   Office                                  Medical
-----------------------------------------------------------------------------------------------------------------------------
  118-b   Office                                  Medical
  118-c   Retail                                  Free Standing
  118-d   Retail                                  Free Standing
   119    Retail                                  Anchored                            6.0750%       0.03123%     Actual/360
   120    Retail                                  Shadow Anchored                     5.8300%       0.03123%     Actual/360
-----------------------------------------------------------------------------------------------------------------------------
   121    Office                                  Suburban                            6.3200%       0.02123%     Actual/360
  121-a   Office                                  Suburban
  121-b   Office                                  Suburban
   122    Manufactured Housing Community          Manufactured Housing Community      5.8500%       0.03123%     Actual/360
   123    Retail                                  Anchored                            5.7600%       0.03123%     Actual/360
-----------------------------------------------------------------------------------------------------------------------------
   124    Self Storage                            Self Storage                        5.7100%       0.03123%     Actual/360
   125    Retail                                  Anchored                            5.8100%       0.03123%     Actual/360
   126    Multifamily                             Garden                              5.6200%       0.02123%     Actual/360
   127    Mixed Use                               Multifamily/Retail                  6.1940%       0.03123%     Actual/360
   128    Hospitality                             Limited Service                     6.2600%       0.02123%     Actual/360
-----------------------------------------------------------------------------------------------------------------------------
   129    Industrial                              Flex                                5.6100%       0.02123%     Actual/360
   130    Mixed Use                               Office/Retail                       6.2500%       0.02123%     Actual/360
   131    Multifamily                             Garden                              5.7900%       0.03123%     Actual/360
   132    Retail                                  Free Standing                       5.8100%       0.03123%     Actual/360
  132-a   Retail                                  Free Standing
-----------------------------------------------------------------------------------------------------------------------------
  132-b   Retail                                  Free Standing
  132-c   Retail                                  Free Standing
   133    Retail                                  Unanchored                          5.8500%       0.03123%     Actual/360
   134    Mixed Use                               Office/Retail                       6.0300%       0.07123%     Actual/360
   135    Office                                  Suburban                            5.7500%       0.03123%     Actual/360
-----------------------------------------------------------------------------------------------------------------------------
   136    Self Storage                            Self Storage                        5.9300%       0.02123%     Actual/360
   137    Multifamily                             Garden                              5.6900%       0.03123%     Actual/360
   138    Multifamily                             Garden                              5.9925%       0.02123%     Actual/360
   139    Retail                                  Unanchored                          5.6400%       0.06123%     Actual/360
   140    Office                                  Urban                               6.6490%       0.03123%     Actual/360
-----------------------------------------------------------------------------------------------------------------------------
   141    Multifamily                             Mid-Rise                            5.7400%       0.03123%     Actual/360
   142    Multifamily                             Mid-Rise                            6.1470%       0.03123%     Actual/360
   143    Retail                                  Free Standing                       5.7800%       0.10123%     Actual/360
   144    Retail                                  Shadow Anchored                     5.7000%       0.08123%     Actual/360
   145    Office                                  Suburban                            5.8100%       0.03123%     Actual/360
-----------------------------------------------------------------------------------------------------------------------------
   146    Office                                  Suburban                            5.9800%       0.02123%     Actual/360
   147    Retail                                  Shadow Anchored                     5.6500%       0.03123%     Actual/360
   148    Multifamily                             Garden                              6.1900%       0.06123%     Actual/360
   149    Retail                                  Anchored                            5.5600%       0.03123%     Actual/360
   150    Industrial                              Warehouse                           5.7140%       0.03123%     Actual/360
-----------------------------------------------------------------------------------------------------------------------------
   151    Multifamily                             Mid-Rise                            6.2470%       0.03123%     Actual/360
   152    Office                                  Urban                               5.8000%       0.09123%     Actual/360
   153    Retail                                  Free Standing                       5.7400%       0.03123%     Actual/360
   154    Office                                  Medical                             5.7000%       0.03123%     Actual/360
   155    Manufactured Housing Community          Manufactured Housing Community      5.6900%       0.03123%     Actual/360
-----------------------------------------------------------------------------------------------------------------------------
   156    Multifamily                             Garden                              5.7200%       0.09123%     Actual/360
   157    Office                                  Suburban                            5.7100%       0.05123%     Actual/360
   158    Office                                  Suburban                            5.8400%       0.03123%     Actual/360
   159    Retail                                  Shadow Anchored                     6.2660%       0.03123%     Actual/360
   160    Industrial                              Flex                                5.8000%       0.03123%     Actual/360
-----------------------------------------------------------------------------------------------------------------------------
   161    Various                                 Various                             6.1900%       0.02123%     Actual/360
  161-a   Industrial                              Flex
  161-b   Retail                                  Unanchored
   162    Industrial                              Flex                                5.8100%       0.03123%     Actual/360
   163    Office                                  Suburban                            6.2200%       0.02123%     Actual/360
-----------------------------------------------------------------------------------------------------------------------------
   164    Industrial                              Flex                                5.6480%       0.03123%     Actual/360
   165    Retail                                  Free Standing                       5.7380%       0.03123%     Actual/360
   166    Retail                                  Free Standing                       5.7380%       0.03123%     Actual/360
   167    Industrial                              Warehouse                           5.6600%       0.03123%     Actual/360
   168    Mixed Use                               Office/Retail                       5.8950%       0.03123%     Actual/360
-----------------------------------------------------------------------------------------------------------------------------
   169    Retail                                  Free Standing                       6.0400%       0.03123%     Actual/360
   170    Office                                  Suburban                            5.8900%       0.10123%     Actual/360
   171    Office                                  Suburban                            5.8900%       0.03123%     Actual/360
   172    Office                                  Suburban                            5.9800%       0.03123%     Actual/360
   173    Hospitality                             Limited Service                     5.7200%       0.03123%     Actual/360
-----------------------------------------------------------------------------------------------------------------------------
   174    Retail                                  Free Standing                       5.8600%       0.08123%     Actual/360
   175    Retail                                  Free Standing                       5.8600%       0.08123%     Actual/360
   176    Multifamily                             Garden                              6.0400%       0.10123%     Actual/360
   177    Retail                                  Free Standing                       5.7380%       0.03123%     Actual/360
   178    Other                                   Land                                5.8500%       0.10123%     Actual/360
-----------------------------------------------------------------------------------------------------------------------------
   179    Office                                  Urban                               5.7900%       0.03123%     Actual/360
   180    Retail                                  Shadow Anchored                     5.7300%       0.10123%     Actual/360
   181    Retail                                  Unanchored                          5.4700%       0.07123%     Actual/360
   182    Industrial                              Light                               6.3140%       0.07123%     Actual/360
   183    Retail                                  Unanchored                          6.2600%       0.02123%     Actual/360
-----------------------------------------------------------------------------------------------------------------------------
   184    Multifamily                             Garden                              5.8000%       0.03123%     Actual/360
   185    Retail                                  Unanchored                          6.2360%       0.07123%     Actual/360
   186    Retail                                  Shadow Anchored                     6.3600%       0.02123%     Actual/360
   187    Office                                  Suburban                            5.9500%       0.03123%     Actual/360
   188    Retail                                  Free Standing                       5.6140%       0.03123%     Actual/360
-----------------------------------------------------------------------------------------------------------------------------
   189    Retail                                  Free Standing                       5.7380%       0.03123%     Actual/360
   190    Retail                                  Unanchored                          5.8600%       0.03123%     Actual/360
   191    Multifamily                             Garden                              6.1300%       0.03123%     Actual/360
   192    Retail                                  Free Standing                       5.7380%       0.03123%     Actual/360
   193    Office                                  Suburban                            6.0300%       0.10123%     Actual/360
-----------------------------------------------------------------------------------------------------------------------------
   194    Self Storage                            Self Storage                        6.1750%       0.03123%     Actual/360
   195    Retail                                  Free Standing                       6.4540%       0.04123%     Actual/360
  195-a   Retail                                  Free Standing
  195-b   Retail                                  Free Standing
  195-c   Retail                                  Free Standing
-----------------------------------------------------------------------------------------------------------------------------
  195-d   Retail                                  Free Standing
   196    Retail                                  Unanchored                          5.9650%       0.03123%     Actual/360
   197    Office                                  Medical                             5.8200%       0.03123%     Actual/360
   198    Mixed Use                               Retail/Multifamily                  6.1770%       0.04123%     Actual/360
   199    Retail                                  Anchored                            5.5300%       0.03123%     Actual/360
-----------------------------------------------------------------------------------------------------------------------------
   200    Industrial                              Light                               5.9900%       0.03123%     Actual/360
   201    Retail                                  Unanchored                          5.6200%       0.03123%     Actual/360
   202    Retail                                  Anchored                            5.7900%       0.03123%     Actual/360
   203    Office                                  Suburban                            6.1900%       0.03123%     Actual/360
   204    Mixed Use                               Retail/Office                       6.1130%       0.07123%     Actual/360
-----------------------------------------------------------------------------------------------------------------------------
   205    Industrial                              Light                               5.8000%       0.03123%     Actual/360
  205-a   Industrial                              Light
  205-b   Industrial                              Light
   206    Multifamily                             Garden                              5.8500%       0.10123%     Actual/360
   207    Mixed Use                               Office/Retail                       5.8600%       0.03123%     Actual/360
-----------------------------------------------------------------------------------------------------------------------------
   208    Industrial                              Warehouse                           5.9600%       0.03123%     Actual/360
   209    Mixed Use                               Parking/Office                      5.8500%       0.09123%     Actual/360
   210    Office                                  Suburban                            5.7800%       0.03123%     Actual/360
   211    Industrial                              Warehouse                           5.4600%       0.04123%     Actual/360
   212    Office                                  Suburban                            6.1500%       0.03123%     Actual/360
-----------------------------------------------------------------------------------------------------------------------------
   213    Office                                  Suburban                            5.9200%       0.03123%     Actual/360
   214    Retail                                  Shadow Anchored                     5.6800%       0.03123%     Actual/360
   215    Office                                  Urban                               6.5700%       0.03123%     Actual/360
   216    Office                                  Suburban                            6.4800%       0.03123%     Actual/360
   217    Multifamily                             Garden                              6.4700%       0.03123%     Actual/360
-----------------------------------------------------------------------------------------------------------------------------
   218    Industrial                              Flex                                6.1700%       0.03123%     Actual/360
   219    Retail                                  Shadow Anchored                     6.5800%       0.03123%     Actual/360
   220    Office                                  Urban                               5.7500%       0.10123%     Actual/360
   221    Office                                  Urban                               5.7500%       0.10123%     Actual/360
   222    Retail                                  Shadow Anchored                     5.9200%       0.07123%     Actual/360
-----------------------------------------------------------------------------------------------------------------------------
   223    Manufactured Housing Community          Manufactured Housing Community      5.9300%       0.03123%     Actual/360
   224    Retail                                  Shadow Anchored                     5.8200%       0.03123%     Actual/360
   225    Office                                  Urban                               5.6600%       0.04123%     Actual/360
   226    Retail                                  Shadow Anchored                     5.9350%       0.08123%     Actual/360
   227    Other                                   Leased Fee                          5.6850%       0.03123%     Actual/360
-----------------------------------------------------------------------------------------------------------------------------
   228    Retail                                  Unanchored                          5.9100%       0.10123%     Actual/360
   229    Retail                                  Unanchored                          5.4600%       0.10123%     Actual/360
   230    Office                                  Urban                               5.9400%       0.03123%     Actual/360
   231    Retail                                  Unanchored                          6.2400%       0.02123%     Actual/360
   232    Retail                                  Shadow Anchored                     6.0100%       0.03123%     Actual/360
-----------------------------------------------------------------------------------------------------------------------------
   233    Self Storage                            Self Storage                        5.9600%       0.03123%     Actual/360
   234    Self Storage                            Self Storage                        5.7800%       0.03123%     Actual/360
   235    Industrial                              Flex                                6.5000%       0.03123%     Actual/360
   236    Other                                   Parking Lot                         6.3500%       0.02123%     Actual/360
   237    Office                                  Suburban                            5.8480%       0.03123%     Actual/360
-----------------------------------------------------------------------------------------------------------------------------
   238    Multifamily                             Garden                              5.4720%       0.03123%     Actual/360
   239    Office                                  Urban                               5.9990%       0.03123%     Actual/360
   240    Mixed Use                               Office/Retail                       5.9200%       0.03123%     Actual/360
   241    Retail                                  Shadow Anchored                     5.8800%       0.04123%     Actual/360
   242    Office                                  Suburban                            5.8700%       0.03123%     Actual/360
-----------------------------------------------------------------------------------------------------------------------------
   243    Industrial                              Warehouse                           6.2360%       0.03123%     Actual/360
   244    Multifamily                             Garden                              5.8400%       0.03123%     Actual/360
   245    Retail                                  Unanchored                          6.2400%       0.02123%     Actual/360
   246    Self Storage                            Self Storage                        5.9900%       0.03123%     Actual/360
   247    Industrial                              Warehouse                           5.9800%       0.03123%     Actual/360
-----------------------------------------------------------------------------------------------------------------------------
   248    Multifamily                             Low-Rise                            5.9000%       0.08123%     Actual/360
   249    Retail                                  Free Standing                       6.6700%       0.06123%     Actual/360
   250    Retail                                  Free Standing                       6.1000%       0.08123%     Actual/360
   251    Retail                                  Shadow Anchored                     6.5400%       0.03123%     Actual/360
   252    Multifamily                             Garden                              6.1300%       0.04123%     Actual/360
-----------------------------------------------------------------------------------------------------------------------------
   253    Retail                                  Unanchored                          6.2700%       0.03123%     Actual/360
   254    Office                                  Suburban                            6.4200%       0.07123%     Actual/360
   255    Multifamily                             Garden                              6.1100%       0.03123%     Actual/360
   256    Multifamily                             Low-Rise                            5.9000%       0.11123%     Actual/360
   257    Industrial                              Warehouse                           6.0400%       0.16123%     Actual/360
-----------------------------------------------------------------------------------------------------------------------------
   258    Multifamily                             Mid-Rise                            6.0400%       0.03123%     Actual/360
   259    Retail                                  Free Standing                       6.1600%       0.09123%     Actual/360
   260    Office                                  Medical                             6.8300%       0.03123%     Actual/360
   261    Multifamily                             Garden                              6.8700%       0.06123%     Actual/360
   262    Office                                  Suburban                            6.7700%       0.03123%     Actual/360
-----------------------------------------------------------------------------------------------------------------------------
   263    Retail                                  Free Standing                       6.7400%       0.11123%     Actual/360
   264    Multifamily                             Garden                              6.4100%       0.15123%     Actual/360


               ORIGINAL         STATED REMAINING       ORIGINAL          REMAINING                   FIRST     MATURITY
           TERM TO MATURITY     TERM TO MATURITY     AMORTIZATION       AMORTIZATION      NOTE      PAYMENT      DATE
   ID        OR ARD (MOS.)       OR ARD (MOS.)      TERM (MOS.) (4)   TERM (MOS.) (4)     DATE       DATE       OR ARD
-------------------------------------------------------------------------------------------------------------------------

    1             84                   82                  0                 0          6/13/2007  8/1/2007    7/1/2014
   1-a
   1-b
   1-c
   1-d
-------------------------------------------------------------------------------------------------------------------------
   1-e
   1-f
   1-g
   1-h
   1-i
-------------------------------------------------------------------------------------------------------------------------
   1-j
   1-k
   1-l
   1-m
   1-n
-------------------------------------------------------------------------------------------------------------------------
   1-o
   1-p
   1-q
   1-r
   1-s
-------------------------------------------------------------------------------------------------------------------------
    2             120                 120                  0                 0          8/16/2007  10/1/2007   9/1/2017
    3             120                 120                 360               360            TBD     10/1/2007   9/1/2017
   3-a
   3-b
   3-c
-------------------------------------------------------------------------------------------------------------------------
   3-d
   3-e
   3-f
   3-g
   3-h
-------------------------------------------------------------------------------------------------------------------------
   3-i
   3-j
   3-k
   3-l
   3-m
-------------------------------------------------------------------------------------------------------------------------
   3-n
   3-o
   3-p
   3-q
   3-r
-------------------------------------------------------------------------------------------------------------------------
   3-s
   3-t
   3-u
   3-v
   3-w
-------------------------------------------------------------------------------------------------------------------------
   3-x
   3-y
   3-z
  3-aa
  3-ab
-------------------------------------------------------------------------------------------------------------------------
  3-ac
  3-ad
  3-ae
  3-af
  3-ag
-------------------------------------------------------------------------------------------------------------------------
  3-ah
  3-ai
  3-aj
  3-ak
  3-al
-------------------------------------------------------------------------------------------------------------------------
  3-am
  3-an
  3-ao
  3-ap
  3-aq
-------------------------------------------------------------------------------------------------------------------------
  3-ar
  3-as
  3-at
  3-au
  3-av
-------------------------------------------------------------------------------------------------------------------------
  3-aw
  3-ax
  3-ay
  3-az
  3-ba
-------------------------------------------------------------------------------------------------------------------------
  3-bb
  3-bc
  3-bd
  3-be
  3-bf
-------------------------------------------------------------------------------------------------------------------------
  3-bg
  3-bh
  3-bi
  3-bj
  3-bk
-------------------------------------------------------------------------------------------------------------------------
  3-bl
  3-bm
  3-bn
  3-bo
  3-bp
-------------------------------------------------------------------------------------------------------------------------
  3-bq
  3-br
  3-bs
  3-bt
  3-bu
-------------------------------------------------------------------------------------------------------------------------
  3-bv
  3-bw
  3-bx
  3-by
  3-bz
-------------------------------------------------------------------------------------------------------------------------
  3-ca
    4             120                 118                 360               360         6/15/2007  8/5/2007    7/5/2017
    5             120                 120                 360               360         8/9/2007   10/1/2007   9/1/2017
    6             120                 120                 360               360         8/8/2007   10/1/2007   9/1/2017
    7             60                   58                  0                 0          6/8/2007   8/1/2007    7/1/2012
-------------------------------------------------------------------------------------------------------------------------
   7-a
   7-b
   7-c
    8             60                   60                  0                 0          8/8/2007   10/1/2007   9/1/2012
   8-a
-------------------------------------------------------------------------------------------------------------------------
   8-b
   8-c
    9             84                   82                  0                 0          6/11/2007  8/1/2007    7/1/2014
   10             120                 115                 360               360         3/7/2007   5/5/2007    4/5/2017
   11             120                 119                  0                 0          7/13/2007  9/1/2007    8/1/2017
-------------------------------------------------------------------------------------------------------------------------
   12             120                 119                  0                 0          7/20/2007  9/1/2007    8/1/2017
   13             120                 119                 360               360         7/26/2007  9/5/2007    8/5/2017
   14             120                 119                 360               360         7/13/2007  9/5/2007    8/5/2017
  14-a
  14-b
-------------------------------------------------------------------------------------------------------------------------
  14-c
  14-d
  14-e
   15             120                 118                 360               360         6/27/2007  8/1/2007    7/1/2017
   16             120                 119                 360               360         7/2/2007   9/1/2007    8/1/2017
-------------------------------------------------------------------------------------------------------------------------
   17             120                 118                  0                 0          6/25/2007  8/1/2007    7/1/2017
   18             120                 119                 360               360         7/23/2007  9/1/2007    8/1/2017
   19             120                 119                  0                 0          7/10/2007  9/1/2007    8/1/2017
   20             144                 117                 336               336         5/19/2005  7/1/2005    6/1/2017
   21             120                 119                 360               359         7/13/2007  9/1/2007    8/1/2017
-------------------------------------------------------------------------------------------------------------------------
   22             120                 119                 360               360         7/3/2007   9/1/2007    8/1/2017
   23             84                   83                 336               336         7/26/2007  9/5/2007    8/5/2014
   24             120                 117                 360               360         5/23/2007  7/1/2007    6/1/2017
   25             120                 118                 360               360         6/22/2007  8/5/2007    7/5/2017
   26             120                 119                 240               239         7/13/2007  9/1/2007    8/1/2017
-------------------------------------------------------------------------------------------------------------------------
  26-a
  26-b
  26-c
  26-d
  26-e
-------------------------------------------------------------------------------------------------------------------------
  26-f
  26-g
  26-h
  26-i
  26-j
-------------------------------------------------------------------------------------------------------------------------
   27             120                 120                 360               360         8/2/2007   10/1/2007   9/1/2017
   28             60                   60                  0                 0          8/21/2007  10/1/2007   9/1/2012
   29             120                 119                 360               360         7/9/2007   9/1/2007    8/1/2017
   30             60                   58                  0                 0          6/8/2007   8/1/2007    7/1/2012
   31             120                 119                 360               360         7/2/2007   9/1/2007    8/1/2017
-------------------------------------------------------------------------------------------------------------------------
   32             60                   56                  0                 0          5/1/2007   6/1/2007    5/1/2012
   33             120                 119                 360               360         8/1/2007   9/1/2007    8/1/2017
   34             120                 117                 360               360         5/14/2007  7/1/2007    6/1/2017
   35             120                 118                 360               360         6/18/2007  8/1/2007    7/1/2017
   36             120                 119                 360               360         7/2/2007   9/1/2007    8/1/2017
-------------------------------------------------------------------------------------------------------------------------
   37             120                 119                  0                 0          7/10/2007  9/5/2007    8/5/2017
   38             120                 119                 360               360         7/13/2007  9/1/2007    8/1/2017
   39             120                 118                 300               298         6/29/2007  8/1/2007    7/1/2017
  39-a
  39-b
-------------------------------------------------------------------------------------------------------------------------
  39-c
  39-d
   40             132                 112                 300               292         12/21/2005 2/1/2006    1/1/2017
   41             120                 119                 360               359         7/13/2007  9/1/2007    8/1/2017
   42             120                 118                 360               360         6/22/2007  8/5/2007    7/5/2017
-------------------------------------------------------------------------------------------------------------------------
   43             120                 118                  0                 0          6/22/2007  8/5/2007    7/5/2017
   44             84                   82                 360               358         6/11/2007  8/1/2007    7/1/2014
   45             120                 119                 300               299         7/30/2007  9/1/2007    8/1/2017
   46             120                 118                  0                 0          6/5/2007   8/1/2007    7/1/2017
   47             120                 116                 360               360         4/19/2007  6/5/2007    5/5/2017
-------------------------------------------------------------------------------------------------------------------------
   48             120                 119                  0                 0          7/2/2007   9/1/2007    8/1/2017
   49             120                 119                  0                 0          8/2/2007   9/5/2007    8/5/2017
   50             120                 118                 360               360         6/22/2007  8/1/2007    7/1/2017
   51             120                 119                 360               359         7/17/2007  9/1/2007    8/1/2017
   52             120                 118                 360               360         6/18/2007  8/1/2007    7/1/2017
-------------------------------------------------------------------------------------------------------------------------
   53             120                 117                 360               360         5/31/2007  7/1/2007    6/1/2017
   54             120                 119                 360               360         7/2/2007   9/1/2007    8/1/2017
   55             120                 117                 360               360         5/21/2007  7/5/2007    6/5/2017
   56             120                 118                  0                 0          5/29/2007  8/1/2007    7/1/2017
   57             120                 119                 360               360         8/1/2007   9/1/2007    8/1/2017
-------------------------------------------------------------------------------------------------------------------------
   58             120                 119                 360               360         7/10/2007  9/1/2007    8/1/2017
   59             120                 117                 360               360         5/22/2007  7/1/2007    6/1/2017
   60             120                 118                  0                 0          6/22/2007  8/1/2007    7/1/2017
   61             120                 119                 360               360         7/25/2007  9/5/2007    8/5/2017
   62             120                 119                 300               299         7/19/2007  9/5/2007    8/5/2017
-------------------------------------------------------------------------------------------------------------------------
   63             120                 119                 360               360         6/22/2007  9/1/2007    8/1/2017
   64             120                 117                  0                 0          5/17/2007  7/1/2007    6/1/2017
   65             120                 118                 300               298         6/29/2007  8/5/2007    7/5/2017
   66             120                 118                 300               298         6/29/2007  8/5/2007    7/5/2017
   67             96                   94                  0                 0          6/18/2007  8/1/2007    7/1/2015
-------------------------------------------------------------------------------------------------------------------------
   68             120                 117                 360               360         5/3/2007   7/1/2007    6/1/2017
   69             120                 118                 420               418         6/11/2007  8/5/2007    7/5/2017
   70             120                 118                 360               360         6/25/2007  8/1/2007    7/1/2017
   71             120                 118                  0                 0          6/4/2007   8/1/2007    7/1/2017
   72             84                   83                 360               360         7/10/2007  9/1/2007    8/1/2014
-------------------------------------------------------------------------------------------------------------------------
   73             120                 119                 360               360         7/24/2007  9/1/2007    8/1/2017
   74             120                 117                 360               357         5/17/2007  7/1/2007    6/1/2017
   75             120                 118                  0                 0          6/28/2007  8/5/2007    7/5/2017
  75-a
  75-b
-------------------------------------------------------------------------------------------------------------------------
  75-c
   76             120                 118                 360               358         6/20/2007  8/1/2007    7/1/2017
   77             120                 119                 360               359         7/19/2007  9/1/2007    8/1/2017
   78             120                 118                 360               360         6/7/2007   8/1/2007    7/1/2017
   79             120                 118                  0                 0          6/25/2007  8/1/2007    7/1/2017
-------------------------------------------------------------------------------------------------------------------------
   80             120                 119                 360               360         7/26/2007  9/1/2007    8/1/2017
   81             120                 117                  0                 0          5/31/2007  7/1/2007    6/1/2017
   82             120                 119                 360               360         7/19/2007  9/5/2007    8/5/2017
  82-a
  82-b
-------------------------------------------------------------------------------------------------------------------------
   83             120                 119                 360               359         7/13/2007  9/1/2007    8/1/2017
   84             120                 118                 360               358         6/18/2007  8/1/2007    7/1/2017
   85             120                 119                 360               360         7/26/2007  9/1/2007    8/1/2017
   86             60                   58                  0                 0          6/19/2007  8/5/2007    7/5/2012
   87             120                 119                 300               299         7/2/2007   9/1/2007    8/1/2017
-------------------------------------------------------------------------------------------------------------------------
   88             60                   58                  0                 0          6/29/2007  8/1/2007    7/1/2012
   89             120                 118                 360               360         6/15/2007  8/1/2007    7/1/2017
   90             120                 119                 300               299         7/12/2007  9/1/2007    8/1/2017
   91             120                 115                 360               360         3/16/2007  5/5/2007    4/5/2017
   92             60                   58                 300               298         6/29/2007  8/1/2007    7/1/2012
-------------------------------------------------------------------------------------------------------------------------
  92-a
  92-b
   93             120                 118                 360               360         6/12/2007  8/1/2007    7/1/2017
   94             120                 117                 360               357         6/5/2007   7/5/2007    6/5/2017
  94-a
-------------------------------------------------------------------------------------------------------------------------
  94-b
   95             120                 117                 360               360         5/25/2007  7/1/2007    6/1/2017
   96             120                 119                 300               300         7/16/2007  9/1/2007    8/1/2017
   97             72                   63                 360               360         11/6/2006  1/1/2007   12/1/2012
   98             120                 119                 300               299         7/27/2007  9/5/2007    8/5/2017
-------------------------------------------------------------------------------------------------------------------------
   99             60                   58                 360               360         6/26/2007  8/1/2007    7/1/2012
   100            120                 118                  0                 0          6/28/2007  8/5/2007    7/5/2017
  100-a
  100-b
  100-c
-------------------------------------------------------------------------------------------------------------------------
  100-d
   101            120                 119                 360               359         7/3/2007   9/1/2007    8/1/2017
   102            84                   81                  0                 0          5/31/2007  7/1/2007    6/1/2014
   103            120                 119                 360               360         7/19/2007  9/1/2007    8/1/2017
   104            120                 118                 360               360         6/29/2007  8/1/2007    7/1/2017
-------------------------------------------------------------------------------------------------------------------------
   105            120                 118                 360               360         6/22/2007  8/5/2007    7/5/2017
   106            120                 117                 360               360         5/15/2007  7/5/2007    6/5/2017
   107            120                 116                  0                 0          4/25/2007  6/1/2007    5/1/2017
   108            60                   58                  0                 0          6/18/2007  8/1/2007    7/1/2012
   109            120                 118                 360               358         6/8/2007   8/1/2007    7/1/2017
-------------------------------------------------------------------------------------------------------------------------
   110            120                 120                 360               360         8/10/2007  10/5/2007   9/5/2017
   111            120                 119                 360               359         7/12/2007  9/1/2007    8/1/2017
   112            120                 117                 360               360         5/30/2007  7/5/2007    6/5/2017
   113            54                   53                 300               299         7/10/2007  9/1/2007    2/1/2012
   114            120                 119                 360               359         7/1/2007   9/1/2007    8/1/2017
-------------------------------------------------------------------------------------------------------------------------
   115            120                 118                 300               298         6/27/2007  8/1/2007    7/1/2017
   116            120                 119                 360               360         7/20/2007  9/5/2007    8/5/2017
   117            120                 118                 360               358         6/14/2007  8/1/2007    7/1/2017
   118            120                 116                 300               296         4/19/2007  6/1/2007    5/1/2017
  118-a
-------------------------------------------------------------------------------------------------------------------------
  118-b
  118-c
  118-d
   119            120                 119                 360               360         6/11/2007  9/1/2007    8/1/2017
   120            120                 119                  0                 0          7/2/2007   9/1/2007    8/1/2017
-------------------------------------------------------------------------------------------------------------------------
   121            120                 120                 360               360         8/8/2007   10/5/2007   9/5/2017
  121-a
  121-b
   122            60                   58                 360               360         6/5/2007   8/1/2007    7/1/2012
   123            120                 119                  0                 0          7/2/2007   9/1/2007    8/1/2017
-------------------------------------------------------------------------------------------------------------------------
   124            120                 119                  0                 0          7/30/2007  9/1/2007    8/1/2017
   125            120                 117                 360               360         5/10/2007  7/1/2007    6/1/2017
   126            120                 112                 360               360         12/28/2006 2/5/2007    1/5/2017
   127            120                 119                 360               360         7/5/2007   9/1/2007    8/1/2017
   128            120                 119                 300               299         8/3/2007   9/5/2007    8/5/2017
-------------------------------------------------------------------------------------------------------------------------
   129            120                 117                  0                 0          5/31/2007  7/5/2007    6/5/2017
   130            120                 119                 360               360         7/20/2007  9/5/2007    8/5/2017
   131            120                 119                 360               360         7/16/2007  9/1/2007    8/1/2017
   132            120                 119                 360               360         7/25/2007  9/1/2007    8/1/2017
  132-a
-------------------------------------------------------------------------------------------------------------------------
  132-b
  132-c
   133            120                 117                 360               360         5/11/2007  7/1/2007    6/1/2017
   134            120                 117                 360               360         5/31/2007  7/5/2007    6/5/2017
   135            120                 117                 360               357         5/9/2007   7/1/2007    6/1/2017
-------------------------------------------------------------------------------------------------------------------------
   136            60                   57                  0                 0          6/1/2007   7/5/2007    6/5/2012
   137            120                 117                  0                 0          5/31/2007  7/1/2007    6/1/2017
   138            120                 118                 420               418         6/11/2007  8/5/2007    7/5/2017
   139            120                 118                 360               360         6/7/2007   8/1/2007    7/1/2017
   140            120                 118                 360               360         6/28/2007  8/1/2007    7/1/2017
-------------------------------------------------------------------------------------------------------------------------
   141            120                 116                 420               420         4/20/2007  6/1/2007    5/1/2017
   142            60                   59                 360               360         7/25/2007  9/1/2007    8/1/2012
   143            120                 119                 360               359         7/20/2007  9/1/2007    8/1/2017
   144            120                 117                 360               360         5/22/2007  7/1/2007    6/1/2017
   145            120                 119                  0                 0          7/16/2007  9/1/2007    8/1/2017
-------------------------------------------------------------------------------------------------------------------------
   146            120                 114                 360               360         2/27/2007  4/5/2007    3/5/2017
   147            120                 118                  0                 0          5/21/2007  8/1/2007    7/1/2017
   148            120                 119                 360               360         7/30/2007  9/5/2007    8/5/2017
   149            120                 118                 360               358         6/4/2007   8/1/2007    7/1/2017
   150            120                 117                  0                 0          5/15/2007  7/1/2007    6/1/2017
-------------------------------------------------------------------------------------------------------------------------
   151            60                   59                 360               360         7/25/2007  9/1/2007    8/1/2012
   152            120                 117                 360               357         5/15/2007  7/1/2007    6/1/2017
   153            120                 118                  0                 0          6/12/2007  8/1/2007    7/1/2017
   154            120                 118                 360               358         6/15/2007  8/1/2007    7/1/2017
   155            120                 118                  0                 0          6/5/2007   8/1/2007    7/1/2017
-------------------------------------------------------------------------------------------------------------------------
   156            120                 119                  0                 0          7/5/2007   9/1/2007    8/1/2017
   157            120                 118                 360               360         6/20/2007  8/5/2007    7/5/2017
   158            120                 117                 360               360         5/11/2007  7/1/2007    6/1/2017
   159            120                 118                 360               360         6/8/2007   8/1/2007    7/1/2017
   160            120                 117                 360               360         5/17/2007  7/1/2007    6/1/2017
-------------------------------------------------------------------------------------------------------------------------
   161            120                 118                  0                 0          6/28/2007  8/5/2007    7/5/2017
  161-a
  161-b
   162            120                 118                 360               360         6/1/2007   8/1/2007    7/1/2017
   163            120                 119                 360               360         7/31/2007  9/5/2007    8/5/2017
-------------------------------------------------------------------------------------------------------------------------
   164            120                 116                 360               360         4/25/2007  6/1/2007    5/1/2017
   165            120                 117                 360               360         5/10/2007  7/1/2007    6/1/2017
   166            120                 117                 360               360         5/10/2007  7/1/2007    6/1/2017
   167            120                 117                 360               357         5/1/2007   7/1/2007    6/1/2017
   168            120                 116                 360               360         3/22/2007  6/1/2007    5/1/2017
-------------------------------------------------------------------------------------------------------------------------
   169            120                 119                 360               360         6/1/2007   9/1/2007    8/1/2017
   170            120                 119                 360               359         7/17/2007  9/1/2007    8/1/2017
   171            84                   81                 360               360         5/14/2007  7/1/2007    6/1/2014
   172            84                   82                  0                 0          6/14/2007  8/1/2007    7/1/2014
   173            120                 117                 360               357         6/1/2007   7/1/2007    6/1/2017
-------------------------------------------------------------------------------------------------------------------------
   174            120                 117                 300               297         5/7/2007   7/1/2007    6/1/2017
   175            120                 117                 300               297         5/7/2007   7/1/2007    6/1/2017
   176            120                 119                 360               360         7/17/2007  9/1/2007    8/1/2017
   177            120                 117                 360               360         5/10/2007  7/1/2007    6/1/2017
   178            120                 119                 360               359         7/11/2007  9/1/2007    8/1/2017
-------------------------------------------------------------------------------------------------------------------------
   179            120                 119                 360               359         7/6/2007   9/1/2007    8/1/2017
   180            120                 118                 360               358         6/4/2007   8/1/2007    7/1/2017
   181            120                 117                 360               360         5/24/2007  7/1/2007    6/1/2017
   182            120                 118                 360               360         6/29/2007  8/1/2007    7/1/2017
   183            120                 118                  0                 0          6/19/2007  8/5/2007    7/5/2017
-------------------------------------------------------------------------------------------------------------------------
   184            120                 117                 360               357         5/17/2007  7/1/2007    6/1/2017
   185            120                 118                 360               360         6/25/2007  8/1/2007    7/1/2017
   186            120                 119                 360               360         7/18/2007  9/5/2007    8/5/2017
   187            120                 118                 360               358         6/22/2007  8/1/2007    7/1/2017
   188            120                 116                 300               296         4/26/2007  6/1/2007    5/1/2017
-------------------------------------------------------------------------------------------------------------------------
   189            120                 117                 360               360         5/10/2007  7/1/2007    6/1/2017
   190            144                 142                 360               358         6/26/2007  8/1/2007    7/1/2019
   191            120                 118                 360               360         6/29/2007  8/1/2007    7/1/2017
   192            120                 117                 360               360         5/10/2007  7/1/2007    6/1/2017
   193            60                   59                 360               359         7/19/2007  9/1/2007    8/1/2012
-------------------------------------------------------------------------------------------------------------------------
   194            120                 118                 360               360         6/22/2007  8/1/2007    7/1/2017
   195            120                 118                 360               358         6/8/2007   8/1/2007    7/1/2017
  195-a
  195-b
  195-c
-------------------------------------------------------------------------------------------------------------------------
  195-d
   196            120                 119                 360               360         7/19/2007  9/1/2007    8/1/2017
   197            120                 117                 360               360         5/11/2007  7/1/2007    6/1/2017
   198            120                 117                 360               360         6/1/2007   7/1/2007    6/1/2017
   199            120                 118                 360               358         6/5/2007   8/1/2007    7/1/2017
-------------------------------------------------------------------------------------------------------------------------
   200            120                 117                 360               357         5/10/2007  7/1/2007    6/1/2017
   201            120                 117                  0                 0          5/3/2007   7/1/2007    6/1/2017
   202            120                 113                 360               360         1/19/2007  3/1/2007    2/1/2017
   203            120                 118                 360               358         6/28/2007  8/1/2007    7/1/2017
   204            120                 117                 360               357         5/24/2007  7/1/2007    6/1/2017
-------------------------------------------------------------------------------------------------------------------------
   205            120                 118                 420               418         6/29/2007  8/1/2007    7/1/2017
  205-a
  205-b
   206            120                 118                 360               358         6/15/2007  8/1/2007    7/1/2017
   207            120                 117                 360               360         5/16/2007  7/1/2007    6/1/2017
-------------------------------------------------------------------------------------------------------------------------
   208            120                 120                 360               360         8/10/2007  10/1/2007   9/1/2017
   209            120                 120                 360               360         8/9/2007   10/1/2007   9/1/2017
   210            120                 117                 360               360         5/2/2007   7/1/2007    6/1/2017
   211            120                 119                 360               359         7/11/2007  9/1/2007    8/1/2017
   212            96                   94                 360               358         6/28/2007  8/1/2007    7/1/2015
-------------------------------------------------------------------------------------------------------------------------
   213            120                 117                 360               357         5/3/2007   7/1/2007    6/1/2017
   214            120                 116                 360               356         4/10/2007  6/1/2007    5/1/2017
   215            120                 119                 360               359         7/5/2007   9/1/2007    8/1/2017
   216            120                 118                 360               358         6/15/2007  8/1/2007    7/1/2017
   217            120                 118                 360               358         6/12/2007  8/1/2007    7/1/2017
-------------------------------------------------------------------------------------------------------------------------
   218            120                 118                 360               360         6/15/2007  8/1/2007    7/1/2017
   219            120                 119                 360               360         6/25/2007  9/1/2007    8/1/2017
   220            120                 119                 300               299         7/2/2007   9/1/2007    8/1/2017
   221            120                 119                 240               239         7/2/2007   9/1/2007    8/1/2017
   222            120                 118                 360               360         6/14/2007  8/1/2007    7/1/2017
-------------------------------------------------------------------------------------------------------------------------
   223            120                 118                 360               358         6/6/2007   8/1/2007    7/1/2017
   224            120                 118                 360               358         4/6/2007   8/1/2007    7/1/2017
   225            84                   82                 360               358         6/1/2007   8/1/2007    7/1/2014
   226            120                 119                 360               360         6/14/2007  9/1/2007    8/1/2017
   227            120                 117                 360               360         5/14/2007  7/1/2007    6/1/2017
-------------------------------------------------------------------------------------------------------------------------
   228            120                 118                 300               298         6/21/2007  8/1/2007    7/1/2017
   229            96                   94                 336               334         7/1/2007   8/1/2007    7/1/2015
   230            120                 119                 360               359         8/1/2007   9/1/2007    8/1/2017
   231            120                 118                  0                 0          6/19/2007  8/5/2007    7/5/2017
   232            120                 117                 360               357         5/11/2007  7/1/2007    6/1/2017
-------------------------------------------------------------------------------------------------------------------------
   233            120                 119                 360               360         6/15/2007  9/1/2007    8/1/2017
   234            120                 115                 360               355         2/26/2007  5/1/2007    4/1/2017
   235            120                 118                 360               358         6/11/2007  8/1/2007    7/1/2017
   236            113                 109                 353               349         10/5/2006  6/5/2007   10/5/2016
   237            120                 118                 360               360         6/11/2007  8/1/2007    7/1/2017
-------------------------------------------------------------------------------------------------------------------------
   238            120                 117                 360               360         5/11/2007  7/1/2007    6/1/2017
   239            120                 117                 360               357         5/23/2007  7/1/2007    6/1/2017
   240            120                 118                 360               360         6/27/2007  8/1/2007    7/1/2017
   241            120                 119                  0                 0          7/2/2007   9/1/2007    8/1/2017
   242            120                 118                 360               360         6/8/2007   8/1/2007    7/1/2017
-------------------------------------------------------------------------------------------------------------------------
   243            120                 117                 360               357         5/21/2007  7/1/2007    6/1/2017
   244            120                 117                 360               357         5/1/2007   7/1/2007    6/1/2017
   245            120                 118                  0                 0          6/19/2007  8/5/2007    7/5/2017
   246            120                 118                 360               360         6/11/2007  8/1/2007    7/1/2017
   247            120                 118                 360               360         6/12/2007  8/1/2007    7/1/2017
-------------------------------------------------------------------------------------------------------------------------
   248            120                 119                 360               359         7/3/2007   9/1/2007    8/1/2017
   249            120                 119                 360               359         7/23/2007  9/1/2007    8/1/2017
   250            120                 118                 360               360         6/21/2007  8/1/2007    7/1/2017
   251            120                 118                 360               360         6/14/2007  8/1/2007    7/1/2017
   252            120                 117                 360               357         5/29/2007  7/1/2007    6/1/2017
-------------------------------------------------------------------------------------------------------------------------
   253            120                 118                 360               358         6/8/2007   8/1/2007    7/1/2017
   254            120                 119                 360               359         7/2/2007   9/1/2007    8/1/2017
   255            120                 119                 360               359         7/25/2007  9/1/2007    8/1/2017
   256            120                 119                 360               359         7/3/2007   9/1/2007    8/1/2017
   257            120                 118                 360               358         6/19/2007  8/1/2007    7/1/2017
-------------------------------------------------------------------------------------------------------------------------
   258            120                 119                 360               359         7/10/2007  9/1/2007    8/1/2017
   259            120                 117                 360               357         5/14/2007  7/1/2007    6/1/2017
   260            120                 119                 360               360         7/2/2007   9/1/2007    8/1/2017
   261            120                 119                 360               359         6/28/2007  9/1/2007    8/1/2017
   262            120                 119                 360               359         7/9/2007   9/1/2007    8/1/2017
-------------------------------------------------------------------------------------------------------------------------
   263            120                 119                 360               360         7/16/2007  9/1/2007    8/1/2017
   264            120                 119                 360               360         7/3/2007   9/1/2007    8/1/2017


                      ANNUAL          MONTHLY          MONTHLY
                        DEBT             DEBT     DEBT SERVICE       REMAINING                                     ARD
                 SERVICE ($)      SERVICE ($)     AFTER IO ($)     INTEREST ONLY                                   LOAN
   ID                (4) (5)          (4) (5)          (4) (5)     PERIOD)(MOS.)    LOCKBOX   LOCKBOX TYPE        (Y/N)
---------------------------------------------------------------------------------------------------------------------------

    1          14,066,355.48     1,172,196.29              NAP           82           Yes     Springing Hard        No
   1-a
   1-b
   1-c
   1-d
---------------------------------------------------------------------------------------------------------------------------
   1-e
   1-f
   1-g
   1-h
   1-i
---------------------------------------------------------------------------------------------------------------------------
   1-j
   1-k
   1-l
   1-m
   1-n
---------------------------------------------------------------------------------------------------------------------------
   1-o
   1-p
   1-q
   1-r
   1-s
---------------------------------------------------------------------------------------------------------------------------
    2          14,701,388.88     1,225,115.74              NAP          120           Yes     Hard                  No
    3          14,436,673.44     1,203,056.12              NAP           0            Yes     Hard                  No
   3-a
   3-b
   3-c
---------------------------------------------------------------------------------------------------------------------------
   3-d
   3-e
   3-f
   3-g
   3-h
---------------------------------------------------------------------------------------------------------------------------
   3-i
   3-j
   3-k
   3-l
   3-m
---------------------------------------------------------------------------------------------------------------------------
   3-n
   3-o
   3-p
   3-q
   3-r
---------------------------------------------------------------------------------------------------------------------------
   3-s
   3-t
   3-u
   3-v
   3-w
---------------------------------------------------------------------------------------------------------------------------
   3-x
   3-y
   3-z
  3-aa
  3-ab
---------------------------------------------------------------------------------------------------------------------------
  3-ac
  3-ad
  3-ae
  3-af
  3-ag
---------------------------------------------------------------------------------------------------------------------------
  3-ah
  3-ai
  3-aj
  3-ak
  3-al
---------------------------------------------------------------------------------------------------------------------------
  3-am
  3-an
  3-ao
  3-ap
  3-aq
---------------------------------------------------------------------------------------------------------------------------
  3-ar
  3-as
  3-at
  3-au
  3-av
---------------------------------------------------------------------------------------------------------------------------
  3-aw
  3-ax
  3-ay
  3-az
  3-ba
---------------------------------------------------------------------------------------------------------------------------
  3-bb
  3-bc
  3-bd
  3-be
  3-bf
---------------------------------------------------------------------------------------------------------------------------
  3-bg
  3-bh
  3-bi
  3-bj
  3-bk
---------------------------------------------------------------------------------------------------------------------------
  3-bl
  3-bm
  3-bn
  3-bo
  3-bp
---------------------------------------------------------------------------------------------------------------------------
  3-bq
  3-br
  3-bs
  3-bt
  3-bu
---------------------------------------------------------------------------------------------------------------------------
  3-bv
  3-bw
  3-bx
  3-by
  3-bz
---------------------------------------------------------------------------------------------------------------------------
  3-ca
    4           6,552,890.64       546,074.22       656,162.21           58           Yes     Hard                  No
    5           7,104,319.44       592,026.62       685,897.21           36            No     NAP                   No
    6           6,873,821.52       572,818.46              NAP           0            Yes     Hard                  Yes
    7           4,575,944.16       381,328.68              NAP           58           Yes     Hard                  No
---------------------------------------------------------------------------------------------------------------------------
   7-a
   7-b
   7-c
    8           2,955,993.00       246,332.75              NAP           60           Yes     Springing Hard        No
   8-a
---------------------------------------------------------------------------------------------------------------------------
   8-b
   8-c
    9           2,692,313.04       224,359.42              NAP           82            No     NAP                   No
   10           2,290,577.76       190,881.48       230,843.75           55           Yes     Hard                  No
   11           1,875,005.04       156,250.42              NAP          119           Yes     Hard                  No
---------------------------------------------------------------------------------------------------------------------------
   12           1,907,885.40       158,990.45              NAP          119            No     NAP                   No
   13           1,998,577.80       166,548.15       195,160.23           23            No     NAP                   No
   14           1,863,963.72       155,330.31       181,710.61           23            No     NAP                   No
  14-a
  14-b
---------------------------------------------------------------------------------------------------------------------------
  14-c
  14-d
  14-e
   15           1,724,219.40       143,684.95       168,143.55           82           Yes     Soft, Springing Hard  No
   16           1,564,139.04       130,344.92       155,312.22           59           Yes     Hard                  No
---------------------------------------------------------------------------------------------------------------------------
   17           1,484,130.60       123,677.55              NAP          118            No     NAP                   No
   18           1,434,652.80       119,554.40       144,467.02           59           Yes     Hard                  No
   19           1,484,029.20       123,669.10              NAP          119            No     NAP                   No
   20           1,428,315.96       119,026.33       146,865.53           33           Yes     Hard                  No
   21           1,662,439.08       138,536.59              NAP           0             No     NAP                   No
---------------------------------------------------------------------------------------------------------------------------
   22           1,365,252.12       113,771.01       136,841.19           23            No     NAP                   No
   23           1,548,702.60       129,058.55       151,140.88           29           Yes     Hard                  No
   24           1,315,216.68       109,601.39       132,618.87           57           Yes     Springing Hard        Yes
   25           1,472,531.64       122,710.97       142,167.78           34            No     NAP                   No
   26           2,047,009.92       170,584.16              NAP           0             No     NAP                   No
---------------------------------------------------------------------------------------------------------------------------
  26-a
  26-b
  26-c
  26-d
  26-e
---------------------------------------------------------------------------------------------------------------------------
  26-f
  26-g
  26-h
  26-i
  26-j
---------------------------------------------------------------------------------------------------------------------------
   27           1,360,638.84       113,386.57       133,318.85           36            No     NAP                   No
   28           1,397,290.92       116,440.91              NAP           60            No     NAP                   Yes
   29           1,332,858.36       111,071.53       129,437.24           23            No     NAP                   No
   30           1,274,311.32       106,192.61              NAP           58           Yes     Hard                  No
   31           1,147,722.24        95,643.52       115,573.62           59            No     NAP                   No
---------------------------------------------------------------------------------------------------------------------------
   32           1,115,265.36        92,938.78              NAP           56           Yes     Springing Hard        No
   33           1,189,215.60        99,101.30       117,100.46           59            No     NAP                   No
   34           1,107,653.28        92,304.44       111,315.24           57            No     NAP                   No
   35           1,125,122.64        93,760.22       112,191.49           58            No     NAP                   Yes
   36           1,105,747.20        92,145.60       110,758.17           59            No     NAP                   No
---------------------------------------------------------------------------------------------------------------------------
   37           1,093,631.28        91,135.94              NAP          119           Yes     Hard                  No
   38           1,086,369.72        90,530.81       106,518.70           83            No     NAP                   No
   39           1,351,753.68       112,646.14              NAP           0            Yes     Hard                  No
  39-a
  39-b
---------------------------------------------------------------------------------------------------------------------------
  39-c
  39-d
   40             722,991.00        60,249.25       106,281.12           0             No     NAP                   No
   41           1,105,260.24        92,105.02              NAP           0             No     NAP                   No
   42             909,914.64        75,826.22        90,848.04           58            No     NAP                   No
---------------------------------------------------------------------------------------------------------------------------
   43             926,004.96        77,167.08              NAP          118            No     NAP                   No
   44           1,085,956.44        90,496.37              NAP           0             No     NAP                   No
   45           1,170,642.12        97,553.51              NAP           0            Yes     Springing Hard        No
   46             897,108.36        74,759.03              NAP          118           Yes     Hard                  No
   47             876,064.92        73,005.41        87,027.33           56            No     NAP                   No
---------------------------------------------------------------------------------------------------------------------------
   48             844,300.80        70,358.40              NAP          119            No     NAP                   No
   49             919,800.00        76,650.00              NAP          119            No     NAP                   No
   50             789,211.08        65,767.59        80,018.29           58           Yes     Springing Hard        Yes
   51             938,762.64        78,230.22              NAP           0             No     NAP                   No
   52             928,207.20        77,350.60        88,445.05           34            No     NAP                   No
---------------------------------------------------------------------------------------------------------------------------
   53             828,651.84        69,054.32        81,879.42           57           Yes     Hard                  No
   54             791,411.28        65,950.94        79,056.98           59           Yes     Hard                  No
   55             780,187.56        65,015.63        78,354.06           57            No     NAP                   No
   56             745,030.92        62,085.91              NAP          118            No     NAP                   No
   57             786,711.84        65,559.32        77,466.46           59            No     NAP                   No
---------------------------------------------------------------------------------------------------------------------------
   58             798,057.24        66,504.77        77,347.16           47           Yes     Hard                  No
   59             725,417.28        60,451.44        72,520.66           21            No     NAP                   No
   60             657,608.28        54,800.69              NAP          118           Yes     Hard                  No
   61             752,873.28        62,739.44        73,192.97           59            No     NAP                   No
   62             945,541.80        78,795.15              NAP           0            Yes     Hard                  No
---------------------------------------------------------------------------------------------------------------------------
   63             714,264.48        59,522.04        70,606.62           59            No     NAP                   No
   64             651,195.48        54,266.29              NAP          117            No     NAP                   No
   65             922,322.76        76,860.23              NAP           0             No     NAP                   No
   66             921,464.64        76,788.72              NAP           0             No     NAP                   No
   67             698,123.28        58,176.94              NAP           94            No     NAP                   No
---------------------------------------------------------------------------------------------------------------------------
   68             661,993.44        55,166.12        66,309.17           33           Yes     Springing Hard        No
   69             773,178.00        64,431.50              NAP           0             No     NAP                   No
   70             668,574.60        55,714.55        66,170.39           58           Yes     Springing Hard        No
   71             607,826.40        50,652.20              NAP          118           Yes     Springing Hard        No
   72             643,738.32        53,644.86        63,751.21           11            No     NAP                   No
---------------------------------------------------------------------------------------------------------------------------
   73             665,253.00        55,437.75        64,852.94           59           Yes     Hard                  No
   74             739,503.60        61,625.30              NAP           0            Yes     Springing Hard        No
   75             651,069.36        54,255.78              NAP          118            No     NAP                   No
  75-a
  75-b
---------------------------------------------------------------------------------------------------------------------------
  75-c
   76             719,283.96        59,940.33              NAP           0             No     NAP                   No
   77             722,867.16        60,238.93              NAP           0             No     NAP                   No
   78             586,415.04        48,867.92        59,130.72           58            No     NAP                   No
   79             584,562.72        48,713.56              NAP          118           Yes     Hard                  No
---------------------------------------------------------------------------------------------------------------------------
   80             614,976.36        51,248.03        60,718.51           59           Yes     Springing Hard        No
   81             582,671.76        48,555.98              NAP          117            No     NAP                   No
   82             627,597.24        52,299.77        61,182.02           35            No     NAP                   No
  82-a
  82-b
---------------------------------------------------------------------------------------------------------------------------
   83             706,397.88        58,866.49              NAP           0             No     NAP                   No
   84             671,367.12        55,947.26              NAP           0             No     NAP                   No
   85             577,483.20        48,123.60        60,512.43           59            No     NAP                   No
   86             618,118.32        51,509.86              NAP           58            No     NAP                   No
   87             691,332.84        57,611.07              NAP           0             No     NAP                   No
---------------------------------------------------------------------------------------------------------------------------
   88             577,941.00        48,161.75              NAP           58            No     NAP                   No
   89             559,362.48        46,613.54        54,714.05           58            No     NAP                   No
   90             699,150.24        58,262.52              NAP           0             No     NAP                   No
   91             522,467.04        43,538.92        52,164.36           31            No     NAP                   No
   92             673,257.72        56,104.81              NAP           0             No     NAP                   No
---------------------------------------------------------------------------------------------------------------------------
  92-a
  92-b
   93             497,337.84        41,444.82        50,265.02           58           Yes     Hard                  No
   94             619,633.08        51,636.09              NAP           0             No     NAP                   No
  94-a
---------------------------------------------------------------------------------------------------------------------------
  94-b
   95             486,742.68        40,561.89        49,385.45           81            No     NAP                   No
   96             561,897.24        46,824.77        57,498.88           23            No     NAP                   No
   97             504,070.08        42,005.84        50,139.55           3             No     NAP                   No
   98             669,713.76        55,809.48              NAP           0             No     NAP                   No
---------------------------------------------------------------------------------------------------------------------------
   99             540,816.48        45,068.04        52,351.39           28           Yes     Springing Hard        No
   100            527,307.24        43,942.27              NAP          118            No     NAP                   No
  100-a
  100-b
  100-c
---------------------------------------------------------------------------------------------------------------------------
  100-d
   101            625,680.12        52,140.01              NAP           0             No     NAP                   No
   102            481,374.12        40,114.51              NAP           81            No     NAP                   No
   103            524,636.40        43,719.70        50,678.26           35            No     NAP                   No
   104            519,030.00        43,252.50        50,242.45           58            No     NAP                   No
---------------------------------------------------------------------------------------------------------------------------
   105            477,312.48        39,776.04        47,415.70           46            No     NAP                   No
   106            475,311.12        39,609.26        47,246.35           45            No     NAP                   No
   107            451,221.12        37,601.76              NAP          116            No     NAP                   No
   108            486,666.72        40,555.56              NAP           58            No     NAP                   No
   109            430,354.56        35,862.88        44,789.22           16            No     NAP                   No
---------------------------------------------------------------------------------------------------------------------------
   110            572,254.08        47,687.84              NAP           0             No     NAP                   No
   111            542,692.44        45,224.37              NAP           0            Yes     Springing Hard        No
   112            446,364.60        37,197.05        44,341.37           57            No     NAP                   No
   113            552,678.72        46,056.56              NAP           0             No     NAP                   No
   114            502,195.20        41,849.60              NAP           0             No     NAP                   No
---------------------------------------------------------------------------------------------------------------------------
   115            558,261.96        46,521.83              NAP           0             No     NAP                   No
   116            435,516.00        36,293.00        42,796.59           35            No     NAP                   No
   117            476,942.76        39,745.23              NAP           0            Yes     Springing Hard        No
   118            526,420.80        43,868.40              NAP           0             No     NAP                   No
  118-a
---------------------------------------------------------------------------------------------------------------------------
  118-b
  118-c
  118-d
   119            421,301.28        35,108.44        41,339.65           35            No     NAP                   No
   120            401,946.12        33,495.51              NAP          119            No     NAP                   No
---------------------------------------------------------------------------------------------------------------------------
   121            435,728.88        36,310.74        42,178.84           60            No     NAP                   No
  121-a
  121-b
   122            397,393.80        33,116.15        39,526.04           34            No     NAP                   No
   123            388,827.24        32,402.27              NAP          119            No     NAP                   No
---------------------------------------------------------------------------------------------------------------------------
   124            382,094.16        31,841.18              NAP          119            No     NAP                   No
   125            382,895.16        31,907.93        38,180.35           57            No     NAP                   No
   126            364,675.56        30,389.63        36,821.81           52            No     NAP                   No
   127            389,361.72        32,446.81        37,948.94           83            No     NAP                   No
   128            491,253.96        40,937.83              NAP           0             No     NAP                   No
---------------------------------------------------------------------------------------------------------------------------
   129            349,806.84        29,150.57              NAP          117            No     NAP                   No
   130            387,432.24        32,286.02        37,644.95           23            No     NAP                   No
   131            358,095.36        29,841.28        35,753.10           23            No     NAP                   No
   132            356,387.04        29,698.92        35,537.10           35            No     NAP                   No
  132-a
---------------------------------------------------------------------------------------------------------------------------
  132-b
  132-c
   133            355,875.00        29,656.25        35,396.45           33            No     NAP                   No
   134            366,825.00        30,568.75        36,088.84           33            No     NAP                   No
   135            420,172.44        35,014.37              NAP           0             No     NAP                   No
---------------------------------------------------------------------------------------------------------------------------
   136            355,059.96        29,588.33              NAP           57            No     NAP                   No
   137            340,372.68        28,364.39              NAP          117            No     NAP                   No
   138            402,654.12        33,554.51              NAP           0             No     NAP                   No
   139            335,380.20        27,948.35        33,817.81           58            No     NAP                   No
   140            394,368.84        32,864.07        37,551.07           58            No     NAP                   No
---------------------------------------------------------------------------------------------------------------------------
   141            337,543.92        28,128.66        32,064.57           20            No     NAP                   No
   142            361,477.80        30,123.15        35,323.97           11            No     NAP                   No
   143            403,981.20        33,665.10              NAP           0             No     NAP                   No
   144            329,412.48        27,451.04        33,082.82           57            No     NAP                   No
   145            329,878.92        27,489.91              NAP          119            No     NAP                   No
---------------------------------------------------------------------------------------------------------------------------
   146            339,531.12        28,294.26        33,502.86           54            No     NAP                   No
   147            317,930.16        26,494.18              NAP          118            No     NAP                   No
   148            345,178.44        28,764.87        33,650.11           35            No     NAP                   No
   149            377,229.12        31,435.76              NAP           0             No     NAP                   No
   150            316,896.84        26,408.07              NAP          117           Yes     Springing Hard        Yes
---------------------------------------------------------------------------------------------------------------------------
   151            342,023.28        28,501.94        33,238.19           11            No     NAP                   No
   152            380,215.92        31,684.66              NAP           0             No     NAP                   No
   153            308,445.24        25,703.77              NAP          118           Yes     Springing Hard        No
   154            362,169.84        30,180.82              NAP           0             No     NAP                   No
   155            288,451.44        24,037.62              NAP          118            No     NAP                   No
---------------------------------------------------------------------------------------------------------------------------
   156            289,972.20        24,164.35              NAP          119            No     NAP                   No
   157            289,465.32        24,122.11        29,051.71           34            No     NAP                   No
   158            296,055.60        24,671.30        29,465.14           33            No     NAP                   No
   159            316,063.08        26,338.59        30,683.72           34           Yes     Springing Hard        No
   160            291,087.48        24,257.29        29,044.27           33            No     NAP                   No
---------------------------------------------------------------------------------------------------------------------------
   161            310,048.68        25,837.39              NAP          118            No     NAP                   No
  161-a
  161-b
   162            287,465.88        23,955.49        28,664.63           58            No     NAP                   No
   163            299,553.48        24,962.79        29,153.95           35           Yes     Springing Hard        No
---------------------------------------------------------------------------------------------------------------------------
   164            272,006.16        22,667.18        27,412.69           32           Yes     Hard                  Yes
   165            267,613.92        22,301.16        26,809.30           57           Yes     Springing Hard        Yes
   166            266,159.52        22,179.96        26,663.59           57           Yes     Springing Hard        Yes
   167            313,435.68        26,119.64              NAP           0             No     NAP                   No
   168            268,959.36        22,413.28        26,676.75           56            No     NAP                   No
---------------------------------------------------------------------------------------------------------------------------
   169            275,574.96        22,964.58        27,095.61           59           Yes     Hard                  No
   170            319,948.32        26,662.36              NAP           0             No     NAP                   No
   171            257,982.00        21,498.50        25,595.86           33           Yes     Springing Hard        No
   172            254,648.28        21,220.69              NAP           82            No     NAP                   No
   173            293,160.96        24,430.08              NAP           0             No     NAP                   No
---------------------------------------------------------------------------------------------------------------------------
   174            320,428.44        26,702.37              NAP           0            Yes     Springing Hard        No
   175            320,428.44        26,702.37              NAP           0            Yes     Springing Hard        No
   176            252,304.20        21,025.35        24,807.53           47            No     NAP                   No
   177            233,289.60        19,440.80        23,370.71           57           Yes     Springing Hard        Yes
   178            283,171.68        23,597.64              NAP           0             No     NAP                   No
---------------------------------------------------------------------------------------------------------------------------
   179            281,335.92        23,444.66              NAP           0             No     NAP                   No
   180            279,505.44        23,292.12              NAP           0             No     NAP                   No
   181            216,292.92        18,024.41        22,070.42           33            No     NAP                   No
   182            247,745.52        20,645.46        23,989.58           22           Yes     Springing Hard        No
   183            242,516.76        20,209.73              NAP          118            No     NAP                   No
---------------------------------------------------------------------------------------------------------------------------
   184            267,559.32        22,296.61              NAP           0             No     NAP                   No
   185            238,678.56        19,889.88        23,208.96           58           Yes     Hard                  No
   186            241,812.48        20,151.04        23,358.34           23            No     NAP                   No
   187            267,995.04        22,332.92              NAP           0             No     NAP                   No
   188            279,411.36        23,284.28              NAP           0             No     NAP                   No
---------------------------------------------------------------------------------------------------------------------------
   189            214,091.16        17,840.93        21,447.44           57           Yes     Springing Hard        Yes
   190            255,130.32        21,260.86              NAP           0             No     NAP                   No
   191            222,501.96        18,541.83        21,764.03           58            No     NAP                   No
   192            205,946.40        17,162.20        20,631.50           57           Yes     Springing Hard        Yes
   193            252,621.84        21,051.82              NAP           0            Yes     Springing Soft        Yes
---------------------------------------------------------------------------------------------------------------------------
   194            217,874.64        18,156.22        21,257.50           34            No     NAP                   No
   195            259,428.60        21,619.05              NAP           0             No     NAP                   No
  195-a
  195-b
  195-c
---------------------------------------------------------------------------------------------------------------------------
  195-d
   196            199,578.96        16,631.58        19,710.97           59            No     NAP                   No
   197            194,727.48        16,227.29        19,404.90           33            No     NAP                   No
   198            206,672.16        17,222.68        20,162.25           21            No     NAP                   No
   199            225,590.40        18,799.20              NAP           0            Yes     Springing Hard        No
---------------------------------------------------------------------------------------------------------------------------
   200            237,167.52        19,763.96              NAP           0             No     NAP                   No
   201            185,186.76        15,432.23              NAP          117            No     NAP                   No
   202            187,853.28        15,654.44        18,755.72           29           Yes     Springing Hard        No
   203            234,939.00        19,578.25              NAP           0             No     NAP                   No
   204            233,024.52        19,418.71              NAP           0             No     NAP                   No
---------------------------------------------------------------------------------------------------------------------------
   205            212,149.32        17,679.11              NAP           0             No     NAP                   No
  205-a
  205-b
   206            222,997.68        18,583.14              NAP           0             No     NAP                   No
   207            181,034.16        15,086.18        17,994.95           9             No     NAP                   No
---------------------------------------------------------------------------------------------------------------------------
   208            214,913.28        17,909.44              NAP           0             No     NAP                   No
   209            212,378.76        17,698.23              NAP           0             No     NAP                   No
   210            175,808.28        14,650.69        17,564.40           20            No     NAP                   No
   211            203,501.52        16,958.46              NAP           0             No     NAP                   No
   212            219,322.08        18,276.84              NAP           0             No     NAP                   No
---------------------------------------------------------------------------------------------------------------------------
   213            213,990.12        17,832.51              NAP           0             No     NAP                   No
   214            208,488.12        17,374.01              NAP           0             No     NAP                   No
   215            226,912.20        18,909.35              NAP           0             No     NAP                   No
   216            219,502.20        18,291.85              NAP           0            Yes     Springing Hard        No
   217            219,273.60        18,272.80              NAP           0             No     NAP                   No
---------------------------------------------------------------------------------------------------------------------------
   218            180,476.76        15,039.73        17,613.61           34            No     NAP                   No
   219            186,798.84        15,566.57        17,845.48           35            No     NAP                   No
   220            211,379.76        17,614.98              NAP           0             No     NAP                   No
   221            235,900.08        19,658.34              NAP           0             No     NAP                   No
   222            167,161.92        13,930.16        16,554.51           34            No     NAP                   No
---------------------------------------------------------------------------------------------------------------------------
   223            198,154.20        16,512.85              NAP           0             No     NAP                   No
   224            195,460.32        16,288.36              NAP           0             No     NAP                   No
   225            190,696.44        15,891.37              NAP           0             No     NAP                   No
   226            163,974.96        13,664.58        16,224.05           59            No     NAP                   No
   227            155,626.92        12,968.91        15,645.16           33            No     NAP                   No
---------------------------------------------------------------------------------------------------------------------------
   228            206,974.80        17,247.90              NAP           0             No     NAP                   No
   229            187,325.88        15,610.49              NAP           0             No     NAP                   No
   230            190,146.96        15,845.58              NAP           0            Yes     Springing Hard        No
   231            167,340.36        13,945.03              NAP          118            No     NAP                   No
   232            184,379.52        15,364.96              NAP           0             No     NAP                   No
---------------------------------------------------------------------------------------------------------------------------
   233            151,069.44        12,589.12        14,924.53           23            No     NAP                   No
   234            175,644.00        14,637.00              NAP           0             No     NAP                   No
   235            186,207.24        15,517.27              NAP           0             No     NAP                   No
   236            183,262.56        15,271.88              NAP           0             No     NAP                   No
   237            143,783.64        11,981.97        14,302.97           58           Yes     Hard                  No
---------------------------------------------------------------------------------------------------------------------------
   238            133,152.00        11,096.00        13,584.80           57            No     NAP                   No
   239            167,616.36        13,968.03              NAP           0             No     NAP                   No
   240            132,048.84        11,004.07        13,077.17           22            No     NAP                   No
   241            125,195.04        10,432.92              NAP          119            No     NAP                   No
   242            123,791.76        10,315.98        12,297.34           58            No     NAP                   No
---------------------------------------------------------------------------------------------------------------------------
   243            147,553.68        12,296.14              NAP           0             No     NAP                   No
   244            141,432.72        11,786.06              NAP           0             No     NAP                   No
   245            124,951.68        10,412.64              NAP          118            No     NAP                   No
   246            116,605.32         9,717.11        11,499.03           10            No     NAP                   No
   247            113,682.24         9,473.52        11,217.47           58           Yes     Springing Hard        No
---------------------------------------------------------------------------------------------------------------------------
   248            128,117.52        10,676.46              NAP           0             No     NAP                   No
   249            137,792.64        11,482.72              NAP           0            Yes     Springing Hard        No
   250            108,232.68         9,019.39        10,604.91           34           Yes     Springing Hard        No
   251            116,039.64         9,669.97        11,107.27           10            No     NAP                   No
   252            127,666.08        10,638.84              NAP           0            Yes     Springing Hard        No
---------------------------------------------------------------------------------------------------------------------------
   253            125,871.84        10,489.32              NAP           0             No     NAP                   No
   254            124,109.52        10,342.46              NAP           0             No     NAP                   No
   255            112,835.16         9,402.93              NAP           0             No     NAP                   No
   256             99,646.92         8,303.91              NAP           0             No     NAP                   No
   257             98,628.00         8,219.00              NAP           0             No     NAP                   No
---------------------------------------------------------------------------------------------------------------------------
   258             86,706.00         7,225.50              NAP           0             No     NAP                   No
   259             84,162.84         7,013.57              NAP           0            Yes     Springing Hard        No
   260             76,173.48         6,347.79         7,193.17           11            No     NAP                   No
   261             82,731.00         6,894.25              NAP           0            Yes     Springing Hard        No
   262             81,111.00         6,759.25              NAP           0            Yes     Springing Hard        No
---------------------------------------------------------------------------------------------------------------------------
   263             63,894.24         5,324.52         6,058.18           59           Yes     Springing Hard        No
   264             55,241.76         4,603.48         5,322.37           23            No     NAP                   No


             CROSSED
               WITH         OWNERSHIP                                       PAYMENT GRACE PERIOD                    PAYMENT
   ID      OTHER LOANS       INTEREST    DSCR (X) (3) (5)                 EVENT OF LATE FEE (DAYS)                   DATE
------------------------------------------------------------------------------------------------------------------------------

    1                          Fee              1.43                                 7                                1st
   1-a                         Fee
   1-b                         Fee
   1-c                         Fee
   1-d                         Fee
------------------------------------------------------------------------------------------------------------------------------
   1-e                         Fee
   1-f                         Fee
   1-g                         Fee
   1-h                         Fee
   1-i                         Fee
------------------------------------------------------------------------------------------------------------------------------
   1-j                         Fee
   1-k                         Fee
   1-l                         Fee
   1-m                         Fee
   1-n                         Fee
------------------------------------------------------------------------------------------------------------------------------
   1-o                         Fee
   1-p                         Fee
   1-q                         Fee
   1-r                         Fee
   1-s                         Fee
------------------------------------------------------------------------------------------------------------------------------
    2                     Fee/Leasehold         1.23  5 days once per calendar year or five times for the loan term.  1st
    3                     Fee/Leasehold         1.38                                 0                                1st
   3-a                         Fee
   3-b                         Fee
   3-c                         Fee
------------------------------------------------------------------------------------------------------------------------------
   3-d                         Fee
   3-e                         Fee
   3-f                         Fee
   3-g                         Fee
   3-h                         Fee
------------------------------------------------------------------------------------------------------------------------------
   3-i                         Fee
   3-j                         Fee
   3-k                         Fee
   3-l                         Fee
   3-m                         Fee
------------------------------------------------------------------------------------------------------------------------------
   3-n                         Fee
   3-o                         Fee
   3-p                         Fee
   3-q                         Fee
   3-r                         Fee
------------------------------------------------------------------------------------------------------------------------------
   3-s                         Fee
   3-t                         Fee
   3-u                         Fee
   3-v                         Fee
   3-w                         Fee
------------------------------------------------------------------------------------------------------------------------------
   3-x                         Fee
   3-y                         Fee
   3-z                      Leasehold
  3-aa                         Fee
  3-ab                         Fee
------------------------------------------------------------------------------------------------------------------------------
  3-ac                         Fee
  3-ad                         Fee
  3-ae                         Fee
  3-af                         Fee
  3-ag                         Fee
------------------------------------------------------------------------------------------------------------------------------
  3-ah                         Fee
  3-ai                         Fee
  3-aj                         Fee
  3-ak                         Fee
  3-al                         Fee
------------------------------------------------------------------------------------------------------------------------------
  3-am                         Fee
  3-an                         Fee
  3-ao                         Fee
  3-ap                         Fee
  3-aq                         Fee
------------------------------------------------------------------------------------------------------------------------------
  3-ar                         Fee
  3-as                         Fee
  3-at                         Fee
  3-au                         Fee
  3-av                         Fee
------------------------------------------------------------------------------------------------------------------------------
  3-aw                         Fee
  3-ax                         Fee
  3-ay                         Fee
  3-az                         Fee
  3-ba                         Fee
------------------------------------------------------------------------------------------------------------------------------
  3-bb                         Fee
  3-bc                         Fee
  3-bd                         Fee
  3-be                         Fee
  3-bf                         Fee
------------------------------------------------------------------------------------------------------------------------------
  3-bg                         Fee
  3-bh                         Fee
  3-bi                         Fee
  3-bj                         Fee
  3-bk                         Fee
------------------------------------------------------------------------------------------------------------------------------
  3-bl                         Fee
  3-bm                         Fee
  3-bn                         Fee
  3-bo                         Fee
  3-bp                         Fee
------------------------------------------------------------------------------------------------------------------------------
  3-bq                         Fee
  3-br                         Fee
  3-bs                         Fee
  3-bt                         Fee
  3-bu                         Fee
------------------------------------------------------------------------------------------------------------------------------
  3-bv                         Fee
  3-bw                         Fee
  3-bx                      Leasehold
  3-by                         Fee
  3-bz                         Fee
------------------------------------------------------------------------------------------------------------------------------
  3-ca                         Fee
    4                     Fee/Leasehold         1.06                                 0                                5th
    5                          Fee              1.31                                 1                                1st
    6                          Fee              1.39                                 4                                1st
    7                     Fee/Leasehold         1.49                                 0                                1st
------------------------------------------------------------------------------------------------------------------------------
   7-a                    Fee/Leasehold
   7-b                      Leasehold
   7-c                         Fee
    8                          Fee              1.24                                 5                                1st
   8-a                         Fee
------------------------------------------------------------------------------------------------------------------------------
   8-b                         Fee
   8-c                         Fee
    9                          Fee              1.17                                 5                                1st
   10                          Fee              1.24                                 0                                5th
   11                       Leasehold           1.37                                 0                                1st
------------------------------------------------------------------------------------------------------------------------------
   12                          Fee              1.29                                 0                                1st
   13                          Fee              1.15                                 0                                5th
   14                          Fee              1.23                                 0                                5th
  14-a                         Fee
  14-b                         Fee
------------------------------------------------------------------------------------------------------------------------------
  14-c                         Fee
  14-d                         Fee
  14-e                         Fee
   15                          Fee              1.07                                 0                                1st
   16                          Fee              1.37                                 0                                1st
------------------------------------------------------------------------------------------------------------------------------
   17                          Fee              2.09                                 5                                1st
   18                          Fee              1.43                                 0                                1st
   19                          Fee              1.46                                 2                                1st
   20                          Fee              1.22                                 5                                1st
   21                          Fee              1.08                                 5                                1st
------------------------------------------------------------------------------------------------------------------------------
   22                          Fee              1.25                                 0                                1st
   23                          Fee              1.26                                 0                                5th
   24                          Fee              1.22                                 5                                1st
   25                          Fee              1.13                                 0                                5th
   26                          Fee              1.17                                 2                                1st
------------------------------------------------------------------------------------------------------------------------------
  26-a                         Fee
  26-b                         Fee
  26-c                         Fee
  26-d                         Fee
  26-e                         Fee
------------------------------------------------------------------------------------------------------------------------------
  26-f                         Fee
  26-g                         Fee
  26-h                         Fee
  26-i                         Fee
  26-j                         Fee
------------------------------------------------------------------------------------------------------------------------------
   27                          Fee              1.22                                 0                                1st
   28                          Fee              1.23                                 2                                1st
   29                       Leasehold           1.12                                 5                                1st
   30                          Fee              1.23                                 5                                1st
   31                          Fee              1.17                                 5                                1st
------------------------------------------------------------------------------------------------------------------------------
   32                          Fee              1.52                                 0                                1st
   33                          Fee              1.16                                 5                                1st
   34                     Fee/Leasehold         1.17                                 5                                1st
   35                          Fee              1.15                                 4                                1st
   36                          Fee              1.20                                 2                                1st
------------------------------------------------------------------------------------------------------------------------------
   37                          Fee              1.20                                 0                                5th
   38                          Fee              1.16                                 5                                1st
   39                          Fee              1.12                                 5                                1st
  39-a                         Fee
  39-b                         Fee
------------------------------------------------------------------------------------------------------------------------------
  39-c                         Fee
  39-d                         Fee
   40                          Fee              1.24                                 0                                1st
   41                          Fee              1.17                                 5                                1st
   42                          Fee              1.33                                 0                                5th
------------------------------------------------------------------------------------------------------------------------------
   43                          Fee              1.39                                 0                                5th
   44                          Fee              1.17                                 5                                1st
   45                          Fee              1.50                                 5                                1st
   46                          Fee              1.25                                 5                                1st
   47                          Fee              1.17                                 0                                5th
------------------------------------------------------------------------------------------------------------------------------
   48                          Fee              1.86                                 0                                1st
   49                          Fee              1.32                                 0                                5th
   50                          Fee              2.40                                 5                                1st
   51                          Fee              2.60                                 5                                1st
   52                          Fee              1.26                                 0                                1st
------------------------------------------------------------------------------------------------------------------------------
   53                          Fee              1.21                                 5                                1st
   54                          Fee              1.22                                 5                                1st
   55                          Fee              1.12                                 0                                5th
   56                          Fee              2.89                                 5                                1st
   57                          Fee              1.24                                 5                                1st
------------------------------------------------------------------------------------------------------------------------------
   58                          Fee              1.42                                 5                                1st
   59                          Fee              1.19                                 5                                1st
   60                          Fee              1.45                                 5                                1st
   61                          Fee              1.04                                 0                                5th
   62                          Fee              1.36                                 0                                5th
------------------------------------------------------------------------------------------------------------------------------
   63                          Fee              1.16                                 0                                1st
   64                          Fee              1.50                                 5                                1st
   65                          Fee              1.30                                 0                                5th
   66                          Fee              1.41                                 0                                5th
   67                          Fee              1.85                                 0                                1st
------------------------------------------------------------------------------------------------------------------------------
   68                     Fee/Leasehold         1.26                                 5                                1st
   69                          Fee              1.12                                 0                                5th
   70                          Fee              1.25                                 5                                1st
   71                          Fee              1.53                                 5                                1st
   72                          Fee              1.25                                 0                                1st
------------------------------------------------------------------------------------------------------------------------------
   73                          Fee              1.40                                 0                                1st
   74                          Fee              1.20                                 5                                1st
   75                          Fee              1.46                                 0                                5th
  75-a                         Fee
  75-b                         Fee
------------------------------------------------------------------------------------------------------------------------------
  75-c                         Fee
   76                          Fee              1.39                                 5                                1st
   77                          Fee              1.15                                 5                                1st
   78                          Fee              1.19                                 0                                1st
   79                          Fee              1.58                                 5                                1st
------------------------------------------------------------------------------------------------------------------------------
   80                          Fee              1.26                                 5                                1st
   81                          Fee              1.22                                 0                                1st
   82                          Fee              1.16                                 0                                5th
  82-a                         Fee
  82-b                         Fee
------------------------------------------------------------------------------------------------------------------------------
   83                     Fee/Leasehold         1.43                                 0                                1st
   84                          Fee              1.94                                 5                                1st
   85                          Fee              1.15                                 0                                1st
   86                          Fee              1.30                                 0                                5th
   87                          Fee              1.76                                 0                                1st
------------------------------------------------------------------------------------------------------------------------------
   88                       Leasehold           1.21                                 5                                1st
   89                       Leasehold           1.26                                 5                                1st
   90                          Fee              1.28                                 5                                1st
   91                          Fee              1.27                                 0                                5th
   92                          Fee              1.56                                 2                                1st
------------------------------------------------------------------------------------------------------------------------------
  92-a                         Fee
  92-b                         Fee
   93                          Fee              1.19                                 5                                1st
   94                          Fee              1.16                                 0                                5th
  94-a                         Fee
------------------------------------------------------------------------------------------------------------------------------
  94-b                         Fee
   95                          Fee              1.17                                 5                                1st
   96                          Fee              1.17                                 5                                1st
   97                          Fee              1.24                                 5                                1st
   98                          Fee              1.19                                 0                                5th
------------------------------------------------------------------------------------------------------------------------------
   99                          Fee              1.58                                 0                                1st
   100                         Fee              1.46                                 0                                5th
  100-a                        Fee
  100-b                        Fee
  100-c                        Fee
------------------------------------------------------------------------------------------------------------------------------
  100-d                        Fee
   101                         Fee              1.66                                 5                                1st
   102                         Fee              1.28                                 0                                1st
   103                         Fee              1.18                                 5                                1st
   104                         Fee              1.16                                 5                                1st
------------------------------------------------------------------------------------------------------------------------------
   105                         Fee              1.15                                 0                                5th
   106                         Fee              1.11                                 0                                5th
   107                         Fee              1.46                                 0                                1st
   108                         Fee              1.20                                 5                                1st
   109                         Fee              1.18                                 0                                1st
------------------------------------------------------------------------------------------------------------------------------
   110                         Fee              1.20                                 0                                5th
   111                         Fee              1.21                                 5                                1st
   112                         Fee              1.16                                 0                                5th
   113                         Fee              3.12                                 5                                1st
   114                         Fee              1.16                                 5                                1st
------------------------------------------------------------------------------------------------------------------------------
   115                         Fee              1.16                                 5                                1st
   116                         Fee              1.25                                 0                                5th
   117                         Fee              2.20                                 5                                1st
   118                    Fee/Leasehold         1.16                                 0                                1st
  118-a                   Fee/Leasehold
------------------------------------------------------------------------------------------------------------------------------
  118-b                   Fee/Leasehold
  118-c                   Fee/Leasehold
  118-d                   Fee/Leasehold
   119                         Fee              1.17                                 5                                1st
   120                         Fee              1.58                                 5                                1st
------------------------------------------------------------------------------------------------------------------------------
   121                         Fee              1.08                                 0                                5th
  121-a                        Fee
  121-b                        Fee
   122                         Fee              1.05                                 5                                1st
   123                         Fee              1.32                                 5                                1st
------------------------------------------------------------------------------------------------------------------------------
   124                         Fee              1.51                                 5                                1st
   125                         Fee              1.57                                 5                                1st
   126                         Fee              1.16                                 0                                5th
   127                         Fee              1.17                                 0                                1st
   128                         Fee              2.22                                 0                                5th
------------------------------------------------------------------------------------------------------------------------------
   129                         Fee              1.39                                 0                                5th
   130                         Fee              1.20                                 0                                5th
   131                         Fee              1.18                                 0                                1st
   132                    Fee/Leasehold         1.65                                 5                                1st
  132-a                        Fee
------------------------------------------------------------------------------------------------------------------------------
  132-b                        Fee
  132-c                     Leasehold
   133                         Fee              1.16                                 5                                1st
   134                         Fee              1.17                                 0                                5th
   135                         Fee              1.23                                 5                                1st
------------------------------------------------------------------------------------------------------------------------------
   136                         Fee              1.43                                 0                                5th
   137                         Fee              1.20                                 0                                1st
   138                         Fee              1.10                                 0                                5th
   139                         Fee              1.18                                 0                                1st
   140                         Fee              1.12                                 5                                1st
------------------------------------------------------------------------------------------------------------------------------
   141                         Fee              1.21                                 0                                1st
   142                         Fee              1.20                                 5                                1st
   143                         Fee              1.17                                 0                                1st
   144                         Fee              1.19                                 5                                1st
   145                         Fee              1.63                                 5                                1st
------------------------------------------------------------------------------------------------------------------------------
   146                         Fee              1.28                                 0                                5th
   147                      Leasehold           1.33                                 5                                1st
   148                         Fee              1.17                                 0                                5th
   149                         Fee              1.54                                 5                                1st
   150                         Fee              1.39                                 5                                1st
------------------------------------------------------------------------------------------------------------------------------
   151                         Fee              1.28                                 5                                1st
   152                         Fee              1.29                                 0                                1st
   153                         Fee              1.37                                 5                                1st
   154                         Fee              1.21                                 0                                1st
   155                         Fee              4.03                                 5                                1st
------------------------------------------------------------------------------------------------------------------------------
   156                         Fee              2.03                                 0                                1st
   157                         Fee              1.19                                 0                                5th
   158                         Fee              1.19                                 5                                1st
   159                         Fee              1.19                                 5                                1st
   160                         Fee              1.24                                 5                                1st
------------------------------------------------------------------------------------------------------------------------------
   161                         Fee              1.47                                 0                                5th
  161-a                        Fee
  161-b                        Fee
   162                         Fee              1.21                                 5                                1st
   163                         Fee              1.21                                 0                                5th
------------------------------------------------------------------------------------------------------------------------------
   164                         Fee              1.22                                 5                                1st
   165                         Fee              1.21                                 5                                1st
   166                         Fee              1.22                                 5                                1st
   167                         Fee              1.29                                 5                                1st
   168                         Fee              3.24                                 5                                1st
------------------------------------------------------------------------------------------------------------------------------
   169                         Fee              1.13                                 5                                1st
   170                         Fee              1.70                     5 days once per loan year                    1st
   171                         Fee              1.15                                 5                                1st
   172                         Fee              1.36                                 0                                1st
   173                         Fee              1.31                                 5                                1st
------------------------------------------------------------------------------------------------------------------------------
   174                         Fee              1.29                                 5                                1st
   175                         Fee              1.29                                 5                                1st
   176                         Fee              1.19                                 0                                1st
   177                         Fee              1.21                                 5                                1st
   178                         Fee              1.38                                 0                                1st
------------------------------------------------------------------------------------------------------------------------------
   179                         Fee              1.54                                 5                                1st
   180                         Fee              1.39                                 0                                1st
   181                         Fee              1.22                                 0                                1st
   182                         Fee              1.15                                 5                                1st
   183                         Fee              1.30                                 0                                5th
------------------------------------------------------------------------------------------------------------------------------
   184                         Fee              1.16                                 5                                1st
   185                         Fee              1.13                                 0                                1st
   186                         Fee              1.16                                 0                                5th
   187                         Fee              1.15                                 5                                1st
   188                         Fee              1.27                                 5                                1st
------------------------------------------------------------------------------------------------------------------------------
   189                         Fee              1.20                                 5                                1st
   190                         Fee              1.47                                 5                                1st
   191                         Fee              1.20                                 5                                1st
   192                         Fee              1.20                                 5                                1st
   193                         Fee              1.23                                 0                                1st
------------------------------------------------------------------------------------------------------------------------------
   194                         Fee              1.25                                 5                                1st
   195                    Fee/Leasehold         1.11                                 5                                1st
  195-a                        Fee
  195-b                        Fee
  195-c                     Leasehold
------------------------------------------------------------------------------------------------------------------------------
  195-d                        Fee
   196                         Fee              1.70                                 5                                1st
   197                         Fee              1.33                                 5                                1st
   198                         Fee              1.17                                 5                                1st
   199                         Fee              1.94                                 5                                1st
------------------------------------------------------------------------------------------------------------------------------
   200                         Fee              1.24                                 5                                1st
   201                         Fee              1.53                                 5                                1st
   202                         Fee              1.22                                 5                                1st
   203                         Fee              1.21                                 0                                1st
   204                         Fee              1.20                                 5                                1st
------------------------------------------------------------------------------------------------------------------------------
   205                         Fee              1.40                                 0                                1st
  205-a                        Fee
  205-b                        Fee
   206                         Fee              1.17                                 0                                1st
   207                         Fee              1.16                                 5                                1st
------------------------------------------------------------------------------------------------------------------------------
   208                         Fee              2.02                                 0                                1st
   209                         Fee              1.19                                 0                                1st
   210                         Fee              1.32                                 5                                1st
   211                         Fee              2.09                                 5                                1st
   212                         Fee              1.39                                 0                                1st
------------------------------------------------------------------------------------------------------------------------------
   213                         Fee              1.21                                 5                                1st
   214                         Fee              1.26                                 5                                1st
   215                         Fee              1.21                                 0                                1st
   216                         Fee              1.27                                 5                                1st
   217                         Fee              1.15                                 5                                1st
------------------------------------------------------------------------------------------------------------------------------
   218                         Fee              1.15                                 5                                1st
   219                         Fee              1.62                                 5                                1st
   220                         Fee              1.14                                 0                                1st
   221                         Fee              1.51                                 0                                1st
   222                         Fee              1.20                                 0                                1st
------------------------------------------------------------------------------------------------------------------------------
   223                         Fee              1.15                                 0                                1st
   224                         Fee              1.20                                 5                                1st
   225                         Fee              2.81                                 5                                1st
   226                         Fee              1.25                                 5                                1st
   227                         Fee              1.30                                 5                                1st
------------------------------------------------------------------------------------------------------------------------------
   228                         Fee              1.11                                 0                                1st
   229                         Fee              1.49                                 0                                1st
   230                         Fee              1.20                                 5                                1st
   231                         Fee              1.30                                 0                                5th
   232                         Fee              1.20                                 5                                1st
------------------------------------------------------------------------------------------------------------------------------
   233                         Fee              1.55                                 5                                1st
   234                         Fee              1.36                                 5                                1st
   235                         Fee              1.20                                 5                                1st
   236                         Fee              1.36                                 0                                5th
   237                         Fee              1.11                                 5                                1st
------------------------------------------------------------------------------------------------------------------------------
   238                         Fee              1.51                                 5                                1st
   239                         Fee              1.32                                 5                                1st
   240                         Fee              1.23                                 5                                1st
   241                         Fee              1.73                                 5                                1st
   242                         Fee              1.21                                 5                                1st
------------------------------------------------------------------------------------------------------------------------------
   243                         Fee              1.25                                 5                                1st
   244                         Fee              1.19                                 5                                1st
   245                         Fee              1.30                                 0                                5th
   246                         Fee              1.21                                 5                                1st
   247                         Fee              1.35                                 5                                1st
------------------------------------------------------------------------------------------------------------------------------
   248                         Fee              1.44                                 5                                1st
   249                         Fee              1.82                                 16                               1st
   250                         Fee              1.41                                 5                                1st
   251                         Fee              1.28                                 5                                1st
   252                         Fee              1.20                                 5                                1st
------------------------------------------------------------------------------------------------------------------------------
   253                         Fee              1.23                                 5                                1st
   254                         Fee              1.21                                 5                                1st
   255                         Fee              1.21                                 0                                1st
   256                         Fee              1.37                                 5                                1st
   257                         Fee              1.22                                 5                                1st
------------------------------------------------------------------------------------------------------------------------------
   258                         Fee              1.36                                 0                                1st
   259                         Fee              1.26                                 5                                1st
   260                         Fee              1.17                                 0                                1st
   261                         Fee              1.21                                 5                                1st
   262                         Fee              1.20                                 5                                1st
------------------------------------------------------------------------------------------------------------------------------
   263                         Fee              1.20                                 5                                1st
   264                         Fee              1.27                                 5                                1st


                                                                     LTV
                                                CUT-OFF           RATIO AT
              APPRAISED       APPRAISAL         DATE LTV         MATURITY OR
   ID       VALUE ($) (6)   AS-OF DATE (6)    RATIO (3) (6)      ARD (3) (6)    ADDRESS
------------------------------------------------------------------------------------------------------------------------------------

    1        933,100,000       Various           79.5%            79.5%         Various
   1-a       129,500,000      5/10/2007                                         300, 400, 701, 801, 901 & 1001 International Parkway
   1-b        98,900,000      5/16/2007                                         12301-4 Research Boulevard, Buildings III & IV
   1-c        87,000,000      5/10/2007                                         100, 200 & 300 Colonial Center Parkway
   1-d        77,000,000      5/11/2007                                         4300 & 4350 Cypress Street
------------------------------------------------------------------------------------------------------------------------------------
   1-e        73,200,000      5/18/2007                                         3500, 3700 & 3800 Colonnade Parkway
   1-f        58,500,000       6/1/2007                                         1355 Peachtree Street NE
   1-g        57,000,000      5/10/2007                                         950 Market Promenade Avenue
   1-h        46,300,000      5/11/2007                                         3501, 3503, 3505 & 3507 Frontage Road
   1-i        44,600,000      5/10/2007                                         600 Colonial Center Parkway
------------------------------------------------------------------------------------------------------------------------------------
   1-j        34,500,000      5/18/2007                                         2100, 2200 & 2300 Riverchase Center
   1-k        32,600,000      5/18/2007                                         1800 & 1900 International Park Drive
   1-l        31,300,000      5/11/2007                                         17757 US Highway 19 North
   1-m        27,600,000      5/18/2007                                         3500 Blue Lake Drive
   1-n        28,600,000      5/18/2007                                         3409-3443 Colonnade Parkway
------------------------------------------------------------------------------------------------------------------------------------
   1-o        25,100,000      5/18/2007                                         2101 6th Avenue North
   1-p        25,000,000      5/17/2007                                         2101 Rexford Road
   1-q        23,100,000      5/23/2007                                         901 Lake Destiny Drive
   1-r        17,500,000      5/10/2007                                         1000 Business Center Drive
   1-s        15,800,000      5/18/2007                                         One Independence Drive
------------------------------------------------------------------------------------------------------------------------------------
    2        373,000,000      7/20/2007          62.2%            62.2%         700 Louisiana Street
    3        658,600,000       7/1/2007          70.6%            61.2%         Various
   3-a        55,800,000       7/1/2007                                         162 E Ontario St
   3-b        17,900,000       7/1/2007                                         5975 Richmond Hwy
   3-c        20,400,000       7/1/2007                                         15 Meadowlands Pkwy
------------------------------------------------------------------------------------------------------------------------------------
   3-d        16,600,000       7/1/2007                                         49 Industrial Highway
   3-e        18,900,000       7/1/2007                                         1011 East Houston Street
   3-f        13,400,000       7/1/2007                                         1309 W Main St
   3-g        11,400,000       7/1/2007                                         1925 Davis Boulevard
   3-h        15,500,000       7/1/2007                                         19 Commerce Way
------------------------------------------------------------------------------------------------------------------------------------
   3-i        13,200,000       7/1/2007                                         3100 Cabot Blvd W
   3-j        11,500,000       7/1/2007                                         3100 Lincoln Hwy
   3-k         8,900,000       7/1/2007                                         5001 North US 301
   3-l        11,000,000       7/1/2007                                         1006 West Calton Road
   3-m         9,300,000       7/1/2007                                         8000 Washington Blvd
------------------------------------------------------------------------------------------------------------------------------------
   3-n         4,500,000       7/1/2007                                         11314 Boardwalk Dr
   3-o         8,100,000       7/1/2007                                         6170 Oxon Hill Rd
   3-p        10,800,000       7/1/2007                                         4940 W Ina Rd
   3-q         9,100,000       7/1/2007                                         188 Wolf Rd
   3-r        10,200,000       7/1/2007                                         3500 SW 42nd Street
------------------------------------------------------------------------------------------------------------------------------------
   3-s         8,600,000       7/1/2007                                         5823 Wilson Avenue
   3-t         9,200,000       7/1/2007                                         603 Fellowship Rd
   3-u         8,800,000       7/1/2007                                         146 Maple Dr
   3-v         7,800,000       7/1/2007                                         7480 Northwoods Blvd
   3-w         8,500,000       7/1/2007                                         4820 W Henrietta Rd
------------------------------------------------------------------------------------------------------------------------------------
   3-x         6,900,000       7/1/2007                                         33 East I-65 Service Road South
   3-y         8,400,000       7/1/2007                                         20 Weaver St
   3-z         7,500,000       7/1/2007                                         10 Rowe Ave
  3-aa         8,600,000       7/1/2007                                         1846 Catasauqua Road
  3-ab         7,500,000       7/1/2007                                         20009 Route 19
------------------------------------------------------------------------------------------------------------------------------------
  3-ac        12,100,000       7/1/2007                                         1113 Butterfield Rd
  3-ad         9,700,000       7/1/2007                                         26300 Dequindre Rd
  3-ae         8,200,000       7/1/2007                                         2651 Wilhite Dr
  3-af         7,500,000       7/1/2007                                         3704 E Irvington Rd
  3-ag         8,500,000       7/1/2007                                         12525 Laurel Bowie Rd
------------------------------------------------------------------------------------------------------------------------------------
  3-ah         8,100,000       7/1/2007                                         9050 Lanham Severn Rd
  3-ai         7,600,000       7/1/2007                                         42 Flint Rd
  3-aj         7,000,000       7/1/2007                                         6614 N Thompson Road
  3-ak         5,900,000       7/1/2007                                         4701 South Interstate Highway 35
  3-al        10,800,000       7/1/2007                                         7535 Kingery Hwy
------------------------------------------------------------------------------------------------------------------------------------
  3-am         4,900,000       7/1/2007                                         1813 S Saunders St
  3-an         5,500,000       7/1/2007                                         7530 Remcon Circle
  3-ao         7,500,000       7/1/2007                                         988 Hospitality Way
  3-ap         4,200,000       7/1/2007                                         1800 Walnut St
  3-aq         9,600,000       7/1/2007                                         24130 Michigan Ave
------------------------------------------------------------------------------------------------------------------------------------
  3-ar         7,800,000       7/1/2007                                         2939 S Arlington Rd
  3-as         4,100,000       7/1/2007                                         7580 Two Notch Rd
  3-at         6,100,000       7/1/2007                                         5370 Camp Rd
  3-au         4,400,000       7/1/2007                                         2101 W Meadowview Rd
  3-av         6,700,000       7/1/2007                                         367 Turnpike Rd
------------------------------------------------------------------------------------------------------------------------------------
  3-aw         8,700,000       7/1/2007                                         7434 E State St
  3-ax         5,900,000       7/1/2007                                         400 Corporate Cir
  3-ay         7,500,000       7/1/2007                                         15 Red Roof Ln
  3-az         5,100,000       7/1/2007                                         9520 Valparaiso Court
  3-ba         7,100,000       7/1/2007                                         2580 Crooks Rd
------------------------------------------------------------------------------------------------------------------------------------
  3-bb         4,500,000       7/1/2007                                         2449 Brice Rd
  3-bc         8,200,000       7/1/2007                                         9922 Hawaiian Court
  3-bd         5,400,000       7/1/2007                                         520 Roberts Ct NW
  3-be         4,900,000       7/1/2007                                         5190 US Rte 60 E
  3-bf         7,300,000       7/1/2007                                         1980 Haggard Ct
------------------------------------------------------------------------------------------------------------------------------------
  3-bg         5,100,000       7/1/2007                                         2902 Cassopolis Street
  3-bh         5,000,000       7/1/2007                                         17555 Bagley Rd
  3-bi         3,000,000       7/1/2007                                         510 Claridge Dr
  3-bj         8,700,000       7/1/2007                                         22 W Algonquin Rd
  3-bk         4,400,000       7/1/2007                                         3530 Executive Pkwy
------------------------------------------------------------------------------------------------------------------------------------
  3-bl         4,400,000       7/1/2007                                         212 W Anthony Dr
  3-bm         6,900,000       7/1/2007                                         3322 Red Roof Inn Pl
  3-bn         3,100,000       7/1/2007                                         500 Putnam Village Dr
  3-bo         4,800,000       7/1/2007                                         29595 Clemens Road
  3-bp         4,900,000       7/1/2007                                         21230 Eureka Rd
------------------------------------------------------------------------------------------------------------------------------------
  3-bq         5,100,000       7/1/2007                                         1718 North University Avenue
  3-br         4,300,000       7/1/2007                                         5125 Post Rd
  3-bs         4,200,000       7/1/2007                                         15701 Park Ten Pl
  3-bt         5,400,000       7/1/2007                                         45501 N I 94 Service Dr
  3-bu         3,700,000       7/1/2007                                         110 West Kieffer Road
------------------------------------------------------------------------------------------------------------------------------------
  3-bv         5,000,000       7/1/2007                                         14701 Airport Entrance Road
  3-bw         5,300,000       7/1/2007                                         39700 Ann Arbor Rd E
  3-bx         5,200,000       7/1/2007                                         60 Forbes Blvd
  3-by         3,100,000       7/1/2007                                         7370 Miller Lane
  3-bz         2,100,000       7/1/2007                                         9330 Blairwood Rd
------------------------------------------------------------------------------------------------------------------------------------
  3-ca         5,800,000       7/1/2007                                         8150 Esters Blvd
    4        320,400,000      11/1/2007          70.2%            65.6%         1101 New York Avenue NW
    5        165,000,000      6/29/2007          66.7%            60.8%         2001 6th Avenue
    6        202,000,000      6/26/2007          49.5%            41.5%         346 Madison Ave
    7         90,800,000       2/1/2008          77.4%            77.4%         Various
------------------------------------------------------------------------------------------------------------------------------------
   7-a        47,500,000       2/1/2008                                         3 Appletree Square
   7-b        30,600,000       2/1/2008                                         424 West Markham
   7-c        12,700,000       2/1/2008                                         505 W. Superior Street
    8         62,600,000       Various           78.3%            78.3%         Various
   8-a        46,250,000       4/3/2007                                         3201-3281 North Pleasantburg Drive
------------------------------------------------------------------------------------------------------------------------------------
   8-b         8,900,000      3/27/2007                                         3050 Middle Country Road
   8-c         7,450,000      3/30/2007                                         2110 Middlefield Road
    9         59,000,000      4/23/2007          79.3%            79.3%         2350 Bagby Street
   10        535,000,000      1/24/2007          67.3%            62.7%         32 Sixth Avenue
   11         46,400,000      10/15/2006         71.1%            71.1%         W. Hampden Avenue at Santa Fe Dr.
------------------------------------------------------------------------------------------------------------------------------------
   12         52,000,000      5/16/2007          62.5%            62.5%         5037-5091 North High Street & 30-300 Graceland
                                                                                Boulevard
   13         41,750,000      5/16/2007          76.6%            68.3%         9726 East 42nd Street
   14         41,600,000      4/27/2007          71.4%            63.6%         Various
  14-a        12,750,000      4/27/2007                                         214 Senate Avenue
  14-b         9,400,000      4/27/2007                                         Two Meridian Boulevard
------------------------------------------------------------------------------------------------------------------------------------
  14-c         8,500,000      4/27/2007                                         3901-3913 Hartzdale Drive
  14-d         7,500,000      4/27/2007                                         275 Grandview Avenue
  14-e         3,450,000      4/27/2007                                         2405 Park Drive
   15         44,100,000      5/16/2007          62.4%            60.3%         115, 119 and 121 St. Mark's Place and 131 Avenue A
   16         35,100,000      9/13/2006          74.8%            69.9%         1600 East 80th Street
------------------------------------------------------------------------------------------------------------------------------------
   17         56,000,000      5/10/2007          46.4%            46.4%         800 W. El Camino Real
   18         38,000,000       3/6/2007          65.8%            61.3%         10741 North Wolfe Road
   19         37,500,000       3/5/2007          65.6%            65.6%         111 East Broadway
   20         32,500,000       7/1/2007          75.4%            66.7%         3188 North Highway 97
   21         30,300,000      10/25/2006         79.1%            66.6%         13555 West McDowell Road
------------------------------------------------------------------------------------------------------------------------------------
   22         41,900,000      5/22/2007          56.1%            49.5%         One Silverline Drive
   23         30,250,000      5/23/2007          76.4%            71.9%         101 Andrew Young International Blvd.
   24         30,100,000       4/6/2007          76.4%            71.2%         8130 Porter Road
   25         32,000,000      5/16/2007          71.3%            64.9%         5521 Fairlane Woods Drive
   26         34,360,000       Various           65.9%            44.6%         Various
------------------------------------------------------------------------------------------------------------------------------------
  26-a         7,860,000      5/31/2007                                         1120 East New Circle Road
  26-b         4,195,000      5/31/2007                                         755 Newtown Pike
  26-c         3,795,000       6/4/2007                                         1990 Midland Trail
  26-d         3,970,000      5/31/2007                                         536 Stone Road
  26-e         3,290,000      5/31/2007                                         248, 277 & 279 Big Run Road, 250, 273, 282 & 291
                                                                                Gold Rush Road
------------------------------------------------------------------------------------------------------------------------------------
  26-f         3,160,000       6/4/2007                                         9301 Storage Way
  26-g         2,650,000      5/31/2007                                         620 & 685 Tennessee Avenue, 901 Winchester Road
  26-h         2,350,000      5/31/2007                                         1183 & 1191 Brock McVey Drive
  26-i         1,700,000      5/31/2007                                         1160 East New Circle Road
  26-j         1,390,000      5/31/2007                                         2125 Christian Road
------------------------------------------------------------------------------------------------------------------------------------
   27         27,500,000      11/15/2007         80.0%            72.5%         175 East Nawakwa Drive
   28         31,000,000      6/29/2007          69.4%            69.4%         9840 Alternate A1A
   29         29,800,000       2/1/2008          70.5%            62.9%         9305 W. Thomas Road
   30         31,800,000      5/14/2007          64.5%            64.5%         734 15th Street, NW
   31         27,160,000      5/17/2007          73.6%            68.7%         16184, 16192, 16212, 16232 Foothill Blvd. & 8023
                                                                                Citrus Ave.
------------------------------------------------------------------------------------------------------------------------------------
   32         28,100,000       2/1/2007          70.6%            70.6%         648 North Plankinton Avenue
   33         26,600,000      6/20/2007          73.3%            68.7%         100 N. Green Valley Parkway
   34         24,000,000      3/27/2007          80.0%            74.6%         203-309 NE Englewood Road
   35         25,200,000       7/7/2007          75.8%            70.8%         165-175 Main Street
   36         42,000,000      5/23/2007          45.2%            42.2%         347 West 36th Street
------------------------------------------------------------------------------------------------------------------------------------
   37         22,900,000      5/10/2007          77.0%            77.0%         440 Middlesex Road
   38         23,500,000      5/17/2007          74.9%            72.3%         103-12 Through 26A Roosevelt Avenue
   39         24,200,000       5/1/2007          70.7%            55.5%         Various
  39-a         6,500,000       5/1/2007                                         119-18 Liberty Avenue
  39-b         6,200,000       5/1/2007                                         1151 - 1153 Liberty Avenue
------------------------------------------------------------------------------------------------------------------------------------
  39-c         6,000,000       5/1/2007                                         5204 & 5208 Fifth Avenue
  39-d         5,500,000       5/1/2007                                         122 East 125th Street
   40         26,600,000      12/1/2006          62.6%            49.0%         8600 University City Boulevard
   41         20,000,000      10/25/2006         79.9%            67.2%         10815 West McDowell Road
   42         22,710,000      3/12/2007          68.3%            63.8%         5615, 5645, 5655, & 5665 Colleyville Blvd.
------------------------------------------------------------------------------------------------------------------------------------
   43         20,300,000       4/4/2007          76.3%            76.3%         2825, 2875, 2885 Breckinridge Boulevard
   44         19,300,000       6/1/2007          79.8%            71.6%         7561 Industrial Boulevard
   45         24,900,000      6/10/2007          61.6%            47.7%         11701 Nall Avenue
   46         21,700,000       5/2/2007          67.8%            67.8%         32 & 39 Knight Street
   47         18,500,000      2/23/2007          79.6%            74.4%         1110 Montlimar Drive
------------------------------------------------------------------------------------------------------------------------------------
   48         30,500,000      5/15/2007          47.5%            47.5%         6751 West Indian School Road
   49         19,010,000      6/12/2007          74.6%            74.6%         600 S. Idaho Road
   50         27,000,000       5/1/2007          51.9%            48.3%         550 Route 1 South
   51         42,500,000      4/17/2007          32.9%            27.5%         2210-2245, 2280, 2290 Bellflower Boulevard & 5555,
                                                                                5501-5561 Stearns Street
   52         21,300,000       5/6/2007          64.8%            59.3%         1155 Canyon Boulevard
------------------------------------------------------------------------------------------------------------------------------------
   53         19,400,000      4/20/2007          70.7%            66.2%         300 Stillwater Avenue
   54         18,900,000      5/17/2007          71.4%            66.7%         180 E. Pulaski Rd.
   55         17,100,000       4/9/2007          78.9%            73.6%         10346 E. US Highway 36
   56         34,600,000      3/20/2007          38.4%            38.4%         8990, 8996, & 8998 Miramar Road
   57         19,600,000      6/20/2007          65.8%            61.7%         1301 & 1401 N. Green Valley Parkway
------------------------------------------------------------------------------------------------------------------------------------
   58         19,000,000       5/1/2007          65.8%            60.9%         373 Norwich Westerly Road
   59         20,000,000       4/5/2007          62.0%            54.8%         4300 Design Center Drive
   60         18,100,000       8/1/2007          66.3%            66.3%         92-94 Greene Street & 109 Mercer Street
   61         15,000,000      5/31/2007          79.3%            74.5%         107-115 Corporate Boulevard
   62         17,000,000      5/22/2007          69.9%            54.9%         2828 Southwest Freeway
------------------------------------------------------------------------------------------------------------------------------------
   63         15,850,000       6/1/2007          74.7%            69.9%         Brighton Avenue and Route 65 (West Madison Street)
   64         15,900,000      4/23/2007          72.3%            72.3%         6000 Palmetto Place
   65         15,400,000       3/1/2007          74.5%            58.8%         3021 Advantage Way
   66         16,200,000       5/1/2007          70.8%            55.9%         2981 Advantage Way
   67         17,900,000      5/31/2007          63.7%            63.7%         46360 Fremont Boulevard
------------------------------------------------------------------------------------------------------------------------------------
   68         17,485,000       3/8/2007          65.1%            58.6%         2310 E. Imperial Highway
   69         16,500,000      4/10/2007          68.5%            61.5%         11507 Maple Brook Drive
   70         13,900,000      5/11/2007          80.0%            74.9%         3960 Corsair Court
   71         14,300,000      3/20/2007          76.9%            76.9%         317 Worth Avenue
   72         15,200,000      5/31/2007          70.6%            64.9%         8704 Bollman Place
------------------------------------------------------------------------------------------------------------------------------------
   73         17,700,000       7/1/2007          59.9%            56.2%         1450 East Touhy Avenue
   74         13,200,000      3/14/2007          79.8%            67.5%         117-127 & 124-128 East Main Street
   75         16,700,000      3/25/2007          62.1%            62.1%         Various
  75-a         7,500,000      3/25/2007                                         836 Ritchie Highway
  75-b         4,700,000      3/25/2007                                         8268 Veterans Highway
------------------------------------------------------------------------------------------------------------------------------------
  75-c         4,500,000      3/25/2007                                         8894 Fort Smallwood Road
   76         14,000,000      4/30/2007          73.8%            62.2%         701 SE Columbia Shores Blvd.
   77         14,500,000       8/1/2007          71.0%            60.0%         20240 and 20244 Reed Lane
   78         13,125,000       5/1/2007          78.1%            72.8%         5255-5375 South Florida Avenue
   79         15,000,000       4/1/2007          68.0%            68.0%         16800 Georgia Avenue
------------------------------------------------------------------------------------------------------------------------------------
   80         12,700,000      5/18/2007          80.0%            74.9%         1240 Annapolis Way
   81         15,160,000      5/14/2007          66.6%            66.6%         3901 Los Feliz Boulevard
   82         14,900,000       6/6/2007          67.1%            61.0%         900 West Franklin Street
  82-a         8,597,300       6/6/2007                                         900 West Franklin Street
  82-b         6,302,700       6/6/2007                                         900 West Franklin Street
------------------------------------------------------------------------------------------------------------------------------------
   83         14,100,000      4/20/2007          70.9%            60.0%         3220 Leechburg Road
   84         23,500,000      4/25/2007          42.5%            35.5%         1717 - 1795 South Victoria Avenue
   85         13,800,000       5/2/2007          72.3%            67.8%         25316-25530 74th Avenue South
   86         16,000,000      5/23/2007          60.5%            60.5%         923-965 E. Las Tunas Drive
   87         22,250,000      5/17/2007          41.7%            32.0%         2400 Grand Avenue
------------------------------------------------------------------------------------------------------------------------------------
   88         12,600,000      4/20/2007          72.2%            72.2%         1-6 Abbott Lane
   89         13,000,000      4/24/2007          69.2%            65.0%         10833 Folsom Blvd.
   90         13,460,000       9/1/2007          66.8%            52.0%         2740 South 6th Street
   91         13,100,000       1/1/2007          67.9%            61.2%         150 East Sonterra Boulevard
   92         15,250,000       5/7/2007          58.0%            52.3%         Various
------------------------------------------------------------------------------------------------------------------------------------
  92-a        10,700,000       5/7/2007                                         N16 W23217 Stoneridge Drive
  92-b         4,550,000       5/7/2007                                         N22 W23855 Ridgeview Parkway West
   93         12,500,000       5/4/2007          70.0%            65.2%         600 Thornton Road
   94         10,890,000      4/12/2007          79.8%            67.8%         Various
  94-a         7,800,000      4/12/2007                                         5939 Rice Creek Parkway
------------------------------------------------------------------------------------------------------------------------------------
  94-b         3,090,000      4/12/2007                                         2350 Helen Street
   95         11,350,000      3/23/2007          76.2%            73.3%         3337, 3361, and 3381 G Street and 105, 127, and 139
                                                                                West El Portal Drive
   96         12,995,000       5/1/2008          65.4%            55.2%         5180 Golden Foothill Parkway
   97         12,800,000      9/27/2006          66.4%            62.1%         1270 Gerard Avenue
   98         12,100,000      6/23/2007          70.2%            54.9%         3584 West 9000 South
------------------------------------------------------------------------------------------------------------------------------------
   99         12,100,000       5/1/2007          69.8%            67.9%         2041 North Bradley Fair Parkway
   100        14,800,000      3/25/2007          56.8%            56.8%         Various
  100-a        8,000,000      3/25/2007                                         7464 New Ridge Road
  100-b        3,700,000      3/25/2007                                         1460B S. Crain Highway
  100-c        1,800,000      3/25/2007                                         8424 Veterans Highway
------------------------------------------------------------------------------------------------------------------------------------
  100-d        1,300,000      3/25/2007                                         8338 Veterans Highway
   101        13,100,000       3/9/2007          63.3%            54.5%         700 Lackawanna Avenue
   102        11,400,000      4/25/2007          71.9%            71.9%         5465 Morehouse Drive
   103        10,650,000      4/12/2007          76.4%            69.6%         850 Hancock Ave., 1575 Iranistan Ave., 900 Norman
                                                                                St., 2240 E. Main St., 300 French St., 644-654
                                                                                Park St., 85 Price St., 80 Granfield Ave., 30
                                                                                Granfield Ave.
   104        11,000,000       5/4/2007          73.6%            69.3%         1776 Summit Forest Drive
------------------------------------------------------------------------------------------------------------------------------------
   105        10,900,000      4/13/2007          73.6%            67.7%         2455 Alft Lane
   106        11,390,000      3/24/2007          70.2%            64.6%         3264 Santa Rosa Avenue
   107        10,800,000      3/22/2007          74.1%            74.1%         2506 Country Club Boulevard
   108        10,230,000      5/28/2007          78.2%            78.2%         3330 Dunes Drive
   109        11,600,000      4/27/2007          65.8%            57.7%         5511 Skylab Road
------------------------------------------------------------------------------------------------------------------------------------
   110         9,800,000       6/1/2007          77.6%            66.7%         101 Creek Crossing Blvd.
   111         9,600,000      12/31/2007         79.1%            67.1%         1800 E. Interstate Ave.
   112        10,500,000       4/3/2007          71.4%            66.8%         23920 Ironwood Avenue
   113        22,400,000      5/26/2007          33.4%            30.5%         7040 Shawnee Drive
   114         9,390,000      4/18/2007          77.1%            64.9%         655 Hilltop Drive
------------------------------------------------------------------------------------------------------------------------------------
   115        11,400,000       5/1/2007          63.0%            49.1%         153 Northboro Road
   116        11,750,000      7/12/2007          60.4%            54.7%         4310-4400 West Elm Street
   117        11,700,000      4/10/2007          59.7%            50.1%         2706 West DeYoung Street
   118         8,840,000       Various           78.7%            60.9%         Various
  118-a        5,300,000      3/14/2007                                         30 and 36 North Union Road
------------------------------------------------------------------------------------------------------------------------------------
  118-b        2,130,000       1/1/2008                                         4600 Main Street
  118-c        1,240,000       6/1/2007                                         5454 Main Street
  118-d          170,000      3/14/2007                                         4610 Main Street
   119         9,000,000      4/20/2007          76.0%            68.9%         150 Oroyan Ave
   120         9,400,000       5/2/2007          72.3%            72.3%         2508 S. 38th Street
------------------------------------------------------------------------------------------------------------------------------------
   121         9,300,000       6/1/2007          73.1%            68.8%         Various
  121-a        4,900,000       6/1/2007                                         5870 Highway 6 North
  121-b        4,400,000       6/1/2007                                         15840 FM 529
   122         8,700,000      5/16/2007          77.0%            75.2%         7425 N. Church Street
   123         8,500,000      4/11/2007          78.3%            78.3%         8819-8859 Alondra Blvd
------------------------------------------------------------------------------------------------------------------------------------
   124         8,510,000      4/21/2007          77.6%            77.6%         24270 Arnold Drive
   125         9,400,000      2/22/2007          69.1%            64.6%         2100-2198 S. Sheridan Road
   126         8,000,000      11/1/2006          80.0%            74.6%         1150 Kenly Avenue
   127         8,400,000      5/16/2007          73.8%            71.3%         218 First Avenue
   128        16,300,000       7/2/2007          38.0%            29.8%         711 E El Camino Real
------------------------------------------------------------------------------------------------------------------------------------
   129         8,200,000      3/23/2007          75.0%            75.0%         10330 Argonne Woods Drive
   130        10,500,000      5/15/2007          58.2%            52.0%         100, 300 & 700 Creekview Road & 100 Dean Drive
   131         9,800,000       6/1/2007          62.2%            55.0%         20454 Northeast Sandy Boulevard
   132        10,880,000       Various           55.6%            50.1%         Various
  132-a        5,200,000       6/1/2007                                         5455 Ridge Road
------------------------------------------------------------------------------------------------------------------------------------
  132-b        3,100,000       6/5/2007                                         21287 Highway 421
  132-c        2,580,000       6/5/2007                                         4424 Fortuna Center Plaza
   133         8,200,000      12/31/2006         73.2%            66.0%         18080 San Ramon Valley Blvd
   134         7,800,000      4/10/2007          76.9%            69.7%         47 South Meridian Street
   135         7,650,000      3/21/2007          78.2%            66.2%         29110 Inkster Rd
------------------------------------------------------------------------------------------------------------------------------------
   136         8,800,000      4/18/2007          67.1%            67.1%         6751 Eastern Avenue
   137         8,500,000       5/9/2007          69.4%            69.4%         21045 Vanowen Street
   138         8,900,000      4/10/2007          66.1%            59.4%         3300 Aspen Valley Circle
   139         7,410,000       5/1/2007          79.1%            73.8%         4525 South Florida Avenue
   140         9,400,000      4/26/2007          62.2%            58.8%         8335 Sunset Boulevard
------------------------------------------------------------------------------------------------------------------------------------
   141         8,525,000       3/1/2007          68.0%            62.5%         705 South Weller Street
   142         8,000,000      5/18/2007          72.5%            69.1%         984 Sheridan Avenue
   143         7,300,000       6/1/2007          78.7%            66.5%         1424 Mercantile Avenue
   144         7,800,000       4/7/2007          73.1%            68.2%         8879-8939 N. Chestnut Ave.
   145        10,300,000       6/4/2007          54.4%            54.4%         114 West Magnolia Street
------------------------------------------------------------------------------------------------------------------------------------
   146         8,500,000      11/6/2006          65.9%            61.7%         3223 South Loop 289
   147         7,400,000      3/22/2007          75.0%            75.0%         5312-5316 N Clark Avenue and 5105-5137 Candlewood
                                                                                Street
   148         7,000,000       6/1/2007          78.6%            71.4%         5300 Baseline Road
   149         9,600,000       4/1/2007          57.2%            48.1%         501 - 565 East Michigan Ave
   150         7,350,000      4/24/2007          74.4%            74.4%         2635 East Magnolia Street
------------------------------------------------------------------------------------------------------------------------------------
   151         8,700,000      5/18/2007          62.1%            59.2%         2544 Valentine Avenue
   152         7,500,000      4/25/2007          71.8%            60.8%         8 East Broadway (300 South)
   153         6,860,000      5/22/2007          77.3%            77.3%         123 North Reino Road
   154         6,650,000      11/1/2007          78.1%            65.9%         390 Crystal Run Road
   155        20,300,000       5/8/2007          24.6%            24.6%         15935 Spring Oaks Rd
------------------------------------------------------------------------------------------------------------------------------------
   156        10,500,000      4/19/2007          47.6%            47.6%         1501-1598 Pleasant View Avenue & 504 South Smith
                                                                                Avenue
   157         8,250,000      4/16/2007          60.6%            54.6%         10200 Linn Station Road
   158         7,750,000      12/31/2006         64.5%            58.2%         2730 Watson Court
   159         6,800,000       1/1/2007          73.2%            66.6%         4310 Buffalo Gap Road
   160         6,600,000      4/16/2007          75.0%            67.6%         820 Kifer Road
------------------------------------------------------------------------------------------------------------------------------------
   161         8,200,000      3/25/2007          60.2%            60.2%         Various
  161-a        6,600,000      3/25/2007                                         750 Maryland Route 3 South
  161-b        1,600,000      3/25/2007                                         8268 Veterans Highway
   162         6,970,000      4/25/2007          70.0%            65.4%         10471 Grant Line Road
   163         6,800,000       7/1/2007          69.9%            63.5%         5555 Redwood Street
------------------------------------------------------------------------------------------------------------------------------------
   164         6,410,000      3/29/2007          74.1%            66.6%         24 Simon Street
   165         5,870,000      4/18/2007          78.4%            73.1%         8360 South Saginaw Street
   166         5,880,000      4/18/2007          77.8%            72.6%         5751 Clarkston Road
   167         6,700,000      2/14/2007          67.3%            56.8%         2050 Kestrel Avenue
   168        17,100,000       2/9/2007          26.3%            24.6%         680 8th Street
------------------------------------------------------------------------------------------------------------------------------------
   169         6,100,000      4/20/2007          73.8%            69.1%         1890 Route 88
   170         6,300,000       9/1/2007          71.4%            60.5%         1789 South Braddock Avenue
   171         5,450,000      3/21/2007          79.3%            75.3%         14200 Gulf Freeway
   172         6,150,000      5/24/2007          68.3%            68.3%         161 East Evelyn Avenue
   173         5,600,000      10/2/2006          74.8%            63.2%         5105 Highway 153
------------------------------------------------------------------------------------------------------------------------------------
   174         6,130,000       2/5/2007          68.2%            53.0%         1380 Barstow Road
   175         6,125,000       2/5/2007          68.3%            53.0%         4976 S Harrison St
   176         5,180,000      6/22/2007          79.5%            73.3%         1151 Roger Avenue
   177         5,100,000      4/17/2007          78.6%            73.4%         42481 Thirteen Mile Road
   178         6,450,000       6/1/2007          62.0%            52.5%         Various
------------------------------------------------------------------------------------------------------------------------------------
   179         7,780,000       6/1/2007          51.4%            43.4%         507 Polk Street
   180         6,100,000      4/16/2007          65.5%            55.3%         8810 South Emerson Avenue
   181         5,400,000      3/22/2007          72.2%            64.7%         20941 & 20981 East Smoky Hill Road
   182         5,270,000       6/1/2007          73.4%            65.7%         21 East Street
   183         5,700,000      5/17/2007          67.0%            67.0%         824-890 Washington Avenue
------------------------------------------------------------------------------------------------------------------------------------
   184         5,925,000       4/9/2007          64.0%            54.2%         1876 & 1896 East Hayden Road
   185         5,700,000      4/20/2007          66.2%            62.2%         18 Eliot Street
   186         5,100,000      6/12/2007          73.5%            65.8%         3749 South 2700 West
   187         5,120,000      4/25/2007          73.0%            62.1%         3221 North 16th Street
   188         5,200,000      3/22/2007          71.7%            55.3%         650 Montgomery Avenue
------------------------------------------------------------------------------------------------------------------------------------
   189         4,670,000      4/18/2007          78.8%            73.5%         753 Grove Street
   190         5,900,000      3/22/2007          60.9%            49.0%         1331 S. Mission Road
   191         4,490,000      5/11/2007          79.7%            74.8%         2921 W. Clark Road
   192         4,500,000      4/13/2007          78.7%            73.4%         431 West Lincoln Avenue
   193         4,825,000      5/18/2007          72.5%            68.0%         3065 South Jones Boulevard
------------------------------------------------------------------------------------------------------------------------------------
   194         4,350,000       5/1/2008          80.0%            72.7%         27300 Catherine Street
   195         4,335,000       Various           79.2%            68.3%         Various
  195-a        1,650,000       5/7/2007                                         10575 Culebra Road
  195-b        1,250,000      4/26/2007                                         8189 Mayfield Road
  195-c          820,000      4/30/2007                                         1204 East 1st Street
------------------------------------------------------------------------------------------------------------------------------------
  195-d          615,000       5/7/2007                                         2305 West Stan Schlueter Loop
   196         6,200,000       6/5/2007          53.2%            49.8%         901 Slaters Lane
   197         5,300,000      12/31/2006         62.3%            56.2%         400 El Cerro Boulevard
   198         4,400,000      3/23/2007          75.0%            66.8%         369 West 46th Street
   199         7,100,000      6/22/2007          46.4%            39.0%         2121 Spring Street
------------------------------------------------------------------------------------------------------------------------------------
   200         5,575,000       3/1/2007          59.0%            50.3%         1655-2033 25th Street Southeast
   201         7,250,000      3/16/2007          44.8%            44.8%         15423 SE 272nd St.
   202         4,050,000      12/14/2006         79.0%            71.2%         2400 Crooks Avenue
   203         4,450,000      6/28/2007          71.8%            61.5%         350 Sentry Parkway
   204         4,300,000       4/6/2007          74.2%            63.5%         33, 35-43 and 47 Bow Street
------------------------------------------------------------------------------------------------------------------------------------
   205         5,840,000       6/4/2007          54.3%            48.6%         Various
  205-a        2,965,000       6/4/2007                                         2810 Bunsen Avenue
  205-b        2,875,000       6/4/2007                                         2201 Celsius Avenue
   206         4,000,000      4/26/2007          78.6%            66.6%         3646-3662 Woodford Road
   207         3,920,000      3/28/2007          77.7%            67.3%         116 S. Indiana Avenue
------------------------------------------------------------------------------------------------------------------------------------
   208         6,700,000       7/3/2007          44.8%            38.0%         110 Melrich Road
   209         4,400,000      5/17/2007          68.2%            57.7%         460 West 5th Street
   210         3,900,000       3/9/2007          76.9%            67.8%         6801 Lake Plaza Dr.
   211         6,990,000       4/3/2007          42.9%            35.9%         4116-4202 East Superior Avenue
   212         5,200,000      6/13/2007          57.6%            51.4%         803 Gleneagles Court
------------------------------------------------------------------------------------------------------------------------------------
   213         4,000,000      4/11/2007          74.8%            63.6%         460 Carson Plaza Drive
   214         4,000,000      2/21/2007          74.7%            63.2%         7940 East Broad Street
   215         4,650,000       6/6/2007          63.8%            55.2%         724 & 728 First Street North
   216         3,850,000      5/14/2007          75.2%            64.9%         250 East 8th Street
   217         4,000,000      5/21/2007          72.4%            62.5%         3 West Stonington Place, 18 East Stonington Place,
                                                                                32 East Stonington Place and 50 East Stonigton Place
------------------------------------------------------------------------------------------------------------------------------------
   218         4,350,000      4/30/2007          66.3%            60.2%         3001-3003 N. San Fernando Blvd.
   219         4,000,000      3/16/2007          70.0%            64.0%         2002 Woodland Ave
   220         4,700,000      5/23/2007          59.5%            45.9%         325 East Chicago Street
   221         6,650,000      5/23/2007          42.0%            27.5%         333 East Chicago Street
   222         3,600,000      10/1/2006          77.4%            69.9%         8455-8467 Mason Montgomery Road
------------------------------------------------------------------------------------------------------------------------------------
   223         3,550,000      1/17/2008          78.0%            66.3%         2616 Brian Drive
   224         3,600,000      2/21/2007          76.8%            65.1%         2647 West Glendale Avenue
   225        10,500,000      4/20/2007          26.1%            23.6%         950 Pacific Ave.
   226         4,300,000      5/10/2007          63.4%            59.3%         110 Hidden Valley Parkway
   227         4,000,000      4/23/2007          67.5%            60.7%         8150 Porter Road
------------------------------------------------------------------------------------------------------------------------------------
   228         3,780,000       5/4/2007          71.2%            55.3%         222-228 and 250-282 East State Road 73
   229         4,350,000       4/3/2005          61.6%            52.9%         4489-4519 North High Street
   230         3,960,000       5/8/2007          67.1%            57.0%         760 Harrison Street and 37 Rizal Lane
   231         3,700,000      5/23/2007          71.5%            71.5%         1055-1059 South Broxton Avenue
   232         3,510,000      2/26/2007          72.7%            62.0%         3900 West Costco Dr.
------------------------------------------------------------------------------------------------------------------------------------
   233         3,480,000      1/15/2007          71.8%            63.7%         835 St. Joseph Street
   234         4,046,000      12/8/2006          61.5%            52.2%         1985 North Pointe Meadow Drive
   235         4,150,000      4/21/2007          59.1%            51.0%         24301-24351 South Wilmington Avenue
   236         3,500,000      9/14/2006          69.4%            60.2%         Southeast Corner of Griffin and Jackson Streets
   237         3,250,000       5/4/2007          74.6%            69.8%         50 Memorial Plaza
------------------------------------------------------------------------------------------------------------------------------------
   238         3,100,000      2/24/2007          77.4%            72.0%         365-377 Elm Street
   239         3,370,000      3/15/2007          69.0%            58.8%         56 - 66 Merrimack Street
   240         3,050,000      5/20/2007          72.1%            63.9%         203 W. Cottage Grove Road
   241         3,300,000      5/18/2007          63.6%            63.6%         4210 Portsmouth Blvd.
   242         2,650,000      4/24/2007          78.5%            73.4%         914 E. Gurley Street
------------------------------------------------------------------------------------------------------------------------------------
   243         2,850,000      1/29/2007          70.0%            60.0%         3590 Oceanside Road
   244         2,900,000      12/11/2006         68.8%            58.3%         5506 Grover Ave.
   245         3,200,000      5/23/2007          61.7%            61.7%         1302,1304 & 1308 Pico Boulevard
   246         2,570,000      4/20/2007          74.7%            64.9%         715 Cincinnati Batavia Pike
   247         2,500,000       5/9/2007          75.0%            70.2%         250 West Crossroads Square
------------------------------------------------------------------------------------------------------------------------------------
   248         3,300,000       6/5/2007          54.5%            46.2%         1515 Alice Street
   249         3,760,000      6/12/2007          47.4%            41.1%         2012 North Main Street
   250         3,170,000      5/26/2007          55.2%            50.1%         15810 West 67th Street
   251         2,450,000      5/18/2007          71.4%            62.9%         1105 Palm Bay Road
   252         2,970,000      2/26/2007          58.8%            50.3%         450-520 Linden Avenue
------------------------------------------------------------------------------------------------------------------------------------
   253         2,250,000      4/23/2007          75.4%            64.7%         2320-2330 Cloud Drive Northeast
   254         2,900,000      4/18/2007          56.9%            48.9%         307 - 309 Diablo Road
   255         2,450,000      5/18/2007          63.2%            53.9%         501 California
   256         2,500,000       6/5/2007          56.0%            47.5%         595 Merritt Avenue
   257         2,640,000      5/11/2007          51.6%            44.0%         923-957 Baldwin Park Boulevard
------------------------------------------------------------------------------------------------------------------------------------
   258         1,960,000       6/1/2007          61.2%            52.1%         21 Cortes Street
   259         1,800,000      4/13/2007          63.7%            54.5%         7542 Skyway Boulevard
   260         1,850,000       6/8/2007          59.5%            52.7%         2915 Pine Ridge Road
   261         1,820,000      5/22/2007          57.7%            50.2%         9900 Ramona Street
   262         1,350,000      5/31/2007          77.0%            66.9%         120 West Park Drive
------------------------------------------------------------------------------------------------------------------------------------
   263         1,570,000      5/25/2007          59.6%            56.3%         1425 Highway 287 North
   264         1,210,000       6/8/2007          70.2%            62.9%         931 & 933 4th Ave East


                                                                                                                            NET
                                                                          YEAR                   YEAR                  RENTABLE
   ID     CITY                            STATE     ZIP CODE             BUILT                RENOVATED        AREA OR UNITS (7)
--------------------------------------------------------------------------------------------------------------------------------

    1     Various                        Various     Various            Various                Various                5,227,519
   1-a    Lake Mary                      FL           32746      1989, 1996, 1998-2001           2002                   835,201
   1-b    Austin                         TX           78759               2001                   NAP                    357,689
   1-c    Lake Mary                      FL           32746         2001-2002, 2006              NAP                    458,259
   1-d    Tampa                          FL           33607            1985-1986                 NAP                    371,473
--------------------------------------------------------------------------------------------------------------------------------
   1-e    Birmingham                     AL           35243         1988-1989, 1999              2004                   419,387
   1-f    Atlanta                        GA           30309               1989                   NAP                    309,625
   1-g    Lake Mary                      FL           32746               2004                   NAP                    237,191
   1-h    Tampa                          FL           33607            1982-1984                 NAP                    294,369
   1-i    Lake Mary                      FL           32746               2002                   2004                   199,585
--------------------------------------------------------------------------------------------------------------------------------
   1-j    Birmingham                     AL           35244           1987 / 1990                NAP                    306,143
   1-k    Birmingham                     AL           35243           1987 / 1999                2004                   210,984
   1-l    Clearwater                     FL           33764           1987 / 1994                1997                   212,882
   1-m    Birmingham                     AL           35243               1982                   2005                   166,590
   1-n    Birmingham                     AL           35243               1989                   2004                   125,462
--------------------------------------------------------------------------------------------------------------------------------
   1-o    Birmingham                     AL           35203               1982                   2004                   170,850
   1-p    Charlotte                      NC           28211               1981                   2005                   202,817
   1-q    Maitland                       FL           32751               1984                   NAP                    155,730
   1-r    Lake Mary                      FL           32746               1997                   NAP                     87,066
   1-s    Birmingham                     AL           35209               1978                   2004                   106,216
--------------------------------------------------------------------------------------------------------------------------------
    2     Houston                        TX           77002               1983                   2001                 1,268,480
    3     Various                        Various     Various            Various                Various                    9,423
   3-a    Chicago                        IL           60611               2001                   NAP                        195
   3-b    Alexandria                     VA           22303               1988                   2003                       115
   3-c    Secaucus                       NJ           07094               1986                   2005                       170
--------------------------------------------------------------------------------------------------------------------------------
   3-d    Essington                      PA           19029               1985                   2001                       135
   3-e    San Antonio                    TX           78205               1997                   NAP                        215
   3-f    Charlottesville                VA           22903               1997                   2006                       135
   3-g    Naples                         FL           34104               1995                   NAP                        157
   3-h    Woburn                         MA           01801               1995                   2006                       159
--------------------------------------------------------------------------------------------------------------------------------
   3-i    Langhorne                      PA           19047               1987                   2004                        91
   3-j    Trevose                        PA           19053               1988                   2004                       162
   3-k    Tampa                          FL           33610               1983                   2004                       108
   3-l    Laredo                         TX           78041               1996                   2006                       150
   3-m    Jessup                         MD           20794               1988                   2003                       108
--------------------------------------------------------------------------------------------------------------------------------
   3-n    Baton Rouge                    LA           70816               1986                   NAP                        109
   3-o    Oxon Hill                      MD           20745               1988                   2003                       120
   3-p    Tucson                         AZ           85743               1996                   2006                       133
   3-q    Albany                         NY           12205               1984                   2005                       115
   3-r    Gainesville                    FL           32608               1998                   2006                       129
--------------------------------------------------------------------------------------------------------------------------------
   3-s    St. Louis                      MO           63110               1985                   2006                       110
   3-t    Mount Laurel                   NJ           08054               1981                   2004                       108
   3-u    Bowmansville                   NY           14026               1985                   2005                       109
   3-v    North Charleston               SC           29406               1985                   2006                       109
   3-w    Henrietta                      NY           14467               1980                   2005                       108
--------------------------------------------------------------------------------------------------------------------------------
   3-x    Mobile                         AL           36606               1983                   NAP                        108
   3-y    Utica                          NY           13502               1987                   2005                       112
   3-z    Milford                        CT           06460               1989                   2005                       110
  3-aa    Allentown                      PA           18109               1984                   2005                       115
  3-ab    Cranberry Township             PA           16066               1982                   2006                       108
--------------------------------------------------------------------------------------------------------------------------------
  3-ac    Downers Grove                  IL           60515               1983                   2005                       134
  3-ad    Warren                         MI           48091               1982                   2004                       136
  3-ae    Lexington                      KY           40503               1988                   2006                       117
  3-af    Tucson                         AZ           85714               1995                   2004                       118
  3-ag    Laurel                         MD           20708               1987                   2003                       120
--------------------------------------------------------------------------------------------------------------------------------
  3-ah    Lanham                         MD           20706               1985                   2001                       102
  3-ai    Amherst                        NY           14226               1984                   2005                       108
  3-aj    Syracuse                       NY           13206               1986                   2005                       114
  3-ak    Austin                         TX           78744               1998                   NAP                        137
  3-al    Willowbrook                    IL           60527               1987                   2001                       109
--------------------------------------------------------------------------------------------------------------------------------
  3-am    Raleigh                        NC           27603               1998                   NAP                        133
  3-an    El Paso                        TX           79912               1996                   NAP                        123
  3-ao    Aberdeen                       MD           21001               1985                   2004                       109
  3-ap    Cary                           NC           27511               1996                   NAP                        129
  3-aq    Dearborn                       MI           48124               1988                   2004                       111
--------------------------------------------------------------------------------------------------------------------------------
  3-ar    Akron                          OH           44312               1990                   2005                       121
  3-as    Columbia                       SC           29223               1983                   NAP                        108
  3-at    Hamburg                        NY           14075               1980                   2005                       108
  3-au    Greensboro                     NC           27403               1983                   NAP                        108
  3-av    Southborough                   MA           01772               1982                   2006                       108
--------------------------------------------------------------------------------------------------------------------------------
  3-aw    Rockford                       IL           61108               1979                   2006                       108
  3-ax    Harrisburg                     PA           17110               1979                   NAP                        110
  3-ay    Salem                          NH           03079               1986                   2005                       108
  3-az    Indianapolis                   IN           46268               1979                   NAP                        108
  3-ba    Rochester Hills                MI           48309               1988                   2004                       111
--------------------------------------------------------------------------------------------------------------------------------
  3-bb    Reynoldsburg                   OH           43068               1978                   2003                       108
  3-bc    Orlando                        FL           32819               1989                   2004                       134
  3-bd    Kennesaw                       GA           30144               1988                   NAP                        135
  3-be    Huntington                     WV           25705               1984                   NAP                        108
  3-bf    Lexington                      KY           40505               1980                   2006                       108
--------------------------------------------------------------------------------------------------------------------------------
  3-bg    Elkhart                        IN           46514               1975                   NAP                         80
  3-bh    Middleburg Heights             OH           44130               1981                   2004                       116
  3-bi    Nashville                      TN           37214               1990                   NAP                        120
  3-bj    Arlington Heights              IL           60005               1984                   2004                       136
  3-bk    Toledo                         OH           43606               1989                   2006                       117
--------------------------------------------------------------------------------------------------------------------------------
  3-bl    Champaign                      IL           61820               1987                   NAP                        112
  3-bm    Louisville                     KY           40218               1985                   2005                       110
  3-bn    Hurricane                      WV           25526               1975                   NAP                         79
  3-bo    Westlake                       OH           44145               1983                   2004                        98
  3-bp    Taylor                         MI           48180               1988                   2004                       111
--------------------------------------------------------------------------------------------------------------------------------
  3-bq    Lafayette                      LA           70507               1986                   NAP                        108
  3-br    Dublin                         OH           43017               1985                   2003                       106
  3-bs    Houston                        TX           77084               1996                   NAP                        122
  3-bt    Belleville                     MI           48111               1988                   2004                       112
  3-bu    Michigan City                  IN           46360               1974                   NAP                         79
--------------------------------------------------------------------------------------------------------------------------------
  3-bv    Jacksonville                   FL           32218               1982                   2006                       108
  3-bw    Plymouth                       MI           48170               1975                   2004                       109
  3-bx    Mansfield                      MA           02048               2000                   NAP                        134
  3-by    Dayton                         OH           45414               1976                   2006                       108
  3-bz    Louisville                     KY           40222               1978                   2005                       108
--------------------------------------------------------------------------------------------------------------------------------
  3-ca    Irving                         TX           75063               1985                   2006                       156
    4     Washington                     DC           20005               2006                   NAP                    390,994
    5     Seattle                        WA           98101               1981                   2007                   400,263
    6     New York                       NY           10017               1915                2002-2007                 135,575
    7     Various                        Various     Various            Various                Various                      985
--------------------------------------------------------------------------------------------------------------------------------
   7-a    Bloomington                    MN           55425               1980                   2005                       430
   7-b    Little Rock                    AR           72201               1971                   2003                       287
   7-c    Duluth                         MN           55802               1970                   2005                       268
    8     Various                        Various     Various            Various                  NAP                    402,937
   8-a    Greenville                     SC           29609               2000                   NAP                    297,928
--------------------------------------------------------------------------------------------------------------------------------
   8-b    Nesconset                      NY           11767               1986                   NAP                     55,580
   8-c    Redwood City                   CA           94063            1984-1988                 NAP                     49,429
    9     Houston                        TX           77006               1998                   NAP                        419
   10     New York                       NY           10013               1932                   2000                 1,144,489
   11     Englewood                      CO           80110            2001-2004                 NAP                    218,076
--------------------------------------------------------------------------------------------------------------------------------
   12     Columbus                       OH           43214               1954                2003-2007                 397,992
   13     Tulsa                          OK           74146               1975                   2007                   550,026
   14     Various                        PA          Various            Various                Various                  317,412
  14-a    Camp Hill                      PA           17011               1978                   2004                    90,401
  14-b    Wyomissing                     PA           19610               1990                   NAP                     67,272
--------------------------------------------------------------------------------------------------------------------------------
  14-c    Camp Hill                      PA           17011               1980                   NAP                     73,694
  14-d    Camp Hill                      PA           17011               1973                   2004                    58,960
  14-e    Harrisburg                     PA           17110               1988                   NAP                     27,085
   15     New York                       NY           10009            1900-1910                 1997                       116
   16     Merrillville                   IN           46410               1988                   NAP                    235,678
--------------------------------------------------------------------------------------------------------------------------------
   17     Mountain View                  CA           94040               1987                   1998                   115,479
   18     Cupertino                      CA           94301               1997                   2007                       165
   19     Salt Lake City                 UT           84111               1992                   NAP                    235,008
   20     Bend                           OR           97701               1979                2005-2006                 252,503
   21     Goodyear                       AZ           85338               2004                   NAP                    102,882
--------------------------------------------------------------------------------------------------------------------------------
   22     North Brunswiick               NJ           08902         1940, 1978, 1999             1995                   772,072
   23     Atlanta                        GA           30303               1985                   2006                       260
   24     Falls Church                   VA           22042               1998                   NAP                        107
   25     Dearborn                       MI           48126               1989                   NAP                        288
   26     Various                        KY          Various            Various                  NAP                    609,286
--------------------------------------------------------------------------------------------------------------------------------
  26-a    Lexington                      KY           40505      1987, 1996, 1999, 2005          NAP                    123,950
  26-b    Lexington                      KY           40511         1985, 1997, 2001             NAP                     51,965
  26-c    Shelbyville                    KY           40065    1994, 1995, 2001, 2004, 2007      NAP                     98,415
  26-d    Lexington                      KY           40511         1982, 1987, 1994             NAP                     58,170
  26-e    Lexington                      KY           40509            1974-2007                 NAP                     67,580
--------------------------------------------------------------------------------------------------------------------------------
  26-f    Louisville                     KY           40291            1995, 2005                NAP                     48,310
  26-g    Lexington                      KY           40511            1980-2005                 NAP                     63,730
  26-h    Lexington                      KY           40509            1998, 2000                NAP                     50,118
  26-i    Lexington                      KY           40505               2004                   NAP                      8,250
  26-j    Lexington                      KY           40505            1975-1976                 NAP                     38,798
--------------------------------------------------------------------------------------------------------------------------------
   27     Rochester Hills                MI           48307            2004-2005                 NAP                        144
   28     Palm Beach Gardens             FL           33410               1989                   NAP                    181,822
   29     Phoenix                        AZ           85037               2004                   NAP                    147,213
   30     Washington                     DC           20005               1930                   1983                    77,841
   31     Fontana                        CA           92335               2006                   NAP                     73,373
--------------------------------------------------------------------------------------------------------------------------------
   32     Milwaukee                      WI           53203               1887                   2001                       131
   33     Henderson                      NV           89074               1997                   NAP                     81,423
   34     Kansas City                    MO           64118               1989                   2005                   206,544
   35     Lodi                           NJ           07644               2007                   NAP                     71,023
   36     New York                       NY           10018               1928                   1988                   116,550
--------------------------------------------------------------------------------------------------------------------------------
   37     Tyngsborough                   MA           01879               1986                   2006                   136,206
   38     Corona                         NY           11368               1927             1977, 2003-2005               55,412
   39     Various                        NY          Various            Various                Various                   21,708
  39-a    Ozone Park                     NY           11419               1924                   1994                     8,300
  39-b    Brooklyn                       NY           11208               1920                   2005                     4,644
--------------------------------------------------------------------------------------------------------------------------------
  39-c    Brooklyn                       NY           11220               1931                   NAP                      4,264
  39-d    New York                       NY           10035               2005                   2006                     4,500
   40     Charlotte                      NC           28213            1984, 2006                2006                   147,025
   41     Avondale                       AZ           85323               2006                   NAP                     61,614
   42     Colleyville                    TX           76034               2007                   NAP                     77,506
--------------------------------------------------------------------------------------------------------------------------------
   43     Duluth                         GA           30096               1986                   NAP                    183,477
   44     Upper Macungie Township        PA           18106               2007                   NAP                    320,732
   45     Shawnee Mission                KS           66211               1997                   NAP                     75,224
   46     Norwalk                        CT           06851            1940, 1944             2001, 2005                113,215
   47     Mobile                         AL           36609               1984                   2006                   173,204
--------------------------------------------------------------------------------------------------------------------------------
   48     Phoenix                        AZ           85033               2001                   NAP                        344
   49     Apache Junction                AZ           85219               1972                   2001                       683
   50     Newark                         NJ           07114               1969                2005, 2007                    349
   51     Long Beach                     CA           90815               1963                   2005                   127,404
   52     Boulder                        CO           80302               2007                   NAP                     57,884
--------------------------------------------------------------------------------------------------------------------------------
   53     Stamford                       CT           06762               1958                1974, 1976                147,000
   54     Huntington Station             NY           11746               1992                   1997                    66,316
   55     Avon                           IN           46123               2001                   NAP                     99,916
   56     San Diego                      CA           92126               1985                   NAP                    164,808
   57     Henderson                      NV           89074               1998                   NAP                     76,066
--------------------------------------------------------------------------------------------------------------------------------
   58     North Stonington               CT           06359               2000                   2002                       139
   59     Palm Beach Gardens             FL           33410               1965                   NAP                     44,381
   60     New York                       NY           10012               2007                   NAP                      9,428
   61     South Plainfield               NJ           07080               1984                   NAP                    150,192
   62     Houston                        TX           77098               1975                   2007                       216
--------------------------------------------------------------------------------------------------------------------------------
   63     Rochester                      PA           15074              1960s                   1988                   195,980
   64     Fort Mill                      SC           29708            1996, 1998                NAP                        184
   65     Sacramento                     CA           95834               2006                   NAP                        100
   66     Sacramento                     CA           95834               2006                   NAP                        100
   67     Fremont                        CA           94538               1985                   NAP                    108,600
--------------------------------------------------------------------------------------------------------------------------------
   68     El Segundo                     CA           90245               1999                   NAP                     93,800
   69     Louisville                     KY           40241               2005                   NAP                        200
   70     Chantilly                      VA           20151               2001                   NAP                         85
   71     Stafford                       VA           22556               2000                   NAP                     77,100
   72     Savage                         MD           20763               1985                   2004                   171,138
--------------------------------------------------------------------------------------------------------------------------------
   73     Des Plaines                    IL           60018               1969                2006-2007                     246
   74     Newark                         DE           19711            1997-1999                 NAP                     31,061
   75     Various                        MD          Various            Various                  NAP                    133,270
  75-a    Severna Park                   MD           21146               1980                   NAP                     61,002
  75-b    Millersville                   MD           21108               1977                   NAP                     39,768
--------------------------------------------------------------------------------------------------------------------------------
  75-c    Pasadena                       MD           21122               1990                   NAP                     32,500
   76     Vancouver                      WA           98661               1997                   NAP                        104
   77     Bend                           OR           97702               2007                   NAP                        132
   78     Lakeland                       FL           33813               1977                   2005                    64,319
   79     Olney                          MD           20832               2007                   NAP                     28,072
--------------------------------------------------------------------------------------------------------------------------------
   80     Woodbridge                     VA           22191               2000                   2005                        87
   81     Los Angeles                    CA           90027               1970                   2002                        60
   82     Richmond                       VA           23220             Various                  2006                       128
  82-a    Richmond                       VA           23220               1904                   2006                        66
  82-b    Richmond                       VA           23220               1924                   2006                        62
--------------------------------------------------------------------------------------------------------------------------------
   83     Lower Burrell                  PA           15068               1960                   1993                   233,970
   84     Ventura                        CA           93003         1968, 1981-1982              NAP                    135,427
   85     Kent                           WA           98032            1986, 1987                1999                    93,715
   86     San Gabriel                    CA           91776         1961, 1966, 1999             1999                    67,538
   87     Santa Ana                      CA           92705               1997                   NAP                    169,274
--------------------------------------------------------------------------------------------------------------------------------
   88     Concord                        MA           01742               2004                   NAP                         42
   89     Rancho Cordova                 CA           95670            1987-1989                 NAP                        174
   90     Klamath Falls                  OR           97603               1979                   2006                    89,216
   91     San Antonio                    TX           78216               2006                   NAP                     57,211
   92     Pewaukee                       WI           53188             Various                  NAP                    120,020
--------------------------------------------------------------------------------------------------------------------------------
  92-a    Pewaukee                       WI           53188            1997, 1998                NAP                     64,720
  92-b    Pewaukee                       WI           53188            1999, 2000                NAP                     55,300
   93     Lithia Springs                 GA           30122               1994                   2006                    75,947
   94     Various                        MN          Various            Various                Various                   92,735
  94-a    Shoreview                      MN           55126               2006                   NAP                     47,935
--------------------------------------------------------------------------------------------------------------------------------
  94-b    St. Paul                       MN           55109               1973                   1995                    44,800
   95     Merced                         CA           95340            2005-2006                 NAP                     37,397
   96     El Dorado Hills                CA           95762               2006                   NAP                     49,982
   97     Bronx                          NY           10452               1927                   NAP                        116
   98     West Jordan                    UT           84088               2007                   NAP                     48,718
--------------------------------------------------------------------------------------------------------------------------------
   99     Wichita                        KS           67206               2000                   NAP                        103
   100    Various                        MD          Various            Various                Various                  137,041
  100-a   Hanover                        MD           21076               1987                   NAP                     84,935
  100-b   Glen Burnie                    MD           21061               1992                   NAP                     26,567
  100-c   Millersville                   MD           21108               1979                   2006                    14,277
--------------------------------------------------------------------------------------------------------------------------------
  100-d   Millersville                   MD           21108               1974                   NAP                     11,262
   101    Scranton                       PA           18503               1908             1983, 1993, 2006                 146
   102    San Diego                      CA           92121               1986                   NAP                     44,307
   103    Bridgeport                     CT           06850            1959-1975                 NAP                        174
   104    Marietta                       GA           30068               1986                   NAP                        152
--------------------------------------------------------------------------------------------------------------------------------
   105    Elgin                          IL           60124               2000                   NAP                     65,745
   106    Santa Rosa                     CA           95407               2006                   NAP                         73
   107    Stockton                       CA           95204            1978, 1979                NAP                        184
   108    Marina                         CA           93933               1974                   NAP                         65
   109    Huntington Beach               CA           92647               2004                   NAP                     80,041
--------------------------------------------------------------------------------------------------------------------------------
   110    Hainesport                     NJ           08036               2004                   NAP                     53,850
   111    Bismarck                       ND           58503            1990, 1992                2007                    75,000
   112    Moreno Valley                  CA           92557               1987                   2005                    58,592
   113    Romulus                        MI           48174               1994                   NAP                        628
   114    Redding                        CA           96003               1983                   NAP                        157
--------------------------------------------------------------------------------------------------------------------------------
   115    Marlborough                    MA           01752               1999                   NAP                    148,725
   116    McHenry                        IL           60050               1966                   2004                   129,085
   117    Marion                         IL           62959               1997                   2004                       131
   118    Various                        NY          Various            Various                Various                   42,462
  118-a   Amherst                        NY           14226            1978, 2002             2001-2002                  21,200
--------------------------------------------------------------------------------------------------------------------------------
  118-b   Amherst                        NY           14226               1988                2001-2002                  10,235
  118-c   Williamsville                  NY           14221               1940                2003-2007                   8,555
  118-d   Amherst                        NY           14226               1946                   2007                     2,472
   119    Eugene                         OR           97404               2007                   NAP                     55,700
   120    Tacoma                         WA           98409               1994                   NAP                     32,020
--------------------------------------------------------------------------------------------------------------------------------
   121    Houston                        TX           77084             Various                  NAP                     92,911
  121-a   Houston                        TX           77084               1984                   NAP                     50,495
  121-b   Houston                        TX           77084               1985                   NAP                     42,416
   122    Yucca Valley                   CA           92284               1975                   2005                       165
   123    Paramount                      CA           90723               2006                   NAP                     15,772
--------------------------------------------------------------------------------------------------------------------------------
   124    Sonoma                         CA           95476               1999                   2002                    80,543
   125    Tulsa                          OK           74129               1965                   1989                   190,512
   126    Hagerstown                     MD           21740               1988                   2006                        96
   127    New York                       NY           10009               1900                2005, 2006                     14
   128    Sunnyvale                      CA           94087               1985                   2007                       177
--------------------------------------------------------------------------------------------------------------------------------
   129    Woodbridge                     IL           60517               2003                   NAP                     81,583
   130    Newark                         DE           19711               1893                   2001                    53,122
   131    Fairview                       OR           97024               1997                   NAP                        107
   132    Various                        Various     Various              2007                   NAP                     43,902
  132-a   Parma                          OH           44129               2007                   NAP                     14,564
--------------------------------------------------------------------------------------------------------------------------------
  132-b   Hyden                          KY           41749               2007                   NAP                     14,600
  132-c   Dumfries                       VA           22025               2007                   NAP                     14,738
   133    San Ramon                      CA           94583               1998                   NAP                     19,063
   134    Indianapolis                   IN           46204               1919                   1999                    50,619
   135    Southfield                     MI           48034               2004                   NAP                     40,060
--------------------------------------------------------------------------------------------------------------------------------
   136    Baltimore                      MD           21224               2003                   NAP                     72,505
   137    Los Angeles                    CA           91303               1988                   2003                        42
   138    Louisville                     KY           40241               2001                   NAP                         98
   139    Lakeland                       FL           33813               1985                   NAP                     41,965
   140    Los Angeles                    CA           90069               1975                   2004                     5,630
--------------------------------------------------------------------------------------------------------------------------------
   141    Seattle                        WA           98104               2006                   NAP                         40
   142    Bronx                          NY           10456               1928                   NAP                         78
   143    Albuquerque                    NM           87107               2006                   NAP                     30,358
   144    Fresno                         CA           93720               2003                   NAP                     27,596
   145    Bellingham                     WA           98225               1927                   1992                    59,845
--------------------------------------------------------------------------------------------------------------------------------
   146    Lubbock                        TX           79423               1981                   NAP                     93,543
   147    Lakewood                       CA           90712               2006                   NAP                     19,008
   148    Little Rock                    AR           72209               1972                   1997                       240
   149    Saline                         MI           48176               1984                   2003                    83,836
   150    Phoenix                        AZ           85034               1981                   NAP                    100,500
--------------------------------------------------------------------------------------------------------------------------------
   151    Bronx                          NY           10458               1920                   2006                        74
   152    Salt Lake City                 UT           84111               1907                1994-1995                  79,315
   153    Newbury Park                   CA           91320               1970                   2007                    29,800
   154    Wallkill                       NY           10941               2006                   NAP                     29,674
   155    El Cajon                       CA           92021               1990                   NAP                        188
--------------------------------------------------------------------------------------------------------------------------------
   156    Corona                         CA           92882               1963                 Various                      141
   157    Louisville                     KY           40223               1978                   2007                    91,286
   158    Palo Alto                      CA           94203            1978-1979                 2006                    28,789
   159    Abilene                        TX           79606               1978                   2005                    40,061
   160    Sunnyvale                      CA           94086               1985                   NAP                     47,407
--------------------------------------------------------------------------------------------------------------------------------
   161    Various                        MD          Various            Various                  NAP                     65,086
  161-a   Gambrills                      MD           21054               1998                   NAP                     55,154
  161-b   Millersville                   MD           21108               2004                   NAP                      9,932
   162    Elk Grove                      CA           95624               2004                   NAP                     24,220
   163    Las Vegas                      NV           89118               2006                   NAP                     26,941
--------------------------------------------------------------------------------------------------------------------------------
   164    Nashua                         NH           03060               1964                   1997                    78,000
   165    Grand Blanc Township           MI           48439               2006                   NAP                     11,180
   166    Independence Township          MI           48348               2006                   NAP                     11,180
   167    DeSoto                         TX           75115               1985                   NAP                    235,480
   168    San Francisco                  CA           94103               1956                1985, 2000                 72,177
--------------------------------------------------------------------------------------------------------------------------------
   169    Brick                          NJ           08724               2000                   NAP                     13,905
   170    Pittsburgh                     PA           15218               1935                   1991                    93,068
   171    Houston                        TX           77034               1984                   2000                    31,570
   172    Mountain View                  CA           94041               1980                   2001                    18,693
   173    Hixson                         TN           37343               2005                   NAP                         81
--------------------------------------------------------------------------------------------------------------------------------
   174    Barstow                        CA           92311               2007                   NAP                     17,272
   175    Coachella                      CA           92236               2007                   NAP                     17,272
   176    Swansea                        IL           62220               1978             1987, 1997, 2007                 120
   177    Novi                           MI           48377               2006                   NAP                     11,180
   178    Cincinnati/Fairfield/          OH          Various              NAP                    NAP                    287,966
          Dayton/Union Township/
          Amelia/Hamilton/
          Green Township
--------------------------------------------------------------------------------------------------------------------------------
   179    San Francisco                  CA           94102               1910                   2005                    32,690
   180    Indianapolis                   IN           46237               2002                   NAP                     33,880
   181    Centennial                     CO           80015            1999-2001                 NAP                     20,237
   182    Winchester                     MA           01890               1966                2004-2005                  40,000
   183    Miami                          FL           33139               1939                   NAP                     11,760
--------------------------------------------------------------------------------------------------------------------------------
   184    Tempe                          AZ           85281            1983-1984                 NAP                         78
   185    Cambridge                      MA           02139               1993                   NAP                     12,350
   186    West Valley City               UT           84119               1975                   2006                    36,500
   187    Phoenix                        AZ           85016               1982                   NAP                     50,220
   188    Narberth                       PA           19072               1998                   NAP                     13,260
--------------------------------------------------------------------------------------------------------------------------------
   189    Ypsilanti                      MI           48198               2006                   NAP                     14,564
   190    Fallbrook                      CA           92028               1999                   NAP                     16,708
   191    Ypsilanti                      MI           48197               1986                   NAP                         85
   192    Ionia                          MI           48846               2006                   NAP                     11,180
   193    Las Vegas                      NV           89146               2002                   NAP                     18,942
--------------------------------------------------------------------------------------------------------------------------------
   194    Okahumpka                      FL           34762            2004, 2006                NAP                     53,975
   195    Various                        Various     Various            Various                  NAP                     26,774
  195-a   San Antonio                    TX           78251               2004                   NAP                      3,424
  195-b   Chesterland                    OH           44026               2006                   NAP                      7,370
  195-c   Vidalia                        GA           30474               2004                   NAP                      7,980
--------------------------------------------------------------------------------------------------------------------------------
  195-d   Killeen                        TX           76549               2006                   NAP                      8,000
   196    Alexandria                     VA           22314               2005                   NAP                     14,883
   197    Danville                       CA           94526               1982                   NAP                     16,642
   198    New York                       NY           10036               1920                2006-2007                   5,560
   199    Paso Robles                    CA           93446               1968                   2007                    36,000
--------------------------------------------------------------------------------------------------------------------------------
   200    Salem                          OR           97301               1978                   2002                    67,005
   201    Kent                           WA           98042               2006                   NAP                     18,570
   202    Kaukauna                       WI           54130               1992                   2000                    45,639
   203    Blue Bell                      PA           19422               1986                   2007                    26,155
   204    Portsmouth                     NH           03801            1815-1820                 2007                    18,493
--------------------------------------------------------------------------------------------------------------------------------
   205    Various                        CA          Various            Various                  NAP                     56,238
  205-a   Ventura                        CA           93003               1984                   NAP                     25,950
  205-b   Oxnard                         CA           93030               1990                   NAP                     30,288
   206    Cincinnati                     OH           45213               1972                   2002                       120
   207    Bloomington                    IN           47408               2006                   NAP                     16,863
--------------------------------------------------------------------------------------------------------------------------------
   208    Cranbury                       NJ           08512               1986                   NAP                    117,430
   209    San Pedro                      CA           90731               1991                   2005                    53,483
   210    Indianapolis                   IN           46220               1979                   2006                    39,631
   211    Phoenix                        AZ           85040               1987                   2005                    80,079
   212    Towson                         MD           21286               1969                   1991                    29,776
--------------------------------------------------------------------------------------------------------------------------------
   213    Carson                         CA           90746               1977                   NAP                     27,922
   214    Columbus                       OH           43068               2006                   NAP                     17,730
   215    Minneapolis                    MN           55401               1886                   1983                    40,310
   216    Holland                        MI           49423               2005                   NAP                     19,091
   217    Fishersville                   VA           22939               2006                   NAP                         29
--------------------------------------------------------------------------------------------------------------------------------
   218    Burbank                        CA           91504               1980                   NAP                     20,012
   219    Des Moines                     IA           50312               1978                   2007                    18,000
   220    Milwaukee                      WI           53202               1913                   1985                    35,298
   221    Milwaukee                      WI           53202               1910                   1999                    35,587
   222    Cincinnati                     OH           45040               2006                   NAP                      8,877
--------------------------------------------------------------------------------------------------------------------------------
   223    Cambridge                      MD           21613               1990                   NAP                         97
   224    Phoenix                        AZ           85051               1987                   NAP                     22,740
   225    Tacoma                         WA           98402               1920                1986-1987                  85,839
   226    Norco                          CA           92860               2000                   NAP                      9,000
   227    Falls Church                   VA           22042               1998                   NAP                      5,600
--------------------------------------------------------------------------------------------------------------------------------
   228    Saratoga Springs               UT           84043               2004                   NAP                     18,634
   229    Columbus                       OH           43214               2004                   NAP                     16,566
   230    San Francisco                  CA           94107               1958                   1996                    13,000
   231    Westwood                       CA           90024               1937                   2004                     3,800
   232    Marana                         AZ           85741               2006                   NAP                     11,519
--------------------------------------------------------------------------------------------------------------------------------
   233    New Orleans                    LA           70113               1943                   2002                    48,134
   234    Lehi                           UT           84043               2005                   NAP                    100,812
   235    Carson                         CA           90745               1990                   NAP                     31,386
   236    Dallas                         TX           75202               1975                   NAP                     43,856
   237    Pleasantville                  NY           10570               1946                   1976                     6,903
--------------------------------------------------------------------------------------------------------------------------------
   238    Gardner                        MA           01440               1974                   NAP                         60
   239    Haverhill                      MA           01830               1910                   1994                    26,100
   240    Cottage Grove                  WI           53527               1984                   2006                    27,440
   241    Chesapeake                     VA           23321               1995                   NAP                     23,504
   242    Prescott                       AZ           86301               2001                   NAP                     10,062
--------------------------------------------------------------------------------------------------------------------------------
   243    Oceanside                      NY           11572               1964                   NAP                     31,650
   244    Austin                         TX           78756               1966                   2006                        48
   245    Santa Monica                   CA           90405               1962                   NAP                      7,276
   246    Cincinnati                     OH           45245            2003, 2005                NAP                     50,400
   247    Salt Lake City                 UT           84115            1966, 1993                2006                    35,890
--------------------------------------------------------------------------------------------------------------------------------
   248    Oakland                        CA           94612               1912                   1993                        29
   249    High Point                     NC           27262               1998                   NAP                     11,200
   250    Shawnee                        KS           66217               2007                   NAP                      8,064
   251    Melbourne                      FL           32905               2006                   NAP                      9,000
   252    Oxnard                         CA           93033               1963                   NAP                         24
--------------------------------------------------------------------------------------------------------------------------------
   253    Blaine                         MN           55449               2004                   NAP                     12,320
   254    Danville                       CA           94526               1979                   1997                     5,100
   255    Lawrence                       KS           66044            1995, 1996                NAP                         45
   256    Oakland                        CA           94610               1926                   1993                        18
   257    Baldwin Park                   CA           91706               1973                   1996                    24,810
--------------------------------------------------------------------------------------------------------------------------------
   258    Boston                         MA           02116               1899                   1980                         6
   259    Paradise                       CA           95969               1997                   NAP                      5,400
   260    Oklahoma City                  OK           73120               1980                   NAP                     12,000
   261    Bellflower                     CA           90706               1973                   NAP                         12
   262    Birmingham                     AL           35211               1997                   NAP                     12,000
--------------------------------------------------------------------------------------------------------------------------------
   263    Mansfield                      TX           76063               2007                   NAP                      5,200
   264    Kalispell                      MT           59901               1972                   NAP                         16


                 UNITS     CUT-OFF DATE BALANCE PER NET     PREPAYMENT
                  OF                      RENTABLE AREA     PROVISIONS                                                CMSA
      ID        MEASURE                    OR UNITS ($)     (# OF PAYMENTS) (8)                                     LOAN NO.
---------------------------------------------------------------------------------------------------------------------------------

    1            Sq Ft                           141.92     LO(26)/Defeasance(54)/Open(4)                              1
   1-a           Sq Ft
   1-b           Sq Ft
   1-c           Sq Ft
   1-d           Sq Ft
---------------------------------------------------------------------------------------------------------------------------------
   1-e           Sq Ft
   1-f           Sq Ft
   1-g           Sq Ft
   1-h           Sq Ft
   1-i           Sq Ft
---------------------------------------------------------------------------------------------------------------------------------
   1-j           Sq Ft
   1-k           Sq Ft
   1-l           Sq Ft
   1-m           Sq Ft
   1-n           Sq Ft
---------------------------------------------------------------------------------------------------------------------------------
   1-o           Sq Ft
   1-p           Sq Ft
   1-q           Sq Ft
   1-r           Sq Ft
   1-s           Sq Ft
---------------------------------------------------------------------------------------------------------------------------------
    2            Sq Ft                           182.90     LO(24)/Defeasance(94)/Open(2)                              2
    3            Rooms                        49,347.34     LO(24)/Flex(92)/Open(4)                                    3
   3-a           Rooms
   3-b           Rooms
   3-c           Rooms
---------------------------------------------------------------------------------------------------------------------------------
   3-d           Rooms
   3-e           Rooms
   3-f           Rooms
   3-g           Rooms
   3-h           Rooms
---------------------------------------------------------------------------------------------------------------------------------
   3-i           Rooms
   3-j           Rooms
   3-k           Rooms
   3-l           Rooms
   3-m           Rooms
---------------------------------------------------------------------------------------------------------------------------------
   3-n           Rooms
   3-o           Rooms
   3-p           Rooms
   3-q           Rooms
   3-r           Rooms
---------------------------------------------------------------------------------------------------------------------------------
   3-s           Rooms
   3-t           Rooms
   3-u           Rooms
   3-v           Rooms
   3-w           Rooms
---------------------------------------------------------------------------------------------------------------------------------
   3-x           Rooms
   3-y           Rooms
   3-z           Rooms
  3-aa           Rooms
  3-ab           Rooms
---------------------------------------------------------------------------------------------------------------------------------
  3-ac           Rooms
  3-ad           Rooms
  3-ae           Rooms
  3-af           Rooms
  3-ag           Rooms
---------------------------------------------------------------------------------------------------------------------------------
  3-ah           Rooms
  3-ai           Rooms
  3-aj           Rooms
  3-ak           Rooms
  3-al           Rooms
---------------------------------------------------------------------------------------------------------------------------------
  3-am           Rooms
  3-an           Rooms
  3-ao           Rooms
  3-ap           Rooms
  3-aq           Rooms
---------------------------------------------------------------------------------------------------------------------------------
  3-ar           Rooms
  3-as           Rooms
  3-at           Rooms
  3-au           Rooms
  3-av           Rooms
---------------------------------------------------------------------------------------------------------------------------------
  3-aw           Rooms
  3-ax           Rooms
  3-ay           Rooms
  3-az           Rooms
  3-ba           Rooms
---------------------------------------------------------------------------------------------------------------------------------
  3-bb           Rooms
  3-bc           Rooms
  3-bd           Rooms
  3-be           Rooms
  3-bf           Rooms
---------------------------------------------------------------------------------------------------------------------------------
  3-bg           Rooms
  3-bh           Rooms
  3-bi           Rooms
  3-bj           Rooms
  3-bk           Rooms
---------------------------------------------------------------------------------------------------------------------------------
  3-bl           Rooms
  3-bm           Rooms
  3-bn           Rooms
  3-bo           Rooms
  3-bp           Rooms
---------------------------------------------------------------------------------------------------------------------------------
  3-bq           Rooms
  3-br           Rooms
  3-bs           Rooms
  3-bt           Rooms
  3-bu           Rooms
---------------------------------------------------------------------------------------------------------------------------------
  3-bv           Rooms
  3-bw           Rooms
  3-bx           Rooms
  3-by           Rooms
  3-bz           Rooms
---------------------------------------------------------------------------------------------------------------------------------
  3-ca           Rooms
    4            Sq Ft                           575.46     LO(26)/Defeasance(92)/Open(2)                              4
    5            Sq Ft                           274.82     LO(24)/Defeasance(92)/Open(4)                              5
    6            Sq Ft                           737.60     LO(24)/Defeasance(92)/Open(4)                              6
    7            Rooms                        71,370.56     LO(26)/Defeasance(27)/Open(7)                              7
---------------------------------------------------------------------------------------------------------------------------------
   7-a           Rooms
   7-b           Rooms
   7-c           Rooms
    8            Sq Ft                           121.61     LO(24)/Flex(32)/Open(4)                                    8
   8-a           Sq Ft
---------------------------------------------------------------------------------------------------------------------------------
   8-b           Sq Ft
   8-c           Sq Ft
    9            Units                       111,694.51     LO(35)/Defeasance(45)/Open(4)                              9
   10            Sq Ft                           314.55     LO(48)/GRTR1% or YM(69)/Open(3)                           10
   11            Sq Ft                           151.32     LO(25)/Defeasance(91)/Open(4)                             11
---------------------------------------------------------------------------------------------------------------------------------
   12            Sq Ft                            81.66     LO(25)/Flex(91)/Open(4)                                   12
   13            Sq Ft                            58.18     LO(26)/Defeasance(92)/Open(2)                             13
   14            Sq Ft                            93.57     LO(47)/GRTR1% or YM(71)/Open(2)                           14
  14-a           Sq Ft
  14-b           Sq Ft
---------------------------------------------------------------------------------------------------------------------------------
  14-c           Sq Ft
  14-d           Sq Ft
  14-e           Sq Ft
   15            Units                       237,068.97     GRTR3% or YM(24)/GRTR1% or YM(94)/Open(2)                 15
   16            Sq Ft                           111.38     LO(25)/Defeasance(92)/Open(3)                             16
---------------------------------------------------------------------------------------------------------------------------------
   17            Sq Ft                           225.15     LO(35)/Defeasance(81)/Open(4)                             17
   18            Rooms                       151,515.15     GRTR1% or YM(118)/Open(2)                                 18
   19            Sq Ft                           104.68     LO(25)/Defeasance(93)/Open(2)                             19
   20            Sq Ft                            97.03     LO(54)/Defeasance(89)/Open(1)                             20
   21            Sq Ft                           233.07     LO(35)/Defeasance(81)/Open(4)                             21
---------------------------------------------------------------------------------------------------------------------------------
   22            Sq Ft                            30.44     LO(25)/Defeasance(93)/Open(2)                             22
   23            Rooms                        88,846.15     LO(23)/GRTR1% or YM(58)/Open(3)                           23
   24            Rooms                       214,953.27     LO(35)/Defeasance(83)/Open(2)                             24
   25            Units                        79,166.67     LO(27)/Defeasance(91)/Open(2)                             25
   26            Sq Ft                            37.19     LO(25)/GRTR1% or YM(92)/Open(3)                           26
---------------------------------------------------------------------------------------------------------------------------------
  26-a           Sq Ft
  26-b           Sq Ft
  26-c           Sq Ft
  26-d           Sq Ft
  26-e           Sq Ft
---------------------------------------------------------------------------------------------------------------------------------
  26-f           Sq Ft
  26-g           Sq Ft
  26-h           Sq Ft
  26-i           Sq Ft
  26-j           Sq Ft
---------------------------------------------------------------------------------------------------------------------------------
   27            Units                       152,777.78     LO(24)/Defeasance(92)/Open(4)                             27
   28            Sq Ft                           118.25     LO(24)/Defeasance(34)/Open(2)                             28
   29            Sq Ft                           142.65     LO(35)/Defeasance(81)/Open(4)                             29
   30            Sq Ft                           263.36     LO(26)/Defeasance(33)/Open(1)                             30
   31            Sq Ft                           272.58     LO(35)/Defeasance(80)/Open(5)                             31
---------------------------------------------------------------------------------------------------------------------------------
   32            Rooms                       151,526.72     LO(28)/Defeasance(29)/Open(3)                             32
   33            Sq Ft                           239.49     LO(25)/Defeasance(91)/Open(4)                             33
   34            Sq Ft                            92.96     LO(27)/Defeasance(89)/Open(4)                             34
   35            Sq Ft                           268.93     LO(26)/Defeasance(92)/Open(2)                             35
   36            Sq Ft                           163.02     LO(25)/Defeasance(91)/Open(4)                             36
---------------------------------------------------------------------------------------------------------------------------------
   37            Sq Ft                           129.40     LO(26)/Defeasance(92)/Open(2)                             37
   38            Sq Ft                           317.62     LO(25)/Defeasance(91)/Open(4)                             38
   39            Sq Ft                           788.09     LO(26)/Defeasance(92)/Open(2)                             39
  39-a           Sq Ft
  39-b           Sq Ft
---------------------------------------------------------------------------------------------------------------------------------
  39-c           Sq Ft
  39-d           Sq Ft
   40            Sq Ft                           113.23     LO(59)/>YM or 1%(68)/Open(5)                              40
   41            Sq Ft                           259.44     LO(35)/Defeasance(81)/Open(4)                             41
   42            Sq Ft                           199.98     LO(27)/Defeasance(91)/Open(2)                             42
---------------------------------------------------------------------------------------------------------------------------------
   43            Sq Ft                            84.37     LO(27)/Defeasance(90)/Open(3)                             43
   44            Sq Ft                            48.04     LO(35)/Defeasance(45)/Open(4)                             44
   45            Sq Ft                           203.79     LO(25)/Defeasance(93)/Open(2)                             45
   46            Sq Ft                           130.02     GRTR3% or YM(25)/GRTR1% or YM(91)/Open(4)                 46
   47            Sq Ft                            84.99     LO(47)/GRTR1% or YM(71)/Open(2)                           47
---------------------------------------------------------------------------------------------------------------------------------
   48            Units                        42,151.16     LO(25)/Defeasance(92)/Open(3)                             48
   49             Pads                        20,754.03     LO(26)/Defeasance(92)/Open(2)                             49
   50            Rooms                        40,114.61     LO(26)/Defeasance(90)/Open(4)                             50
   51            Sq Ft                           109.78     LO(35)/Defeasance(81)/Open(4)                             51
   52            Sq Ft                           238.41     LO(24)/GRTR1% or YM(94)/Open(2)                           52
---------------------------------------------------------------------------------------------------------------------------------
   53            Sq Ft                            93.33     GRTR3% or YM(25)/GRTR1% or YM(91)/Open(4)                 53
   54            Sq Ft                           203.57     LO(25)/Defeasance(94)/Open(1)                             54
   55            Sq Ft                           135.11     LO(28)/Defeasance(90)/Open(2)                             55
   56            Sq Ft                            80.70     GRTR1% or YM(107)/Open(13)                                56
   57            Sq Ft                           169.59     LO(25)/Defeasance(91)/Open(4)                             57
---------------------------------------------------------------------------------------------------------------------------------
   58            Rooms                        89,928.06     LO(25)/Defeasance(94)/Open(1)                             58
   59            Sq Ft                           279.40     LO(35)/Defeasance(83)/Open(2)                             59
   60            Sq Ft                         1,272.80     LO(26)/Defeasance(91)/Open(3)                             60
   61            Sq Ft                            79.23     LO(26)/Defeasance(92)/Open(2)                             61
   62            Rooms                        55,026.20     LO(26)/Defeasance(92)/Open(2)                             62
---------------------------------------------------------------------------------------------------------------------------------
   63            Sq Ft                            60.41     LO(25)/Defeasance(91)/Open(4)                             63
   64            Units                        62,500.00     GRTR1% or YM(119)/Open(1)                                 64
   65            Rooms                       114,727.62     LO(27)/GRTR1% or YM(91)/Open(2)                           65
   66            Rooms                       114,727.07     LO(27)/GRTR1% or YM(91)/Open(2)                           66
   67            Sq Ft                           104.97     LO(26)/GRTR1% or YM(68)/Open(2)                           67
---------------------------------------------------------------------------------------------------------------------------------
   68            Sq Ft                           121.27     LO(35)/Defeasance(84)/Open(1)                             68
   69            Units                        56,489.15     LO(27)/Defeasance(91)/Open(2)                             69
   70            Rooms                       130,823.53     LO(26)/Defeasance(92)/Open(2)                             70
   71            Sq Ft                           142.67     LO(26)/Flex(90)/Open(4)                                   71
   72            Sq Ft                            62.67     LO(25)/Defeasance(55)/Open(4)                             72
---------------------------------------------------------------------------------------------------------------------------------
   73            Rooms                        43,089.43     GRTR1% or YM(118)/Open(2)                                 73
   74            Sq Ft                           339.01     LO(27)/Defeasance(91)/Open(2)                             74
   75            Sq Ft                            77.84     LO(27)/Defeasance(91)/Open(2)                             75
  75-a           Sq Ft
  75-b           Sq Ft
---------------------------------------------------------------------------------------------------------------------------------
  75-c           Sq Ft
   76            Rooms                        99,339.61     LO(26)/Defeasance(93)/Open(1)                             76
   77            Units                        77,961.65     LO(25)/Flex(91)/Open(4)                                   77
   78            Sq Ft                           159.44     LO(26)/Defeasance(90)/Open(4)                             78
   79            Sq Ft                           363.35     LO(26)/Defeasance(92)/Open(2)                             79
---------------------------------------------------------------------------------------------------------------------------------
   80            Rooms                       116,781.61     LO(35)/Defeasance(83)/Open(2)                             80
   81            Units                       168,333.33     LO(27)/Defeasance(89)/Open(4)                             81
   82            Units                        78,125.00     LO(26)/Flex(92)/Open(2)                                   82
  82-a           Units
  82-b           Units
---------------------------------------------------------------------------------------------------------------------------------
   83            Sq Ft                            42.70     LO(25)/Defeasance(90)/Open(5)                             83
   84            Sq Ft                            73.70     LO(35)/Defeasance(81)/Open(4)                             84
   85            Sq Ft                           106.44     LO(25)/Defeasance(93)/Open(2)                             85
   86            Sq Ft                           143.28     LO(47)/GRTR1% or YM(10)/Open(3)                           86
   87            Sq Ft                            54.86     GRTR1% or YM(118)/Open(2)                                 87
---------------------------------------------------------------------------------------------------------------------------------
   88            Units                       216,666.67     LO(26)/GRTR1% or YM(31)/Open(3)                           88
   89            Units                        51,724.14     LO(35)/Defeasance(81)/Open(4)                             89
   90            Sq Ft                           100.75     LO(35)/Defeasance(81)/Open(4)                             90
   91            Sq Ft                           155.56     LO(30)/Defeasance(87)/Open(3)                             91
   92            Sq Ft                            73.66     LO(24)/GRTR1% or YM(32)/Open(4)                           92
---------------------------------------------------------------------------------------------------------------------------------
  92-a           Sq Ft
  92-b           Sq Ft
   93            Sq Ft                           115.21     LO(26)/Defeasance(92)/Open(2)                             93
   94            Sq Ft                            93.72     LO(28)/Defeasance(90)/Open(2)                             94
  94-a           Sq Ft
---------------------------------------------------------------------------------------------------------------------------------
  94-b           Sq Ft
   95            Sq Ft                           231.30     LO(35)/Defeasance(81)/Open(4)                             95
   96            Sq Ft                           170.06     LO(35)/Defeasance(81)/Open(4)                             96
   97            Units                        73,275.86     GRTR2% or YM(71)/Open(1)                                  97
   98            Sq Ft                           174.26     LO(26)/Defeasance(92)/Open(2)                             98
---------------------------------------------------------------------------------------------------------------------------------
   99            Rooms                        81,941.75     LO(36)/>YM or 1%(20)/Open(4)                              99
   100           Sq Ft                            61.31     LO(27)/Defeasance(91)/Open(2)                             100
  100-a          Sq Ft
  100-b          Sq Ft
  100-c          Sq Ft
---------------------------------------------------------------------------------------------------------------------------------
  100-d          Sq Ft
   101           Units                        56,807.50     LO(25)/Defeasance(94)/Open(1)                             101
   102           Sq Ft                           185.07     LO(27)/Defeasance(53)/Open(4)                             102
   103           Units                        46,758.62     LO(25)/Defeasance(91)/Open(4)                             103
   104           Units                        53,289.47     LO(26)/Defeasance(90)/Open(4)                             104
---------------------------------------------------------------------------------------------------------------------------------
   105           Sq Ft                           121.99     LO(27)/Defeasance(89)/Open(4)                             105
   106           Units                       109,589.04     LO(28)/Defeasance(90)/Open(2)                             106
   107           Units                        43,478.26     LO(47)/Defeasance(69)/Open(4)                             107
   108            Pads                       123,076.92     LO(11)/GRTR1% or YM(24)/Flex(21)/Open(4)                  108
   109           Sq Ft                            95.41     GRTR1% or YM(118)/Open(2)                                 109
---------------------------------------------------------------------------------------------------------------------------------
   110           Sq Ft                           141.13     LO(47)/GRTR1% or YM(71)/Open(2)                           110
   111           Sq Ft                           101.25     LO(35)/Defeasance(81)/Open(4)                             111
   112           Sq Ft                           128.00     LO(28)/Defeasance(90)/Open(2)                             112
   113            Pads                        11,925.90     LO(25)/Defeasance(25)/Open(4)                             113
   114           Units                        46,136.46     LO(35)/Defeasance(81)/Open(4)                             114
---------------------------------------------------------------------------------------------------------------------------------
   115           Sq Ft                            48.29     LO(26)/Defeasance(90)/Open(4)                             115
   116           Sq Ft                            55.00     LO(26)/Defeasance(92)/Open(2)                             116
   117           Rooms                        53,334.23     LO(35)/Defeasance(81)/Open(4)                             117
   118           Sq Ft                           163.93     LO(47)/>YM or 1%(68)/Open(5)                              118
  118-a          Sq Ft
---------------------------------------------------------------------------------------------------------------------------------
  118-b          Sq Ft
  118-c          Sq Ft
  118-d          Sq Ft
   119           Sq Ft                           122.80     LO(35)/Defeasance(81)/Open(4)                             119
   120           Sq Ft                           212.37     LO(25)/Defeasance(90)/Open(5)                             120
---------------------------------------------------------------------------------------------------------------------------------
   121           Sq Ft                            73.19     LO(25)/GRTR1% or YM(93)/Open(2)                           121
  121-a          Sq Ft
  121-b          Sq Ft
   122            Pads                        40,606.06     LO(11)/GRTR1% or YM(24)/Flex(21)/Open(4)                  122
   123           Sq Ft                           422.14     LO(35)/Defeasance(81)/Open(4)                             123
---------------------------------------------------------------------------------------------------------------------------------
   124           Sq Ft                            81.94     LO(35)/Defeasance(81)/Open(4)                             124
   125           Sq Ft                            34.12     LO(35)/Defeasance(83)/Open(2)                             125
   126           Units                        66,666.67     GRTR1% or YM(118)/Open(2)                                 126
   127           Units                       442,857.14     LO(25)/GRTR1% or YM(91)/Open(4)                           127
   128           Rooms                        34,985.78     LO(26)/Defeasance(92)/Open(2)                             128
---------------------------------------------------------------------------------------------------------------------------------
   129           Sq Ft                            75.38     LO(28)/Defeasance(88)/Open(4)                             129
   130           Sq Ft                           115.09     LO(26)/Defeasance(92)/Open(2)                             130
   131           Units                        57,009.35     LO(25)/GRTR1% or YM(93)/Open(2)                           131
   132           Sq Ft                           137.81     LO(35)/GRTR1% or YM(81)/Open(4)                           132
  132-a          Sq Ft
---------------------------------------------------------------------------------------------------------------------------------
  132-b          Sq Ft
  132-c          Sq Ft
   133           Sq Ft                           314.75     LO(27)/Flex(90)/Open(3)                                   133
   134           Sq Ft                           118.53     LO(47)/GRTR1% or YM(71)/Open(2)                           134
   135           Sq Ft                           149.35     LO(35)/Defeasance(81)/Open(4)                             135
---------------------------------------------------------------------------------------------------------------------------------
   136           Sq Ft                            81.45     LO(28)/Defeasance(30)/Open(2)                             136
   137           Units                       140,476.19     LO(27)/Defeasance(89)/Open(4)                             137
   138           Units                        60,037.37     LO(27)/Defeasance(91)/Open(2)                             138
   139           Sq Ft                           139.76     LO(26)/Defeasance(90)/Open(4)                             139
   140           Sq Ft                         1,039.08     LO(26)/Defeasance(92)/Open(2)                             140
---------------------------------------------------------------------------------------------------------------------------------
   141           Units                       145,000.00     LO(28)/Defeasance(90)/Open(2)                             141
   142           Units                        74,358.97     GRTR2% or YM(59)/Open(1)                                  142
   143           Sq Ft                           189.24     LO(25)/Defeasance(91)/Open(4)                             143
   144           Sq Ft                           206.55     LO(35)/Defeasance(81)/Open(4)                             144
   145           Sq Ft                            93.58     LO(35)/Defeasance(81)/Open(4)                             145
---------------------------------------------------------------------------------------------------------------------------------
   146           Sq Ft                            59.87     LO(47)/GRTR1% or YM(71)/Open(2)                           146
   147           Sq Ft                           291.98     LO(35)/Flex(81)/Open(4)                                   147
   148           Units                        22,916.67     LO(26)/Defeasance(92)/Open(2)                             148
   149           Sq Ft                            65.48     LO(35)/Defeasance(81)/Open(4)                             149
   150           Sq Ft                            54.43     LO(47)/GRTR1% or YM(72)/Open(1)                           150
---------------------------------------------------------------------------------------------------------------------------------
   151           Units                        72,972.97     GRTR2% or YM(59)/Open(1)                                  151
   152           Sq Ft                            67.89     LO(27)/Defeasance(89)/Open(4)                             152
   153           Sq Ft                           177.85     LO(26)/Defeasance(90)/Open(4)                             153
   154           Sq Ft                           174.92     LO(26)/Defeasance(92)/Open(2)                             154
   155           Pads                         26,595.74     LO(35)/Defeasance(81)/Open(4)                             155
---------------------------------------------------------------------------------------------------------------------------------
   156           Units                        35,460.99     LO(25)/Defeasance(91)/Open(4)                             156
   157           Sq Ft                            54.77     LO(47)/GRTR1% or YM(71)/Open(2)                           157
   158           Sq Ft                           173.68     LO(27)/Flex(90)/Open(3)                                   158
   159           Sq Ft                           124.19     LO(26)/Defeasance(90)/Open(4)                             159
   160           Sq Ft                           104.41     LO(35)/Flex(81)/Open(4)                                   160
---------------------------------------------------------------------------------------------------------------------------------
   161           Sq Ft                            75.90     LO(27)/Defeasance(91)/Open(2)                             161
  161-a          Sq Ft
  161-b          Sq Ft
   162           Sq Ft                           201.49     LO(35)/Flex(81)/Open(4)                                   162
   163           Sq Ft                           176.31     LO(26)/GRTR1% or YM(92)/Open(2)                           163
---------------------------------------------------------------------------------------------------------------------------------
   164           Sq Ft                            60.90     LO(28)/Defeasance(90)/Open(2)                             164
   165           Sq Ft                           411.45     LO(27)/Defeasance(89)/Open(4)                             165
   166           Sq Ft                           409.21     LO(27)/Defeasance(89)/Open(4)                             166
   167           Sq Ft                            19.14     LO(35)/Defeasance(81)/Open(4)                             167
   168           Sq Ft                            62.35     LO(35)/Defeasance(81)/Open(4)                             168
---------------------------------------------------------------------------------------------------------------------------------
   169           Sq Ft                           323.62     LO(35)/Defeasance(81)/Open(4)                             169
   170           Sq Ft                            48.31     LO(49)/>YM or 1%(67)/Open(4)                              170
   171           Sq Ft                           136.84     LO(27)/Defeasance(53)/Open(4)                             171
   172           Sq Ft                           224.68     GRTR1% or YM(71)/Open(13)                                 172
   173           Rooms                        51,704.23     LO(35)/Defeasance(81)/Open(4)                             173
---------------------------------------------------------------------------------------------------------------------------------
   174           Sq Ft                           242.17     LO(35)/Defeasance(81)/Open(4)                             174
   175           Sq Ft                           242.17     LO(35)/Defeasance(81)/Open(4)                             175
   176           Units                        34,333.33     LO(23)/>YM or 1%(93)/Open(4)                              176
   177           Sq Ft                           358.68     LO(27)/Defeasance(89)/Open(4)                             177
   178           Sq Ft                            13.88     LO(25)/Defeasance(90)/Open(5)                             178
---------------------------------------------------------------------------------------------------------------------------------
   179           Sq Ft                           122.25     LO(35)/Flex(81)/Open(4)                                   179
   180           Sq Ft                           117.85     LO(47)/>YM or 1%(68)/Open(5)                              180
   181           Sq Ft                           192.72     LO(27)/Defeasance(89)/Open(4)                             181
   182           Sq Ft                            96.75     LO(26)/Defeasance(93)/Open(1)                             182
   183           Sq Ft                           324.91     LO(47)/GRTR1% or YM(70)/Open(3)                           183
---------------------------------------------------------------------------------------------------------------------------------
   184           Units                        48,581.78     LO(35)/Flex(81)/Open(4)                                   184
   185           Sq Ft                           305.67     LO(26)/Defeasance(93)/Open(1)                             185
   186           Sq Ft                           102.74     LO(25)/GRTR1% or YM(93)/Open(2)                           186
   187           Sq Ft                            74.45     LO(35)/Flex(81)/Open(4)                                   187
   188           Sq Ft                           281.19     LO(28)/Defeasance(88)/Open(4)                             188
---------------------------------------------------------------------------------------------------------------------------------
   189           Sq Ft                           252.68     LO(27)/Defeasance(89)/Open(4)                             189
   190           Sq Ft                           215.09     LO(35)/Flex(105)/Open(4)                                  190
   191           Units                        42,117.65     LO(35)/Defeasance(81)/Open(4)                             191
   192           Sq Ft                           316.64     LO(27)/Defeasance(89)/Open(4)                             192
   193           Sq Ft                           184.62     LO(25)/Defeasance(31)/Open(4)                             193
---------------------------------------------------------------------------------------------------------------------------------
   194           Sq Ft                            64.47     LO(35)/Defeasance(81)/Open(4)                             194
   195           Sq Ft                           128.17     LO(26)/Defeasance(90)/Open(4)                             195
  195-a          Sq Ft
  195-b          Sq Ft
  195-c          Sq Ft
---------------------------------------------------------------------------------------------------------------------------------
  195-d          Sq Ft
   196           Sq Ft                           221.73     LO(35)/Defeasance(83)/Open(2)                             196
   197           Sq Ft                           198.29     LO(27)/Flex(90)/Open(3)                                   197
   198           Sq Ft                           593.53     LO(23)/GRTR1% or YM(96)/Open(1)                           198
   199           Sq Ft                            91.49     LO(35)/Flex(81)/Open(4)                                   199
---------------------------------------------------------------------------------------------------------------------------------
   200           Sq Ft                            49.12     LO(35)/Defeasance(81)/Open(4)                             200
   201           Sq Ft                           175.01     LO(35)/Defeasance(81)/Open(4)                             201
   202           Sq Ft                            70.12     LO(35)/Defeasance(81)/Open(4)                             202
   203           Sq Ft                           122.15     LO(26)/GRTR1% or YM(92)/Open(2)                           203
   204           Sq Ft                           172.59     LO(27)/Defeasance(92)/Open(1)                             204
---------------------------------------------------------------------------------------------------------------------------------
   205           Sq Ft                            56.39     LO(26)/GRTR1% or YM(91)/Open(3)                           205
    205-a        Sq Ft
    205-b        Sq Ft
   206           Units                        26,204.64     LO(26)/Defeasance(90)/Open(4)                             206
   207           Sq Ft                           180.69     LO(35)/Defeasance(81)/Open(4)                             207
---------------------------------------------------------------------------------------------------------------------------------
   208           Sq Ft                            25.55     LO(24)/GRTR1% or YM(94)/Open(2)                           208
   209           Sq Ft                            56.09     LO(24)/Defeasance(92)/Open(4)                             209
   210           Sq Ft                            75.70     LO(35)/Defeasance(81)/Open(4)                             210
   211           Sq Ft                            37.43     LO(35)/Flex(81)/Open(4)                                   211
   212           Sq Ft                           100.59     LO(26)/GRTR1% or YM(68)/Open(2)                           212
---------------------------------------------------------------------------------------------------------------------------------
   213           Sq Ft                           107.15     LO(35)/Flex(81)/Open(4)                                   213
   214           Sq Ft                           168.56     LO(35)/Defeasance(81)/Open(4)                             214
   215           Sq Ft                            73.63     LO(25)/GRTR1% or YM(93)/Open(2)                           215
   216           Sq Ft                           151.68     LO(35)/Defeasance(81)/Open(4)                             216
   217           Units                        99,853.68     LO(35)/Defeasance(83)/Open(2)                             217
---------------------------------------------------------------------------------------------------------------------------------
   218           Sq Ft                           144.16     LO(35)/Defeasance(81)/Open(4)                             218
   219           Sq Ft                           155.56     LO(35)/Defeasance(81)/Open(4)                             219
   220           Sq Ft                            79.22     LO(25)/Defeasance(91)/Open(4)                             220
   221           Sq Ft                            78.52     LO(25)/Defeasance(91)/Open(4)                             221
   222           Sq Ft                           313.73     LO(26)/Defeasance(90)/Open(4)                             222
---------------------------------------------------------------------------------------------------------------------------------
   223            Pads                        28,559.82     LO(26)/GRTR1% or YM(92)/Open(2)                           223
   224           Sq Ft                           121.60     LO(35)/Defeasance(81)/Open(4)                             224
   225           Sq Ft                            31.98     LO(35)/Flex(45)/Open(4)                                   225
   226           Sq Ft                           302.78     LO(35)/Flex(81)/Open(4)                                   226
   227           Sq Ft                           482.14     LO(35)/Defeasance(83)/Open(2)                             227
---------------------------------------------------------------------------------------------------------------------------------
   228           Sq Ft                           144.52     LO(26)/Defeasance(90)/Open(4)                             228
   229           Sq Ft                           161.69     LO(28)/Defeasance(64)/Open(4)                             229
   230           Sq Ft                           204.44     LO(35)/Defeasance(81)/Open(4)                             230
   231           Sq Ft                           696.05     LO(47)/GRTR1% or YM(70)/Open(3)                           231
   232           Sq Ft                           221.65     LO(35)/Flex(81)/Open(4)                                   232
---------------------------------------------------------------------------------------------------------------------------------
   233           Sq Ft                            51.94     LO(25)/Defeasance(91)/Open(4)                             233
   234           Sq Ft                            24.68     LO(35)/Defeasance(81)/Open(4)                             234
   235           Sq Ft                            78.11     LO(35)/Defeasance(81)/Open(4)                             235
   236           Sq Ft                            55.41     LO(29)/Defeasance(82)/Open(2)                             236
   237           Sq Ft                           351.30     LO(26)/Defeasance(90)/Open(4)                             237
---------------------------------------------------------------------------------------------------------------------------------
   238           Units                        40,000.00     LO(27)/GRTR1% or YM(92)/Open(1)                           238
   239           Sq Ft                            89.03     LO(27)/Defeasance(92)/Open(1)                             239
   240           Sq Ft                            80.17     LO(35)/Defeasance(81)/Open(4)                             240
   241           Sq Ft                            89.35     LO(25)/Defeasance(90)/Open(5)                             241
   242           Sq Ft                           206.72     LO(35)/Defeasance(81)/Open(4)                             242
---------------------------------------------------------------------------------------------------------------------------------
   243           Sq Ft                            63.03     LO(27)/Defeasance(92)/Open(1)                             243
   244           Units                        41,551.28     LO(35)/Defeasance(81)/Open(4)                             244
   245           Sq Ft                           271.44     LO(47)/GRTR1% or YM(70)/Open(3)                           245
   246           Sq Ft                            38.10     LO(35)/Defeasance(81)/Open(4)                             246
   247           Sq Ft                            52.24     LO(35)/Defeasance(81)/Open(4)                             247
---------------------------------------------------------------------------------------------------------------------------------
   248           Units                        62,016.16     LO(35)/Flex(81)/Open(4)                                   248
   249           Sq Ft                           159.27     LO(35)/Defeasance(81)/Open(4)                             249
   250           Sq Ft                           217.01     LO(35)/Flex(81)/Open(4)                                   250
   251           Sq Ft                           194.44     LO(35)/Defeasance(83)/Open(2)                             251
   252           Units                        72,728.03     LO(35)/Flex(81)/Open(4)                                   252
---------------------------------------------------------------------------------------------------------------------------------
   253           Sq Ft                           137.77     LO(35)/Defeasance(81)/Open(4)                             253
   254           Sq Ft                           323.29     LO(35)/Flex(81)/Open(4)                                   254
   255           Units                        34,416.72     LO(25)/GRTR1% or YM(93)/Open(2)                           255
   256           Units                        77,711.60     LO(35)/Flex(81)/Open(4)                                   256
   257           Sq Ft                            54.93     LO(35)/Flex(81)/Open(4)                                   257
---------------------------------------------------------------------------------------------------------------------------------
   258           Units                       199,835.97     LO(25)/GRTR1% or YM(93)/Open(2)                           258
   259           Sq Ft                           212.42     LO(35)/Defeasance(81)/Open(4)                             259
   260           Sq Ft                            91.67     LO(25)/GRTR1% or YM(93)/Open(2)                           260
   261           Units                        87,443.12     LO(35)/Defeasance(81)/Open(4)                             261
   262           Sq Ft                            86.61     LO(35)/Defeasance(81)/Open(4)                             262
---------------------------------------------------------------------------------------------------------------------------------
   263           Sq Ft                           179.81     LO(35)/Defeasance(81)/Open(4)                             263
   264           Units                        53,125.00     LO(35)/Flex(81)/Open(4)                                   264



                                                                                                         THIRD  THIRD MOST
                  CMSA                                                                             MOST RECENT  RECENT NOI
   ID         PROPERTY NO.      PROPERTY NAME (1)                                                      NOI ($)     DATE
-----------------------------------------------------------------------------------------------------------------------------

    1                           DRA / Colonial Office Portfolio
   1-a            1-001         Heathrow Inter. Business Ctr.
   1-b            1-002         Research Office Park
   1-c            1-003         CC at Town Park
   1-d            1-004         Colonial Place I & II
-----------------------------------------------------------------------------------------------------------------------------
   1-e            1-005         CC at Colonnade
   1-f            1-006         Peachtree Street
   1-g            1-007         CP Town Park Combined
   1-h            1-008         Concourse Center
   1-i            1-009         CC at Town Park 600
-----------------------------------------------------------------------------------------------------------------------------
   1-j            1-010         Riverchase Center
   1-k            1-011         International Office Park
   1-l            1-012         Colonial Center at Bayside
   1-m            1-013         Colonial Center at Blue Lake
   1-n            1-014         Shops at Colonnade - Retail
-----------------------------------------------------------------------------------------------------------------------------
   1-o            1-015         Colonial Plaza
   1-p            1-016         Esplanade
   1-q            1-017         Maitland Office Building
   1-r            1-018         HIBC 1000 Building
   1-s            1-019         One Independence Plaza
-----------------------------------------------------------------------------------------------------------------------------
    2             2-001         Bank of America Center
    3                           RRI Hotel Portfolio                                                 42,449,286  12/31/2005
   3-a            3-001         Red Roof Inn Chicago Downtown
   3-b            3-002         Red Roof Inn Greater Washington Alexandria
   3-c            3-003         Red Roof Inn Meadowlands NYC
-----------------------------------------------------------------------------------------------------------------------------
   3-d            3-004         Red Roof Inn Philadelphia Airport
   3-e            3-005         Red Roof Inn San Antonio Downtown
   3-f            3-006         Red Roof Inn Charlottesville
   3-g            3-007         Red Roof Inn Naples
   3-h            3-008         Red Roof Inn Boston Woburn
-----------------------------------------------------------------------------------------------------------------------------
   3-i            3-009         Red Roof Inn Philadelphia Oxford Valley
   3-j            3-010         Red Roof Inn Philadelphia Trevose
   3-k            3-011         Red Roof Inn Tampa Fairgrounds
   3-l            3-012         Red Roof Inn Laredo
   3-m            3-013         Red Roof Inn Columbia Jessup
-----------------------------------------------------------------------------------------------------------------------------
   3-n            3-014         Red Roof Inn Baton Rouge
   3-o            3-015         Red Roof Inn Greater Washington
   3-p            3-016         Red Roof Inn Tucson North
   3-q            3-017         Red Roof Inn Albany
   3-r            3-018         Red Roof Inn Gainesville
-----------------------------------------------------------------------------------------------------------------------------
   3-s            3-019         Red Roof Inn St. Louis
   3-t            3-020         Red Roof Inn Mt Laurel Greater Philadelphia
   3-u            3-021         Red Roof Inn Buffalo Airport
   3-v            3-022         Red Roof Inn Charleston North
   3-w            3-023         Red Roof Inn Rochester Henrietta
-----------------------------------------------------------------------------------------------------------------------------
   3-x            3-024         Red Roof Inn Mobile North
   3-y            3-025         Red Roof Inn Utica
   3-z            3-026         Red Roof Inn Milford
  3-aa            3-027         Red Roof Inn Allentown Bethlehem
  3-ab            3-028         Red Roof Inn Pittsburgh Cranberry
-----------------------------------------------------------------------------------------------------------------------------
  3-ac            3-029         Red Roof Inn Chicago Downers Grove
  3-ad            3-030         Red Roof Inn Detroit Warren
  3-ae            3-031         Red Roof Inn Lexington South
  3-af            3-032         Red Roof Inn Tucson South
  3-ag            3-033         Red Roof Inn Greater Washington Laurel
-----------------------------------------------------------------------------------------------------------------------------
  3-ah            3-034         Red Roof Inn Greater Washington Lanham
  3-ai            3-035         Red Roof Inn Buffalo Amherst
  3-aj            3-036         Red Roof Inn Syracuse
  3-ak            3-037         Red Roof Inn Austin South
  3-al            3-038         Red Roof Inn Chicago Willowbrook
-----------------------------------------------------------------------------------------------------------------------------
  3-am            3-039         Red Roof Inn Raleigh Downtown NCSU
  3-an            3-040         Red Roof Inn El Paso West
  3-ao            3-041         Red Roof Inn Aberdeen
  3-ap            3-042         Red Roof Inn Raleigh Southwest Cary
  3-aq            3-043         Red Roof Inn Detroit Dearborn
-----------------------------------------------------------------------------------------------------------------------------
  3-ar            3-044         Red Roof Inn Akron South
  3-as            3-045         Red Roof Inn Columbia East
  3-at            3-046         Red Roof Inn Buffalo Hamburg
  3-au            3-047         Red Roof Inn Greensboro Coliseum
  3-av            3-048         Red Roof Inn Boston Southborough
-----------------------------------------------------------------------------------------------------------------------------
  3-aw            3-049         Red Roof Inn Rockford
  3-ax            3-050         Red Roof Inn Harrisburg North
  3-ay            3-051         Red Roof Inn Salem
  3-az            3-052         Red Roof Inn Indianapolis North
  3-ba            3-053         Red Roof Inn Detroit Rochester Hills
-----------------------------------------------------------------------------------------------------------------------------
  3-bb            3-054         Red Roof Inn Columbus East Reynoldsburg
  3-bc            3-055         Red Roof Inn Orlando Convention Center
  3-bd            3-056         Red Roof Inn Atlanta Town Center Mall
  3-be            3-057         Red Roof Inn Huntington
  3-bf            3-058         Red Roof Inn Lexington
-----------------------------------------------------------------------------------------------------------------------------
  3-bg            3-059         Red Roof Inn Elkhart
  3-bh            3-060         Red Roof Inn Cleveland Middleburg Heights
  3-bi            3-061         Red Roof Inn Nashville Airport
  3-bj            3-062         Red Roof Inn Chicago Arlington Heights
  3-bk            3-063         Red Roof Inn Toledo University
-----------------------------------------------------------------------------------------------------------------------------
  3-bl            3-064         Red Roof Inn Champaign
  3-bm            3-065         Red Roof Inn Louisville SE Fairgrounds
  3-bn            3-066         Red Roof Inn Charleston West Hurricane
  3-bo            3-067         Red Roof Inn Cleveland Westlake
  3-bp            3-068         Red Roof Inn Detroit Taylor
-----------------------------------------------------------------------------------------------------------------------------
  3-bq            3-069         Red Roof Inn LaFayette
  3-br            3-070         Red Roof Inn Columbus Dublin
  3-bs            3-071         Red Roof Inn Houston West
  3-bt            3-072         Red Roof Inn Detroit Airport Belleville
  3-bu            3-073         Red Roof Inn Michigan City
-----------------------------------------------------------------------------------------------------------------------------
  3-bv            3-074         Red Roof Inn Jacksonville Airport
  3-bw            3-075         Red Roof Inn Detroit Plymouth
  3-bx            3-076         Red Roof Inn Boston Mansfield Foxboro
  3-by            3-077         Red Roof Inn Dayton North
  3-bz            3-078         Red Roof Inn Louisville East
-----------------------------------------------------------------------------------------------------------------------------
  3-ca            3-079         Red Roof Inn Dallas Fort Worth Airport
    4             4-001         1101 New York Avenue
    5             5-001         Westin Building                                                     12,599,748  12/31/2004
    6             6-001         346 Madison Ave
    7                           Logan Hotel Portfolio                                                6,310,338  12/31/2005
-----------------------------------------------------------------------------------------------------------------------------
   7-a            7-001         Holiday Inn Select Minneapolis Airport
   7-b            7-002         Doubletree - Little Rock
   7-c            7-003         Radisson Hotel Duluth Harborview
    8                           DRA Retail Portfolio
   8-a            8-001         Cherrydale Point
-----------------------------------------------------------------------------------------------------------------------------
   8-b            8-002         Smithtown
   8-c            8-003         Redwood City
    9             9-001         AMLI Midtown                                                         3,170,056  12/31/2005
   10            10-001         32 Sixth Avenue                                                     21,015,788  12/31/2004
   11            11-001         City Center Englewood                                                2,626,054  12/31/2005
-----------------------------------------------------------------------------------------------------------------------------
   12            12-001         Graceland Shopping Center                                            1,669,496  12/31/2004
   13            13-001         Tech Ridge Office Park                                               2,095,922  12/31/2005
   14                           Szeles Portfolio 2                                                   2,240,961  12/31/2004
  14-a           14-001         Westshore Office Center
  14-b           14-002         Treeview Corporate Center
-----------------------------------------------------------------------------------------------------------------------------
  14-c           14-003         Slate Hill Business Center
  14-d           14-004         Grandview Plaza
  14-e           14-005         Park Drive
   15            15-001         St. Mark's Place Apartments                                          1,666,627  12/31/2004
   16            16-001         Merrillville Plaza                                                   2,265,783  12/31/2005
-----------------------------------------------------------------------------------------------------------------------------
   17            17-001         800 El Camino Real
   18            18-001         Hilton Garden Inn - Cupertino                                        2,345,720  12/31/2005
   19            19-001         Broadway Center                                                      1,799,510  12/31/2004
   20            20-001         Bend River Mall                                                        812,491  12/31/2005
   21            21-001         Palm Valley Medical Building
-----------------------------------------------------------------------------------------------------------------------------
   22            22-001         One Silverline Drive
   23            23-001         Holiday Inn - Atlanta Downtown                                       2,164,857  12/31/2005
   24            24-001         Homewood Suites Falls Church                                         2,054,300  12/31/2005
   25            25-001         Fairlane Woods                                                       2,176,759  12/31/2005
   26                           Space Center Storage Portfolio                                       2,173,761  12/31/2004
-----------------------------------------------------------------------------------------------------------------------------
  26-a           26-001         1120 East New Circle Road
  26-b           26-002         755 Newtown Pike
  26-c           26-003         1990 Midland Trail
  26-d           26-004         536 Stone Road
  26-e           26-005         248, 277 & 279 Big Run Road, 250, 273, 282 & 291 Gold Rush Road
-----------------------------------------------------------------------------------------------------------------------------
  26-f           26-006         9301 Storage Way
  26-g           26-007         620 & 685 Tennessee Avenue, 901 Winchester Road
  26-h           26-008         1183 & 1191 Brock McVey Drive
  26-i           26-009         1160 East New Circle Road
  26-j           26-010         2125 Christian Road
-----------------------------------------------------------------------------------------------------------------------------
   27            27-001         All Seasons of Rochester Hills
   28            28-001         Promenade Shopping Center                                            1,967,690  12/31/2004
   29            29-001         Estrella Medical Plaza
   30            30-001         The Walker Building                                                  1,271,362  12/31/2004
   31            31-001         Cardenas Market Fontana
-----------------------------------------------------------------------------------------------------------------------------
   32            32-001         Residence Inn Milwaukee                                              1,367,820  12/31/2004
   33            33-001         ANC - Parkway Medical                                                1,629,834  12/31/2004
   34            34-001         Creekwood Commons
   35            35-001         165-175 Main Street
   36            36-001         347 West 36th Street                                                 1,203,110  12/31/2004
-----------------------------------------------------------------------------------------------------------------------------
   37            37-001         TJ Maxx Plaza                                                        1,587,187  12/31/2004
   38            38-001         Corona Plaza
   39                           Fabco Stores Portfolio
  39-a           39-001         119-18 Liberty Avenue
  39-b           39-002         1151 & 1153 Liberty Avenue
-----------------------------------------------------------------------------------------------------------------------------
  39-c           39-003         5204 & 5208 Fifth Avenue
  39-d           39-004         122 East 125th Street
   40            40-001         Town Center Plaza
   41            41-001         Avondale Medical Building
   42            42-001         Town Center Colleyville
-----------------------------------------------------------------------------------------------------------------------------
   43            43-001         Breckinridge Portfolio                                                 101,228  12/31/2005
   44            44-001         Niagara Water
   45            45-001         AMC Leawood 20
   46            46-001         Lillian August Designs - Norwalk                                       987,403  12/31/2004
   47            47-001         Montlimar Place                                                      2,072,314  12/31/2004
-----------------------------------------------------------------------------------------------------------------------------
   48            48-001         Parkwood Apartments
   49            49-001         Rock Shadows RV Park
   50            50-001         Ramada Newark Airport                                                1,195,066  12/31/2005
   51            51-001         North Los Altos Shopping Center                                      2,228,638   3/31/2005
   52            52-001         One Boulder Plaza Phase V
-----------------------------------------------------------------------------------------------------------------------------
   53            53-001         300 Stillwater Avenue
   54            54-001         Huntington Medical Center
   55            55-001         Shiloh Crossing                                                      1,245,876  12/31/2005
   56            56-001         Miramar Commercial Center                                            2,296,383  12/31/2005
   57            57-001         ANC - 1301 & 1401 GV Parkway                                         1,175,889  12/31/2004
-----------------------------------------------------------------------------------------------------------------------------
   58            58-001         Hilltop Inn & Suites                                                 1,988,646  12/31/2005
   59            59-001         PGA Professional Center
   60            60-001         Greene & Mercer Street Retail
   61            61-001         Middlesex Business Center                                              682,076  12/31/2005
   62            62-001         Four Points by Sheraton Southwest Houston                            1,217,689  12/31/2005
-----------------------------------------------------------------------------------------------------------------------------
   63            63-001         Madison Square Shopping Center                                       1,228,918  12/31/2004
   64            64-001         Palmetto Place Apartments                                              835,289  12/31/2005
   65            65-001         Hampton Inn and Suites - Natomas
   66            66-001         Holiday Inn Express - Natomas
   67            67-001         46360 Fremont Boulevard
-----------------------------------------------------------------------------------------------------------------------------
   68            68-001         Imperial Hornet Building                                               960,271  12/31/2004
   69            69-001         Maple Brook Apartments                                                 207,775  12/31/2005
   70            70-001         Fairfield Inn - Chantilly, VA                                          926,451  12/31/2005
   71            71-001         Doc Stone Commons                                                      129,245  12/31/2005
   72            72-001         Coastal Sunbelt Warehouse
-----------------------------------------------------------------------------------------------------------------------------
   73            73-001         Radisson Chicago O'Hare Airport
   74            74-001         East Main St                                                           772,474  12/31/2004
   75                           Severna Park Portfolio                                                 969,451  12/31/2005
  75-a           75-001         Severna Park Business Center
  75-b           75-002         Brightview Business Center
-----------------------------------------------------------------------------------------------------------------------------
  75-c           75-003         Elizabeth Station
   76            76-001         Homewood Suites Vancouver                                              942,869  12/31/2005
   77            77-001         Eagle Landing Apartments
   78            78-001         Lakeland South Plaza                                                   593,551  12/31/2004
   79            79-001         Silo Shopping Center
-----------------------------------------------------------------------------------------------------------------------------
   80            80-001         Hampton Inn - Woodbridge, VA                                           818,596  12/31/2005
   81            81-001         The Summit at Los Feliz Apartments                                     623,621  12/31/2004
   82                           Richmond Apartment Portfolio                                           424,111  12/31/2005
  82-a           82-001         The Chesterfield Apartments
  82-b           82-002         Stuart Court Apartments
-----------------------------------------------------------------------------------------------------------------------------
   83            83-001         Hillcrest Shopping Center                                              918,018  12/31/2004
   84            84-001         The Ventura Shopping Center                                            934,308   3/31/2005
   85            85-001         Kent Business Center
   86            86-001         Lucky Center
   87            87-001         2400 Grand Avenue
-----------------------------------------------------------------------------------------------------------------------------
   88            88-001         Fairhaven Gardens Apartments                                           596,399  12/31/2005
   89            89-001         Zinfandel Ranch Apartments                                             824,369  12/31/2004
   90            90-001         Jefferson Square
   91            91-001         Stoneterra Medical Office
   92                           Ridgeview Portfolio                                                    870,238  12/31/2004
-----------------------------------------------------------------------------------------------------------------------------
  92-a           92-001         Ridgeview Office Center I
  92-b           92-002         Ridgeview Business Center
   93            93-001         Village at Westfork                                                    712,823  12/31/2004
   94                           Rice Creek/Aetrium Portfolio                                           220,977  12/31/2005
  94-a           94-001         Rice Creek Business Center III
-----------------------------------------------------------------------------------------------------------------------------
  94-b           94-002         Aetrium Office Building
   95            95-001         El Portal Office
   96            96-001         Foothill Corporate
   97            97-001         1270 Gerard Avenue                                                     471,718  12/31/2004
   98            98-001         Jordan Valley Medical Office
-----------------------------------------------------------------------------------------------------------------------------
   99            99-001         Hilton Garden Inn - Wichita                                          1,048,287  12/31/2005
   100                          Baltimore Commons Portfolio                                            879,530  12/31/2005
  100-a          100-001        Baltimore Commons
  100-b          100-002        Crain Professional Center
  100-c          100-003        Veterans Plaza
-----------------------------------------------------------------------------------------------------------------------------
  100-d          100-004        Severn Professional Center
   101           101-001        Radisson Scranton
   102           102-001        Fieldstone Plaza
   103           103-001        Bridgeport Apartments
   104           104-001        Silver Creek                                                           597,320  12/31/2005
-----------------------------------------------------------------------------------------------------------------------------
   105           105-001        2455 Alft Flex Building
   106           106-001        Malibu East Apartments
   107           107-001        Iron Horse Apartments                                                  736,397  12/31/2005
   108           108-001        Marina Dunes                                                           465,027   6/30/2005
   109           109-001        5511 Skylab Road
-----------------------------------------------------------------------------------------------------------------------------
   110           110-001        Creek Crossing Medical                                                  45,846  12/31/2004
   111           111-001        Aetna Building
   112           112-001        Ironwood Shopping Center                                               609,894  12/31/2005
   113           113-001        Rudgate West                                                         1,811,445  12/31/2005
   114           114-001        Sandpointe Apartments                                                  643,472  12/31/2004
-----------------------------------------------------------------------------------------------------------------------------
   115           115-001        200 Tech                                                               941,642  12/31/2005
   116           116-001        McHenry Plaza                                                          581,424  12/31/2004
   117           117-001        Drury Inn - Marion, IL                                                 837,590  12/31/2005
   118                          Iskalo Office and Retail Portfolio
  118-a          118-001        30 and 36 North Union Road
-----------------------------------------------------------------------------------------------------------------------------
  118-b          118-002        4600 Main Street
  118-c          118-003        5454 Main Street
  118-d          118-004        4610 Main Street
   119           119-001        Ray's Food Place
   120           120-001        Borders Tacoma
-----------------------------------------------------------------------------------------------------------------------------
   121                          Timbercreek Copperfield Portfolio                                      589,124  12/31/2005
  121-a          121-001        Timbercreek Atrium
  121-b          121-002        The Copperfield Building
   122           122-001        Aztec Mobile Home Park                                                 469,917  12/31/2005
   123           123-001        CVS - Starbucks Paramount
-----------------------------------------------------------------------------------------------------------------------------
   124           124-001        Carneros Self Storage - Napa                                           568,799  12/31/2005
   125           125-001        Alameda Shopping Center                                                692,207  12/31/2005
   126           126-001        Kenley Square                                                          416,661  12/31/2005
   127           127-001        First Avenue Apartments
   128           128-001        Maple Tree Inn
-----------------------------------------------------------------------------------------------------------------------------
   129           129-001        Argonne Flex Building
   130           130-001        White Clay Office/Retail                                               533,212  12/31/2004
   131           131-001        Courtyards at Fairview
   132                          Rite Aid Portfolio
  132-a          132-001        Rite Aid Parma-OH
-----------------------------------------------------------------------------------------------------------------------------
  132-b          132-002        Rite Aid Hyden-KY
  132-c          132-003        Rite Aid Dumfries-VA
   133           133-001        Bollinger Crossing
   134           134-001        Opera House                                                            572,108  12/31/2004
   135           135-001        South Fountain View Office Center
-----------------------------------------------------------------------------------------------------------------------------
   136           136-001        Extra Space Storage                                                    495,252  12/31/2005
   137           137-001        Canoga Courtyard Apartments                                            311,969  12/31/2004
   138           138-001        Aspenwood Apartments                                                   401,147  12/31/2005
   139           139-001        Alamo Plaza                                                            426,454  12/31/2004
   140           140-001        8335 Sunset Boulevard                                                  163,071  12/31/2004
-----------------------------------------------------------------------------------------------------------------------------
   141           141-001        705 South Weller Apartments
   142           142-001        984 Sheridan Avenue                                                    444,860  12/31/2004
   143           143-001        PetSmart
   144           144-001        Shepherd Ranch Shopping Plaza
   145           145-001        Crown Plaza Office                                                     541,234  12/31/2004
-----------------------------------------------------------------------------------------------------------------------------
   146           146-001        Pyramid Plaza                                                          664,670  12/31/2004
   147           147-001        Lakewood Collection
   148           148-001        Quail Valley Apartments                                                504,128  12/31/2005
   149           149-001        Saline Shopping Center                                                 651,558  12/31/2004
   150           150-001        Magnolia Industrial
-----------------------------------------------------------------------------------------------------------------------------
   151           151-001        2544 Valentine Avenue                                                  428,746  12/31/2004
   152           152-001        Judge Building                                                         305,355  12/31/2004
   153           153-001        CVS Pharmacy Newbury Park
   154           154-001        Wallkill Medical Arts Commons
   155           155-001        Woodcreek Estates                                                    1,209,073  12/31/2005
-----------------------------------------------------------------------------------------------------------------------------
   156           156-001        Pleasant View Apartments                                               548,971  12/31/2004
   157           157-001        Triad East Office Building                                             433,467  12/31/2004
   158           158-001        Watson Court
   159           159-001        4310 Buffalo Gap Road
   160           160-001        820 Kifer Road
-----------------------------------------------------------------------------------------------------------------------------
   161                          Gambrills Business Center & Brightview II                              484,324  12/31/2005
  161-a          161-001        Gambrills Business Park
  161-b          161-002        Brightview II
   162           162-001        10471 Grant Line
   163           163-001        Rainbow Diablo Office Building
-----------------------------------------------------------------------------------------------------------------------------
   164           164-001        24 Simon Street
   165           165-001        Rite Aid - Grand Blanc
   166           166-001        Rite Aid Independence
   167           167-001        2050 Kestrel Avenue Industrial
   168           168-001        Sobel Building                                                       1,261,367  12/31/2004
-----------------------------------------------------------------------------------------------------------------------------
   169           169-001        Walgreens - Brick, New Jersey
   170           170-001        Towne Centre Offices
   171           171-001        Wells Fargo - Gulf Freeway
   172           172-001        161 East Evelyn Avenue
   173           173-001        Country Inn & Suites Hixson
-----------------------------------------------------------------------------------------------------------------------------
   174           174-001        Rite Aid Barstow
   175           175-001        Rite Aid Coachella
   176           176-001        Willow Run Apartments
   177           177-001        Rite Aid Novi
   178           178-001        BrandiCorp Ground Leases                                               100,651  12/31/2003
-----------------------------------------------------------------------------------------------------------------------------
   179           179-001        507 Polk Street                                                        240,287  12/31/2004
   180           180-001        County Line Crossing                                                   216,715  12/31/2004
   181           181-001        Bridges at Smoky Hill                                                  383,951  12/31/2004
   182           182-001        21 East Street
   183           183-001        Blackstone
-----------------------------------------------------------------------------------------------------------------------------
   184           184-001        Hayden Lane Apartments
   185           185-001        18 Eliot Street                                                        354,628  12/31/2004
   186           186-001        West Valley City Retail                                                367,166  12/31/2004
   187           187-001        Park 16 Office Building
   188           188-001        Rite Aid Narberth
-----------------------------------------------------------------------------------------------------------------------------
   189           189-001        Rite Aid - Ypsilanti, MI
   190           190-001        Rite Aid Fallbrook
   191           191-001        Eastwood Terrace Apartments
   192           192-001        Rite Aid Ionia
   193           193-001        FAL Building                                                           223,832  12/31/2004
-----------------------------------------------------------------------------------------------------------------------------
   194           194-001        Florida Secure Storage
   195                          VFI Southern Portfolio
  195-a          195-001        Compass Bank
  195-b          195-002        AutoZone - Chesterland
  195-c          195-003        Autozone - Vidalia
-----------------------------------------------------------------------------------------------------------------------------
  195-d          195-004        Autozone - Killeen
   196           196-001        Potomac Plaza Retail Center
   197           197-001        400 El Cerro Blvd                                                      317,017  12/31/2004
   198           198-001        369 West 46th Street
   199           199-001        Scolari's
-----------------------------------------------------------------------------------------------------------------------------
   200           200-001        Airport Business Park                                                  329,840  12/31/2004
   201           201-001        Lake Meridian Station
   202           202-001        Piggly Wiggly - Kaukauna, WI
   203           203-001        350 Sentry Parkway
   204           204-001        Bow Street
-----------------------------------------------------------------------------------------------------------------------------
   205                          Bunsen Celsius I Portfolio                                             350,909  12/31/2004
  205-a          205-001        2810 Bunsen Avenue
  205-b          205-002        2201 Celsius Avenue
   206           206-001        Kennedy Crossing                                                       245,074  12/31/2004
   207           207-001        The Lewis Building
-----------------------------------------------------------------------------------------------------------------------------
   208           208-001        110 Melrich                                                            485,948  12/31/2004
   209           209-001        Auto Palace
   210           210-001        Lake Plaza Office Building                                             259,286  12/31/2004
   211           211-001        Superior Industrial Center                                             490,958  12/31/2005
   212           212-001        803 Gleneagles Court                                                   395,596  12/31/2004
-----------------------------------------------------------------------------------------------------------------------------
   213           213-001        Avalon Plaza
   214           214-001        Shops at Waggoner Road
   215           215-001        724 First Street North Office Building                                 278,765  12/31/2004
   216           216-001        Priority Health Office Building
   217           217-001        Trillium Townhomes Phase II
-----------------------------------------------------------------------------------------------------------------------------
   218           218-001        Total Roofing Building                                                 277,821  12/31/2004
   219           219-001        Gateway Market
   220           220-001        325 East Chicago Street Office
   221           221-001        333 East Chicago Street Office
   222           222-001        Shoppes of Deerfield North
-----------------------------------------------------------------------------------------------------------------------------
   223           223-001        Southside Landing                                                      184,316  12/31/2004
   224           224-001        Black Canyon Plaza
   225           225-001        Rust Building                                                          509,770  12/31/2004
   226           226-001        Hidden Valley Parkway Shops                                            245,166  12/31/2004
   227           227-001        Silver Diner Falls Church
-----------------------------------------------------------------------------------------------------------------------------
   228           228-001        Summer Village
   229           229-001        Beechwold Place
   230           230-001        760 Harrison Street                                                    135,981  12/31/2004
   231           231-001        1055 Broxton Avenue
   232           232-001        The Shops at Costco Plaza
-----------------------------------------------------------------------------------------------------------------------------
   233           233-001        Howard and Baronne Self Storage                                        284,379  12/31/2005
   234           234-001        AA- Alpine-Jordan Point                                                 88,661  12/31/2005
   235           235-001        24341 S. Wilmington Avenue Industrial
   236           236-001        TerraPark Properties                                                   186,037  12/31/2005
   237           237-001        50 Memorial Plaza
-----------------------------------------------------------------------------------------------------------------------------
   238           238-001        365-377 Elm Street                                                     330,172  12/31/2004
   239           239-001        56 - 66 Merrimack Street
   240           240-001        203 W. Cottage Grove Retail Center
   241           241-001        Office Max Chesapeake
   242           242-001        Chicago Title Office Complex
-----------------------------------------------------------------------------------------------------------------------------
   243           243-001        3590 Oceanside Road                                                    152,491  12/31/2004
   244           244-001        Brentwood Townhomes - Austin, TX                                        82,961  12/31/2005
   245           245-001        1302 Pico
   246           246-001        Eastside Self Storage - Cincinnati, OH                                 109,258  12/31/2006
   247           247-001        Rocky Mountain Pies Industrial
-----------------------------------------------------------------------------------------------------------------------------
   248           248-001        1515 Alice Street
   249           249-001        Eckerd - High Point, NC
   250           250-001        National Tire and Battery - Shawnee
   251           251-001        Palm Bay Commons
   252           252-001        Linden Avenue Apartments                                               139,387  12/31/2005
-----------------------------------------------------------------------------------------------------------------------------
   253           253-001        Egret Plaza Retail
   254           254-001        Bank of the West Building - Danville                                   155,489  12/31/2004
   255           255-001        California Street Apartments                                           116,608  12/31/2004
   256           256-001        595 Merritt Avenue
   257           257-001        923-957 Baldwin Park Industrial                                        130,847  12/31/2004
-----------------------------------------------------------------------------------------------------------------------------
   258           258-001        21 Cortes Street                                                       124,219  12/31/2004
   259           259-001        Autozone Paradise                                                      100,458  12/31/2004
   260           260-001        2915 Pine Ridge Road
   261           261-001        Ramona Park Apartments                                                  87,121  12/31/2005
   262           262-001        ADT Office Building
-----------------------------------------------------------------------------------------------------------------------------
   263           263-001        Sherwin Williams - Mansfield
   264           264-001        La Fortuna Apartments


                    SECOND          SECOND MOST                          MOST RECENT
               MOST RECENT          RECENT NOI       MOST RECENT             NOI               UNDERWRITTEN          UNDERWRITTEN
   ID              NOI ($)             DATE              NOI ($)            DATE                    NOI ($)               EGI ($)
----------------------------------------------------------------------------------------------------------------------------------

    1                                                 59,546,991         12/31/2006              68,842,703           108,269,932
   1-a
   1-b
   1-c
   1-d
----------------------------------------------------------------------------------------------------------------------------------
   1-e
   1-f
   1-g
   1-h
   1-i
----------------------------------------------------------------------------------------------------------------------------------
   1-j
   1-k
   1-l
   1-m
   1-n
----------------------------------------------------------------------------------------------------------------------------------
   1-o
   1-p
   1-q
   1-r
   1-s
----------------------------------------------------------------------------------------------------------------------------------
    2           11,768,970         12/31/2005         11,877,953         12/31/2006              18,075,928            32,572,851
    3           49,493,169         12/31/2006         51,119,199          5/31/2007              53,190,132           133,179,171
   3-a
   3-b
   3-c
----------------------------------------------------------------------------------------------------------------------------------
   3-d
   3-e
   3-f
   3-g
   3-h
----------------------------------------------------------------------------------------------------------------------------------
   3-i
   3-j
   3-k
   3-l
   3-m
----------------------------------------------------------------------------------------------------------------------------------
   3-n
   3-o
   3-p
   3-q
   3-r
----------------------------------------------------------------------------------------------------------------------------------
   3-s
   3-t
   3-u
   3-v
   3-w
----------------------------------------------------------------------------------------------------------------------------------
   3-x
   3-y
   3-z
  3-aa
  3-ab
----------------------------------------------------------------------------------------------------------------------------------
  3-ac
  3-ad
  3-ae
  3-af
  3-ag
----------------------------------------------------------------------------------------------------------------------------------
  3-ah
  3-ai
  3-aj
  3-ak
  3-al
----------------------------------------------------------------------------------------------------------------------------------
  3-am
  3-an
  3-ao
  3-ap
  3-aq
----------------------------------------------------------------------------------------------------------------------------------
  3-ar
  3-as
  3-at
  3-au
  3-av
----------------------------------------------------------------------------------------------------------------------------------
  3-aw
  3-ax
  3-ay
  3-az
  3-ba
----------------------------------------------------------------------------------------------------------------------------------
  3-bb
  3-bc
  3-bd
  3-be
  3-bf
----------------------------------------------------------------------------------------------------------------------------------
  3-bg
  3-bh
  3-bi
  3-bj
  3-bk
----------------------------------------------------------------------------------------------------------------------------------
  3-bl
  3-bm
  3-bn
  3-bo
  3-bp
----------------------------------------------------------------------------------------------------------------------------------
  3-bq
  3-br
  3-bs
  3-bt
  3-bu
----------------------------------------------------------------------------------------------------------------------------------
  3-bv
  3-bw
  3-bx
  3-by
  3-bz
----------------------------------------------------------------------------------------------------------------------------------
  3-ca
    4                                                                                            17,664,256            25,924,812
    5           11,910,394         12/31/2005         12,191,979         12/31/2006              12,024,313            21,420,415
    6                                                                                             9,612,620            12,525,916
    7            7,735,886         12/31/2006          7,752,915          6/30/2007               8,101,053            32,481,880
----------------------------------------------------------------------------------------------------------------------------------
   7-a
   7-b
   7-c
    8            3,793,251         12/31/2005          3,984,625         12/31/2006               3,861,669             5,191,322
   8-a
----------------------------------------------------------------------------------------------------------------------------------
   8-b
   8-c
    9            3,321,147         12/31/2006          3,617,760          5/31/2007               3,244,791             5,937,080
   10           22,775,258         12/31/2005         25,683,455         12/31/2006              32,828,876            47,721,707
   11            2,700,840         12/31/2006          2,743,456          3/31/2007               2,709,728             4,002,619
----------------------------------------------------------------------------------------------------------------------------------
   12            2,071,424         12/31/2005          2,013,255         12/31/2006               2,613,627             3,667,733
   13            3,379,489         12/31/2006          3,478,860          4/30/2007               3,317,569             6,561,262
   14            2,565,506         12/31/2005          2,921,917         12/31/2006               3,099,115             5,078,355
  14-a
  14-b
----------------------------------------------------------------------------------------------------------------------------------
  14-c
  14-d
  14-e
   15            1,897,190         12/31/2005          2,117,615         12/31/2006               2,216,904             3,111,218
   16            2,319,263         12/31/2006          2,285,467          6/30/2007               2,597,988             3,649,994
----------------------------------------------------------------------------------------------------------------------------------
   17            2,150,440         12/31/2005          2,243,310         12/31/2006               3,356,218             4,931,881
   18            2,946,540         12/31/2006          2,902,880          5/31/2007               2,744,135             6,702,517
   19            1,931,855         12/31/2005          1,987,642         12/31/2006               2,334,307             4,377,156
   20            1,361,370         12/31/2006          1,690,680          4/30/2007               2,289,677             3,341,247
   21                                                  2,030,652         12/31/2006               1,870,283             2,902,534
----------------------------------------------------------------------------------------------------------------------------------
   22                                                                                             2,206,286             3,850,676
   23            2,727,161         12/31/2006          2,675,411          5/31/2007               2,573,874             7,926,472
   24            2,152,143         12/31/2006          2,140,975          2/28/2007               2,150,258             5,152,132
   25            2,078,264         12/31/2006          2,045,143          3/31/2007               2,002,446             3,814,324
   26            2,310,244         12/31/2005          2,392,660         12/31/2006               2,490,942             4,306,842
----------------------------------------------------------------------------------------------------------------------------------
  26-a
  26-b
  26-c
  26-d
  26-e
----------------------------------------------------------------------------------------------------------------------------------
  26-f
  26-g
  26-h
  26-i
  26-j
----------------------------------------------------------------------------------------------------------------------------------
   27                                                                                             1,982,181             4,387,689
   28            1,636,783         12/31/2005          1,653,022         12/31/2006               1,792,767             3,384,562
   29              643,019         12/31/2005          1,426,666         12/31/2006               1,971,064             3,531,381
   30            1,497,992         12/31/2005          1,510,565         12/31/2006               1,637,444             2,603,301
   31                                                                                             1,667,842             2,094,043
----------------------------------------------------------------------------------------------------------------------------------
   32            1,615,266         12/31/2005          1,822,880         12/31/2006               1,916,289             5,445,688
   33            1,734,623         12/31/2005          1,789,034         12/31/2006               1,744,455             2,673,439
   34            1,538,418         12/31/2005          1,617,636         12/31/2006               1,683,038             2,581,686
   35                                                                                             1,575,486             1,922,894
   36            1,373,780         12/31/2005          1,504,847         12/31/2006               1,743,447             2,712,677
----------------------------------------------------------------------------------------------------------------------------------
   37            1,516,786         12/31/2005          1,448,535         12/31/2006               1,448,569             2,057,744
   38              954,892         12/31/2005          1,182,971         12/31/2006               1,515,526             1,778,843
   39                                                                                             1,545,851             1,740,108
  39-a
  39-b
----------------------------------------------------------------------------------------------------------------------------------
  39-c
  39-d
   40                                                                                             1,689,511             2,266,020
   41                                                    728,305         12/31/2006               1,345,008             1,948,528
   42                                                                                             1,517,034             2,010,671
----------------------------------------------------------------------------------------------------------------------------------
   43              739,628         12/31/2006          1,401,080          3/31/2007               1,381,541             1,962,228
   44                                                                                             1,341,777             1,805,543
   45                                                  1,926,677         12/31/2006               1,810,941             1,866,950
   46            1,254,960         12/31/2005          1,028,637         12/31/2006               1,198,357             1,453,639
   47            1,233,058         12/31/2005          1,463,329         12/31/2006               1,513,100             2,501,092
----------------------------------------------------------------------------------------------------------------------------------
   48            1,425,179         12/31/2005          1,614,110         12/31/2006               1,643,550             2,785,647
   49                                                  1,218,550         12/31/2006               1,244,581             1,970,212
   50            2,635,471         12/31/2006          2,772,321          4/30/2007               2,644,865             8,603,922
   51            2,276,163         3/31/2006           2,160,301          3/31/2007               2,561,404             3,035,555
   52                                                                                             1,406,414             1,946,437
----------------------------------------------------------------------------------------------------------------------------------
   53                                                  1,240,201         12/31/2006               1,279,127             2,278,930
   54            1,217,541         4/30/2005           1,217,541          4/30/2007               1,224,455             1,660,198
   55            1,222,818         12/31/2006          1,225,996          3/30/2007               1,141,667             1,493,021
   56            2,422,102         12/31/2006          2,429,173          2/28/2007               2,345,901             3,237,622
   57            1,161,728         12/31/2005          1,212,104         12/31/2006               1,274,579             1,882,983
----------------------------------------------------------------------------------------------------------------------------------
   58            1,567,046         12/31/2006          1,430,619          4/30/2007               1,465,295             3,625,213
   59                                                                                             1,091,675             1,837,579
   60                                                                                               984,506             1,093,849
   61              750,764         12/31/2006            746,688          5/31/2007               1,040,612             1,659,749
   62            1,532,787         12/31/2006          1,779,634          4/30/2007               1,444,678             4,079,690
----------------------------------------------------------------------------------------------------------------------------------
   63            1,153,563         12/31/2005          1,229,823         12/31/2006               1,111,032             1,776,466
   64              914,553         12/31/2006            930,674          2/28/2007               1,019,729             1,741,607
   65              472,833         12/31/2006          1,507,717          3/31/2007               1,343,098             3,581,192
   66                                                  1,460,109          3/31/2007               1,442,129             3,585,248
   67                                                                                             1,400,648             1,741,667
----------------------------------------------------------------------------------------------------------------------------------
   68              968,950         12/31/2005          1,021,546         12/31/2006               1,049,561             1,338,158
   69              802,932         12/31/2006            889,158          3/31/2007                 906,937             1,416,223
   70            1,043,338         12/31/2006          1,002,573          4/30/2007               1,118,111             3,064,329
   71              862,246         12/31/2006            926,213          4/30/2007                 956,934             1,192,719
   72              998,998         12/31/2005            998,998         12/31/2006               1,058,577             1,337,678
----------------------------------------------------------------------------------------------------------------------------------
   73              708,536         12/31/2006          1,178,478          5/31/2007               1,364,450             6,966,543
   74              817,011         12/31/2005            779,028         12/31/2006                 925,933             1,243,256
   75            1,032,851         12/31/2006          1,047,248          3/31/2007               1,089,762             1,634,480
  75-a
  75-b
----------------------------------------------------------------------------------------------------------------------------------
  75-c
   76            1,051,303         12/31/2006          1,050,543          6/30/2007               1,130,007             3,209,335
   77                                                                                               855,885             1,244,265
   78              497,344         12/31/2005            705,271         12/31/2006                 916,719             1,143,195
   79                                                                                               945,710             1,166,680
----------------------------------------------------------------------------------------------------------------------------------
   80              919,696         12/31/2006            940,522          5/31/2007               1,029,399             2,802,117
   81              632,279         12/31/2005            724,950         12/31/2006                 733,841             1,112,700
   82              722,719         12/31/2006            821,844          5/31/2007                 889,025             1,400,514
  82-a
  82-b
----------------------------------------------------------------------------------------------------------------------------------
   83              965,351         12/31/2005            920,989         12/31/2006               1,144,694             1,666,889
   84              961,980         3/31/2006             854,613          3/31/2007               1,359,081             1,633,234
   85                                                                                               856,285             1,177,642
   86              758,970         12/31/2005            796,619         12/31/2006                 861,344             1,101,411
   87                                                                                             1,288,646             1,655,862
----------------------------------------------------------------------------------------------------------------------------------
   88              804,864         12/31/2006            550,837          5/31/2007                 711,110             1,045,321
   89              933,241         12/31/2005            927,324         12/31/2006                 869,565             1,648,462
   90                                                                                               952,476             1,264,227
   91                                                                                               848,140             1,331,040
   92              946,745         12/31/2005            957,996         12/31/2006               1,135,287             1,714,949
----------------------------------------------------------------------------------------------------------------------------------
  92-a
  92-b
   93              795,567         12/31/2005            818,790         12/31/2006                 760,470             1,003,723
   94              252,861         12/31/2006            262,946          4/30/2007                 772,875             1,337,055
  94-a
----------------------------------------------------------------------------------------------------------------------------------
  94-b
   95                                                                                               748,324             1,008,414
   96                                                                                               891,503             1,253,769
   97              588,195         12/31/2005            429,516          3/31/2007                 776,515             1,202,966
   98              110,235         12/31/2006             45,051          4/30/2007                 828,517             1,149,764
----------------------------------------------------------------------------------------------------------------------------------
   99            1,162,766         12/31/2006          1,202,067          5/31/2007               1,141,214             3,744,857
   100             893,894         12/31/2006            863,298          3/30/2007                 883,845             1,426,758
  100-a
  100-b
  100-c
----------------------------------------------------------------------------------------------------------------------------------
  100-d
   101                                                 1,014,712         12/31/2006               1,247,129             7,957,886
   102             627,147         12/31/2005            734,182         12/31/2006                 670,604             1,047,752
   103             712,192         12/31/2005            686,900         12/31/2006                 762,533             1,443,879
   104             628,728         12/31/2006            659,731          5/31/2007                 743,188             1,286,905
----------------------------------------------------------------------------------------------------------------------------------
   105                                                   309,861         12/31/2006                 690,584               861,798
   106                                                                                              646,092               939,935
   107             723,785         12/31/2006            724,581          2/28/2007                 706,047             1,265,999
   108             582,629         12/31/2006            597,241          4/30/2007                 588,100               977,651
   109                                                                                              660,384               907,835
----------------------------------------------------------------------------------------------------------------------------------
   110             232,548         12/31/2005            498,517         12/31/2006                 758,067               974,165
   111             753,323         12/31/2004            758,528         12/31/2005                 713,885             1,184,348
   112             697,267         12/31/2006            808,680          3/31/2007                 672,097             1,035,894
   113           1,881,351         12/31/2006          1,862,151          4/30/2007               1,754,632             2,625,071
   114             582,920         12/31/2005            620,440         12/31/2006                 619,874             1,239,558
----------------------------------------------------------------------------------------------------------------------------------
   115             674,683         12/31/2006            746,021          5/31/2007                 702,842               931,805
   116             671,450         12/31/2005            721,024         12/31/2006                 746,718             1,064,531
   117           1,026,855         12/31/2006          1,141,150          4/30/2007               1,156,422             2,706,823
   118                                                                                              677,066               897,604
  118-a
----------------------------------------------------------------------------------------------------------------------------------
  118-b
  118-c
  118-d
   119                                                                                              596,799               776,110
   120                                                                                              664,314               684,860
----------------------------------------------------------------------------------------------------------------------------------
   121             597,187         12/31/2006            644,239          3/30/2007                 629,765             1,423,867
  121-a
  121-b
   122             455,260         12/31/2006            477,425          3/31/2007                 504,715               938,177
   123                                                                                              517,748               711,308
----------------------------------------------------------------------------------------------------------------------------------
   124             666,463         12/31/2006            661,325          6/30/2007                 590,341               866,702
   125             795,565         12/31/2006            748,432          5/31/2007                 803,768             1,426,764
   126             529,351         12/31/2006            447,141          6/30/2007                 543,378               969,441
   127                                                                                              538,649               682,595
   128           1,099,689         12/31/2006          1,230,803          5/31/2007               1,272,355             3,674,720
----------------------------------------------------------------------------------------------------------------------------------
   129             113,711         12/31/2005            394,400         12/31/2006                 503,928               668,774
   130             592,844         12/31/2005            552,396         12/31/2006                 625,309               940,936
   131             384,810         12/31/2005            491,807         12/31/2006                 549,170               920,902
   132                                                                                              721,292               736,013
  132-a
----------------------------------------------------------------------------------------------------------------------------------
  132-b
  132-c
   133             542,968         12/31/2005            561,721         12/31/2006                 512,607               696,341
   134             627,398         12/31/2005            529,559         12/31/2006                 575,839               847,139
   135                                                                                              557,587               933,868
----------------------------------------------------------------------------------------------------------------------------------
   136             498,494         12/31/2006            488,562          3/31/2007                 514,124               863,784
   137             384,176         12/31/2005            404,088         12/31/2006                 420,767               650,310
   138             437,368         12/31/2006            461,799          3/31/2007                 464,307               820,329
   139             390,168         12/31/2005            435,545         12/31/2006                 516,844               655,790
   140             498,574         12/31/2005            596,228         12/31/2006                 521,682               954,579
----------------------------------------------------------------------------------------------------------------------------------
   141                                                                                              473,667               588,020
   142             472,548         12/31/2005            533,140         12/31/2006                 529,968               813,028
   143                                                                                              485,364               500,375
   144                                                                                              498,364               624,057
   145             509,977         12/31/2005            572,942         12/31/2006                 609,202               942,090
----------------------------------------------------------------------------------------------------------------------------------
   146             615,783         12/31/2005            688,621         11/30/2006                 649,263             1,327,134
   147                                                                                              451,031               878,670
   148             479,740         12/31/2006            482,459          5/31/2007                 545,496             1,229,996
   149             695,233         12/31/2005            697,806         12/31/2006                 655,912             1,016,039
   150                                                                                              471,299               485,876
----------------------------------------------------------------------------------------------------------------------------------
   151             456,257         12/31/2005            479,857         12/31/2006                 530,101               826,085
   152             275,411         12/31/2005            426,556         12/31/2006                 604,066             1,062,645
   153             515,776         12/31/2006            509,806          4/30/2007                 424,759               429,050
   154                                                                                              472,658               639,129
   155           1,182,325         12/31/2006          1,178,591          3/31/2007               1,170,428             1,975,186
----------------------------------------------------------------------------------------------------------------------------------
   156             571,091         12/31/2005            584,580         12/31/2006                 617,320             1,167,985
   157             415,046         12/31/2005            511,421         12/31/2006                 541,426               983,381
   158             937,798         12/31/2005            967,013         12/31/2006                 462,973               746,040
   159                                                                                              463,612               740,589
   160                                                                                              457,285               592,515
----------------------------------------------------------------------------------------------------------------------------------
   161             499,921         12/31/2006            476,909          3/31/2007                 513,843               777,098
  161-a
  161-b
   162                                                                                              436,399               560,794
   163                                                                                              458,908               564,679
----------------------------------------------------------------------------------------------------------------------------------
   164                                                                                              431,262               444,600
   165                                                                                              398,459               410,782
   166                                                                                              399,198               411,544
   167                                                                                              447,914               659,770
   168           1,335,316         12/31/2005          1,450,678         12/31/2006               1,123,809             1,672,494
----------------------------------------------------------------------------------------------------------------------------------
   169                                                                                              367,538               371,250
   170             545,332         12/31/2005            606,337         12/31/2006                 641,864             1,330,547
   171                                                                                              384,373               612,642
   172                                                                                              363,258               556,605
   173             473,306         12/31/2006            504,346          4/30/2007                 429,868             1,180,688
----------------------------------------------------------------------------------------------------------------------------------
   174                                                                                              423,787               432,435
   175                                                                                              423,390               432,031
   176                                                                                              379,610               676,677
   177                                                                                              349,308               360,111
   178             120,155         12/31/2004            241,087         12/31/2005                 390,876               442,431
----------------------------------------------------------------------------------------------------------------------------------
   179             314,677         12/31/2005            397,228         12/31/2006                 476,099               689,572
   180             144,851         12/31/2005            337,601         12/31/2006                 416,970               549,552
   181             339,532         12/31/2005            359,995         12/31/2006                 343,028               547,046
   182                                                                                              347,814               430,564
   183             291,220         12/31/2005            292,715         12/31/2006                 340,703               481,988
----------------------------------------------------------------------------------------------------------------------------------
   184             283,864         12/31/2005            311,455         12/31/2006                 330,993               536,555
   185             364,710         12/31/2005            306,618         12/31/2006                 321,344               462,498
   186             330,481         12/31/2005            363,949         12/31/2006                 347,648               447,488
   187                                                   374,459         12/31/2006                 360,415               698,219
   188                                                                                              364,749               376,030
----------------------------------------------------------------------------------------------------------------------------------
   189                                                                                              317,892               327,724
   190             427,607         12/31/2005            404,340         12/31/2006                 391,431               418,502
   191             464,314         12/31/2005            413,430         12/31/2006                 335,083               605,470
   192                                                                                              306,169               315,639
   193             252,160         12/31/2005            236,000         12/31/2006                 334,983               418,576
----------------------------------------------------------------------------------------------------------------------------------
   194             256,562         4/30/2007             311,308          4/30/2007                 325,011               498,054
   195                                                                                              291,425               325,481
  195-a
  195-b
  195-c
----------------------------------------------------------------------------------------------------------------------------------
  195-d
   196                                                   439,920         12/31/2006                 421,031               563,703
   197             339,572         12/31/2005            343,550         12/31/2006                 341,579               486,083
   198                                                                                              293,400               400,650
   199                                                                                              452,373               621,691
----------------------------------------------------------------------------------------------------------------------------------
   200             338,099         12/31/2005            336,836         12/31/2006                 339,023               523,845
   201                                                                                              300,967               408,173
   202                                                                                              296,798               438,650
   203                                                                                              320,128               522,221
   204                                                                                              291,256               410,767
----------------------------------------------------------------------------------------------------------------------------------
   205             366,956         12/31/2005            468,214         12/31/2006                 327,620               445,419
  205-a
  205-b
   206             225,341         12/31/2005            278,945         12/31/2006                 289,828               600,902
   207                                                                                              264,825               328,302
----------------------------------------------------------------------------------------------------------------------------------
   208             494,195         12/31/2005            533,923         12/31/2006                 481,666               692,788
   209                                                   277,949         12/31/2006                 256,077               485,714
   210             289,051         12/31/2005            321,956         12/31/2006                 304,127               418,697
   211             464,450         12/31/2006            513,932          5/31/2007                 454,209               601,787
   212             419,105         12/31/2005            448,344         12/31/2006                 342,447               420,372
----------------------------------------------------------------------------------------------------------------------------------
   213             310,812         12/31/2005            315,213         12/31/2006                 291,410               475,020
   214                                                                                              279,525               398,228
   215             443,661         12/31/2005            417,953         12/31/2006                 328,185               627,512
   216                                                                                              297,070               420,787
   217                                                                                              258,819               348,460
----------------------------------------------------------------------------------------------------------------------------------
   218             282,693         12/31/2005            269,255         12/31/2006                 258,463               344,494
   219                                                                                              359,574               456,122
   220                                                   295,174         12/31/2006                 282,629               558,659
   221             453,781         12/31/2005            462,852         12/31/2006                 399,263               786,407
   222                                                                                              249,956               289,358
----------------------------------------------------------------------------------------------------------------------------------
   223             204,857         12/31/2005            258,165         12/31/2006                 232,875               317,760
   224                                                                                              256,775               344,853
   225             644,213         12/31/2005            622,437         12/31/2006                 656,284             1,253,981
   226             252,260         12/31/2005            262,921         12/31/2006                 254,791               364,751
   227             203,256         12/31/2005            203,302         12/31/2006                 244,755               249,750
----------------------------------------------------------------------------------------------------------------------------------
   228             164,087         12/31/2005            249,355         12/31/2006                 248,575               306,487
   229                                                   304,493         12/31/2006                 295,431               420,920
   230             252,129         12/31/2005            134,615         12/31/2006                 241,985               335,360
   231             227,218         12/31/2005            227,026         12/31/2006                 226,515               274,588
   232                                                                                              231,543               291,128
----------------------------------------------------------------------------------------------------------------------------------
   233             341,998         12/31/2006            363,934          4/30/2007                 286,458               704,947
   234             257,532         12/31/2006            258,166          7/30/2007                 254,076               399,030
   235                                                   257,302         12/31/2006                 242,097               324,415
   236             166,817         7/31/2006             314,641          3/31/2007                 253,674               335,414
   237                                                                                              201,696               209,363
----------------------------------------------------------------------------------------------------------------------------------
   238             326,380         12/31/2005            337,036         12/31/2006                 261,733               464,520
   239                                                                                              239,246               246,645
   240                                                                                              213,332               281,838
   241                                                                                              226,387               279,766
   242                                                   178,786         12/31/2006                 194,379               255,398
----------------------------------------------------------------------------------------------------------------------------------
   243             156,364         12/31/2005            105,000         12/31/2006                 199,813               348,940
   244             170,876         12/31/2006            165,160          2/28/2007                 179,515               341,908
   245             167,439         12/31/2005            172,847         12/31/2006                 173,788               211,989
   246             160,326         5/31/2007             198,263          5/31/2007                 171,475               301,395
   247                                                                                              197,040               219,224
----------------------------------------------------------------------------------------------------------------------------------
   248             201,141         12/31/2005            196,131         12/31/2006                 192,739               305,357
   249                                                                                              262,554               270,973
   250                                                                                              184,230               277,733
   251                                                                                              180,196               239,753
   252             187,833         12/31/2006            196,296          3/31/2007                 158,921               252,762
----------------------------------------------------------------------------------------------------------------------------------
   253                                                                                              162,941               247,697
   254             151,884         12/31/2005            153,558         12/31/2006                 156,441               225,246
   255              99,830         12/31/2005            132,206         12/31/2006                 152,355               268,757
   256             146,159         12/31/2005            142,654         12/31/2006                 141,056               226,424
   257             132,320         12/31/2005            133,388         12/31/2006                 129,864               168,697
----------------------------------------------------------------------------------------------------------------------------------
   258             105,239         12/31/2005            112,607         12/31/2006                 119,898               173,280
   259             100,458         12/31/2005            100,458         12/31/2006                 108,868               111,090
   260                                                                                              115,417               153,683
   261              98,146         12/31/2006            114,839          5/31/2007                 104,322               153,017
   262                                                                                              108,251               144,596
----------------------------------------------------------------------------------------------------------------------------------
   263                                                                                               92,139               115,089
   264                                                    87,113         12/31/2006                  85,452               118,000


                                   UNDERWRITTEN
                   UNDERWRITTEN        NET CASH      UNDERWRITTEN
   ID              EXPENSES ($)        FLOW ($)      RESERVES ($)     LARGEST TENANT (7)
------------------------------------------------------------------------------------------------------------------------------------

    1                39,427,229      60,329,044        8,513,659
   1-a                                                                Symantec Corporation
   1-b                                                                Charles Schwab & Co., Inc.
   1-c                                                                Pershing, LLC
   1-d                                                                Blue Cross & Blue Shield
------------------------------------------------------------------------------------------------------------------------------------
   1-e                                                                Infinity Insurance Company
   1-f                                                                Kurt Salmon Associates, Inc.
   1-g                                                                Albertson's # 4316
   1-h                                                                HealthPlan Services II
   1-i                                                                Fiserv, Inc.
------------------------------------------------------------------------------------------------------------------------------------
   1-j                                                                BioHorizons Implant Systems
   1-k                                                                Command Alkon Inc.
   1-l                                                                Presidion Solutions/2
   1-m                                                                Colonial Properties Trust
   1-n                                                                Gold's Gym
------------------------------------------------------------------------------------------------------------------------------------
   1-o                                                                Alabama Gas Corporation
   1-p                                                                Homecomings Financial Network, Inc.
   1-q                                                                Adventist Health System
   1-r                                                                The Sungard
   1-s                                                                Birmingham Gastroenterology Association
------------------------------------------------------------------------------------------------------------------------------------
    2                14,496,923      18,075,928                       Bank of America
    3                79,989,039      49,758,965        3,431,167
   3-a
   3-b
   3-c
------------------------------------------------------------------------------------------------------------------------------------
   3-d
   3-e
   3-f
   3-g
   3-h
------------------------------------------------------------------------------------------------------------------------------------
   3-i
   3-j
   3-k
   3-l
   3-m
------------------------------------------------------------------------------------------------------------------------------------
   3-n
   3-o
   3-p
   3-q
   3-r
------------------------------------------------------------------------------------------------------------------------------------
   3-s
   3-t
   3-u
   3-v
   3-w
------------------------------------------------------------------------------------------------------------------------------------
   3-x
   3-y
   3-z
  3-aa
  3-ab
------------------------------------------------------------------------------------------------------------------------------------
  3-ac
  3-ad
  3-ae
  3-af
  3-ag
------------------------------------------------------------------------------------------------------------------------------------
  3-ah
  3-ai
  3-aj
  3-ak
  3-al
------------------------------------------------------------------------------------------------------------------------------------
  3-am
  3-an
  3-ao
  3-ap
  3-aq
------------------------------------------------------------------------------------------------------------------------------------
  3-ar
  3-as
  3-at
  3-au
  3-av
------------------------------------------------------------------------------------------------------------------------------------
  3-aw
  3-ax
  3-ay
  3-az
  3-ba
------------------------------------------------------------------------------------------------------------------------------------
  3-bb
  3-bc
  3-bd
  3-be
  3-bf
------------------------------------------------------------------------------------------------------------------------------------
  3-bg
  3-bh
  3-bi
  3-bj
  3-bk
------------------------------------------------------------------------------------------------------------------------------------
  3-bl
  3-bm
  3-bn
  3-bo
  3-bp
------------------------------------------------------------------------------------------------------------------------------------
  3-bq
  3-br
  3-bs
  3-bt
  3-bu
------------------------------------------------------------------------------------------------------------------------------------
  3-bv
  3-bw
  3-bx
  3-by
  3-bz
------------------------------------------------------------------------------------------------------------------------------------
  3-ca
    4                 8,260,555      16,742,507          921,749      Ernst & Young
    5                 9,396,102      10,794,037        1,230,276      Switch & Data
    6                 2,913,296       9,585,505           27,115      Brooks Brothers
    7                24,380,827       6,801,778        1,299,275
------------------------------------------------------------------------------------------------------------------------------------
   7-a
   7-b
   7-c
    8                 1,329,654       3,676,131          185,538
   8-a                                                                Ingles Markets
------------------------------------------------------------------------------------------------------------------------------------
   8-b                                                                Levitz
   8-c                                                                Orchard Supply Hardware
    9                 2,692,288       3,140,041          104,750
   10                14,892,831      31,015,735        1,813,141      AT&T Corporation
   11                 1,292,891       2,571,943          137,785      Ross Dress For Less
------------------------------------------------------------------------------------------------------------------------------------
   12                 1,054,106       2,460,190          153,437      Kroger
   13                 3,243,693       2,689,531          628,038      West Telemarketing Corp
   14                 1,979,240       2,690,241          408,874
  14-a                                                                Americana Program Underwriters
  14-b                                                                Carpenter Technology Co.
------------------------------------------------------------------------------------------------------------------------------------
  14-c                                                                Prelude Systems, Inc.
  14-d                                                                Center For Schools/Comm
  14-e                                                                Federal Deposit Insurance
   15                   894,314       2,168,174           48,729
   16                 1,052,006       2,555,566           42,422      JC Penny Co.
------------------------------------------------------------------------------------------------------------------------------------
   17                 1,575,663       3,095,102          261,116      Pitney Bowes (Akami Subtenant)
   18                 3,958,382       2,476,034          268,101
   19                 2,042,849       2,173,016          161,291      Salt Lake County
   20                 1,051,570       2,153,733          135,944      Macy's
   21                 1,032,251       1,795,253           75,030      Valley Radiologists LTD.
------------------------------------------------------------------------------------------------------------------------------------
   22                 1,644,390       2,059,592          146,694      Silver Line Building Products LLC
   23                 5,352,598       2,279,462          294,412
   24                 3,001,874       1,944,173          206,085
   25                 1,811,878       1,921,470           80,976
   26                 1,815,900       2,387,876          103,066
------------------------------------------------------------------------------------------------------------------------------------
  26-a
  26-b
  26-c
  26-d
  26-e
------------------------------------------------------------------------------------------------------------------------------------
  26-f
  26-g
  26-h                                                                Begley Company
  26-i                                                                Sunbelt Rentals, Inc.
  26-j
------------------------------------------------------------------------------------------------------------------------------------
   27                 2,405,508       1,953,381           28,800
   28                 1,591,795       1,721,495           71,272      Publix
   29                 1,560,317       1,743,145          227,918      Samaritan Surgicenters of AZ
   30                   965,857       1,568,275           69,169      Covington & Burling
   31                   426,201       1,618,532           49,311      Cardenas Markets
------------------------------------------------------------------------------------------------------------------------------------
   32                 3,529,399       1,698,461          217,828
   33                   928,984       1,634,176          110,280      St. Ros Hospital Services
   34                   898,648       1,562,796          120,242      Hy-Vee Inc.
   35                   347,408       1,547,078           28,408      Inserra Supermarkets, Inc. (ShopRite)
   36                   969,230       1,598,925          144,522      Elizabeth Lange, LLC
------------------------------------------------------------------------------------------------------------------------------------
   37                   609,176       1,313,296          135,273      TJ Maxx
   38                   263,318       1,481,013           34,513      Pentecostal Church
   39                   194,257       1,514,924           30,927      Fabco Enterprises, Inc.
  39-a                                                                Fabco Enterprises, Inc.
  39-b                                                                Fabco Enterprises, Inc.
------------------------------------------------------------------------------------------------------------------------------------
  39-c                                                                Fabco Enterprises, Inc.
  39-d                                                                Fabco Enterprises, Inc.
   40                   576,509       1,583,694          105,817      Harris Teeter
   41                   603,520       1,291,923           53,085      Unified Surgical Partners
   42                   493,637       1,452,410           64,624      Borders
------------------------------------------------------------------------------------------------------------------------------------
   43                   580,688       1,283,081           98,460      Choicepoint Services, Inc.
   44                   463,766       1,270,365           71,412      Niagara Bottling, LLC
   45                    56,008       1,759,236           51,705      AMC
   46                   255,282       1,121,144           77,213      Lillian August Designs, Inc.
   47                   987,992       1,219,369          293,731      Televox
------------------------------------------------------------------------------------------------------------------------------------
   48                 1,142,097       1,573,178           70,372
   49                   725,631       1,210,431           34,150
   50                 5,959,058       2,300,708          344,157
   51                   474,151       2,437,821          123,583      Big Lots
   52                   540,023       1,336,953           69,461      First National Bank of CO
------------------------------------------------------------------------------------------------------------------------------------
   53                   999,803       1,189,072           90,055      ACMI Corporation
   54                   435,743       1,152,917           71,538      Huntington Medical Group, P.C.
   55                   351,354       1,051,572           90,095      Best Buy Co.
   56                   891,721       2,156,768          189,132      Plummer's
   57                   608,404       1,151,183          123,396      State of Nevada
------------------------------------------------------------------------------------------------------------------------------------
   58                 2,159,918       1,320,286          145,009
   59                   745,903       1,032,906           58,770      Catalfumo Construction Ltd
   60                   109,343         953,658           30,848      Uscote, Inc. dba COTELAC
   61                   619,137         916,274          124,338      Fry's Metals, Inc.
   62                 2,635,012       1,281,491          163,187
------------------------------------------------------------------------------------------------------------------------------------
   63                   665,434         986,832          124,200      Kmart
   64                   721,878         973,729           46,000
   65                 2,238,094       1,199,851          143,247
   66                 2,143,119       1,298,719          143,410
   67                   341,019       1,294,220          106,428      Apogent Technologies, Inc.
------------------------------------------------------------------------------------------------------------------------------------
   68                   288,597       1,001,676           47,885      Regal Rents Acquisition Corp.
   69                   509,285         866,937           40,000
   70                 1,946,218         995,538          122,573
   71                   235,785         930,186           26,748      Giant Food
   72                   279,101         958,767           99,810      Coastal Sunbelt Distribution
------------------------------------------------------------------------------------------------------------------------------------
   73                 5,602,093       1,085,789          278,662
   74                   317,323         890,402           35,530      The Learning Station
   75                   544,717         948,410          141,352
  75-a                                                                Eastern Home Security
  75-b                                                                CCHCC
------------------------------------------------------------------------------------------------------------------------------------
  75-c                                                                Da Vita, Inc
   76                 2,079,328       1,001,634          128,373
   77                   388,380         829,485           26,400
   78                   226,476         847,879           68,840      Outback Steakhouse
   79                   220,970         922,572           23,138      Root's Olney, LLC
------------------------------------------------------------------------------------------------------------------------------------
   80                 1,772,718         917,314          112,085
   81                   378,859         708,454           25,387
   82                   511,489         850,449           38,576
  82-a
  82-b
------------------------------------------------------------------------------------------------------------------------------------
   83                   522,195       1,013,237          131,457      Steve & Barry's
   84                   274,153       1,299,646           59,435      Wal-Mart
   85                   321,357         832,440           23,845      Rockwell Collins Sales & Services, Inc.
   86                   240,067         800,539           60,805      Albertsons (Lucky Market)
   87                   367,216       1,214,166           74,480      Heritage Paper Company
------------------------------------------------------------------------------------------------------------------------------------
   88                   334,211         700,610           10,500
   89                   778,897         826,065           43,500
   90                   311,751         891,894           60,582      Ross
   91                   482,900         794,434           53,706      Sonterra Medical Management
   92                   579,662       1,052,157           83,130
------------------------------------------------------------------------------------------------------------------------------------
  92-a                                                                American Transmission Company, LLC
  92-b                                                                Walter USA, Inc.
   93                   243,253         715,860           44,610      Kroger
   94                   564,180         719,286           53,589
  94-a                                                                UGS Corp.
------------------------------------------------------------------------------------------------------------------------------------
  94-b                                                                Aetrium
   95                   260,089         692,114           56,211      Home Depot Inc.
   96                   362,266         806,564           84,939      CEMEX
   97                   426,451         747,515           29,000
   98                   321,248         797,998           30,519      Surgery Center
------------------------------------------------------------------------------------------------------------------------------------
   99                 2,603,643         991,420          149,794
   100                  542,913         770,545          113,300
  100-a                                                               Advent Automation, Inc.
  100-b                                                               Life Fitness Physical Therapy
  100-c                                                               American Healthcare Insurance
------------------------------------------------------------------------------------------------------------------------------------
  100-d                                                               State Farm Insurance
   101                6,710,757       1,041,148          205,981
   102                  377,148         617,435           53,169      Sudberry Properties, Inc.
   103                  681,346         719,033           43,500
   104                  543,716         697,588           45,600
------------------------------------------------------------------------------------------------------------------------------------
   105                  171,215         651,840           38,744      Stewart Associates
   106                  293,843         631,492           14,600
   107                  559,952         660,047           46,000
   108                  389,550         584,850            3,250
   109                  247,451         632,370           28,014      Hardy Frames, Inc.
------------------------------------------------------------------------------------------------------------------------------------
   110                  216,098         683,926           74,141      Deborah Heart & Lung
   111                  470,462         655,994           57,891      Aetna Life Ins.
   112                  363,797         616,300           55,797      Eastgate Markets, Inc.
   113                  870,439       1,723,232           31,400
   114                  619,684         580,624           39,250
------------------------------------------------------------------------------------------------------------------------------------
   115                  228,962         645,227           57,616      Protonex Technology Group
   116                  317,813         642,604          104,114      Angelo's Fresh Market
   117                1,550,401       1,048,149          108,273
   118                  220,538         612,872           64,194
  118-a                                                               Synergy Health/Caruana
------------------------------------------------------------------------------------------------------------------------------------
  118-b                                                               Dr. Stolzenburg, et al.
  118-c                                                               Decorated By Plan
  118-d
   119                  179,311         580,959           15,840      Ray's Food Place
   120                   20,546         636,331           27,983      Borders
------------------------------------------------------------------------------------------------------------------------------------
   121                  794,103         547,626           82,139
  121-a                                                               Rigzone.com
  121-b                                                               Bank One
   122                  433,462         496,465            8,250
   123                  193,560         513,272            4,476      CVS
------------------------------------------------------------------------------------------------------------------------------------
   124                  276,361         578,260           12,081
   125                  622,996         721,276           82,492      Casa Viva
   126                  426,063         514,290           29,088
   127                  143,946         532,735            5,914
   128                2,402,365       1,088,619          183,736
------------------------------------------------------------------------------------------------------------------------------------
   129                  164,846         487,293           16,635      Components Express
   130                  315,627         544,057           81,252      Applied Control Engineering
   131                  371,732         507,333           41,837
   132                   14,720         701,912           19,380
  132-a                                                               Rite Aid - Parma, OH
------------------------------------------------------------------------------------------------------------------------------------
  132-b                                                               Rite Aid, Hyden, KY
  132-c                                                               Rite Aid - Dumfries, VA
   133                  183,734         491,443           21,164      Chevy's (Real Mex Foods, Inc.)
   134                  271,301         507,621           68,218      Indiana State Republican Committee
   135                  376,281         514,833           42,754      JGA
------------------------------------------------------------------------------------------------------------------------------------
   136                  349,659         506,874            7,250
   137                  229,543         407,881           12,886
   138                  356,022         444,707           19,600
   139                  138,946         478,802           38,042      Sharky's Billiards
   140                  432,897         506,139           15,543      ESN Media
------------------------------------------------------------------------------------------------------------------------------------
   141                  114,353         465,667            8,000
   142                  283,060         510,468           19,500
   143                   15,011         471,680           13,684      PetSmart, Inc.
   144                  125,693         472,708           25,656      In the Spot Light Dance Center
   145                  332,888         538,694           70,508      Executive Suites
------------------------------------------------------------------------------------------------------------------------------------
   146                  677,871         514,119          135,144      Medical Equipment Distributors
   147                  427,639         423,009           28,022      Corner Bakery
   148                  684,500         470,549           74,947
   149                  360,127         581,331           74,581      Market Development Corporation
   150                   14,576         440,305           30,994      Captive Plastics
------------------------------------------------------------------------------------------------------------------------------------
   151                  295,984         511,601           18,500
   152                  458,579         489,270          114,796      Suitter Axland
   153                    4,291         421,779            2,980      CVS/pharmacy
   154                  166,471         438,523           34,135      Woodhouse Wellness Spa
   155                  804,759       1,161,028            9,400
------------------------------------------------------------------------------------------------------------------------------------
   156                  550,665         589,120           28,200
   157                  441,955         413,151          128,275      Insight Communications Company
   158                  283,067         421,166           41,807      Artiman Management LLC
   159                  276,977         438,700           24,912      Best Buy Stores, L.P.
   160                  135,229         433,107           24,179      DNS Electronics
------------------------------------------------------------------------------------------------------------------------------------
   161                  263,255         456,159           57,684
  161-a                                                               Versa-Tile & Marble
  161-b                                                               Van Dorn Pools and Spas
   162                  124,395         414,878           21,521      Floor To Ceiling, Inc
   163                  105,771         423,778           35,130      Verizon Wireless
------------------------------------------------------------------------------------------------------------------------------------
   164                   13,338         399,719           31,543      Axsys Technologies IR Systems, Inc.
   165                   12,323         388,684            9,775      Perry Drug Stores, Inc. (Rite Aid)
   166                   12,346         389,426            9,772      Rite Aid of Michigan, Inc.
   167                  211,856         404,655           43,259      Steel Case, Inc.
   168                  548,685       1,036,223           87,585      Kreiss Collection
------------------------------------------------------------------------------------------------------------------------------------
   169                    3,713         366,147            1,391      Walgreens Eastern Co., Inc.
   170                  688,683         542,769           99,095      John J. McMullen Associates
   171                  228,269         352,896           31,477      Wells Fargo
   172                  193,347         346,434           16,824      Duarte Design
   173                  750,820         382,640           47,228
------------------------------------------------------------------------------------------------------------------------------------
   174                    8,649         414,019            9,767      Rite Aid
   175                    8,641         413,628            9,762      Rite Aid
   176                  297,067         355,610           24,000
   177                   10,803         340,164            9,143      Rite Aid of Michigan, Inc.
   178                   51,555         390,876                       Valvoline - West Ohio Pike
------------------------------------------------------------------------------------------------------------------------------------
   179                  213,473         433,384           42,715      Jones Schiller & Co
   180                  132,582         388,379           28,591      That Place
   181                  204,018         321,798           21,230      Saddle Rock Liquor
   182                   82,750         329,704           18,110      Chase Corporation
   183                  141,285         314,112           26,591      Takara, Inc./Thai Toni
------------------------------------------------------------------------------------------------------------------------------------
   184                  205,561         311,376           19,618
   185                  141,154         314,101            7,243      I.H.O.P.
   186                   99,840         325,798           21,850      Office Depot
   187                  337,804         307,193           53,222      AZ Dept. of Economic Security
   188                   11,281         356,147            8,602      Rite Aid Corporation
------------------------------------------------------------------------------------------------------------------------------------
   189                    9,832         309,198            8,694      Rite Aid
   190                   27,071         375,891           15,541      Rite Aid
   191                  270,387         313,454           21,629
   192                    9,469         297,439            8,731      Rite Aid
   193                   83,593         310,802           24,181      Fair, Anderson, Langerman
------------------------------------------------------------------------------------------------------------------------------------
   194                  173,043         319,613            5,398
   195                   34,056         289,123            2,303
  195-a                                                               Compass Bank
  195-b                                                               AutoZone
  195-c                                                               AutoZone
------------------------------------------------------------------------------------------------------------------------------------
  195-d                                                               AutoZone
   196                  142,672         401,738           19,293      Rustico
   197                  144,504         310,216           31,363      Anthony R. Lizano DDS
   198                  107,250         284,188            9,213      Ritz Lounge (First Floor)
   199                  169,319         437,058           15,315      Scolari's Market of California, Inc.
------------------------------------------------------------------------------------------------------------------------------------
   200                  184,821         294,300           44,723      PSI Acquisition LLC
   201                  107,205         283,532           17,435      Gonzos, LLC
   202                  141,852         273,763           23,035      Piggly Wiggly
   203                  202,093         283,248           36,880      Northwestern Management
   204                  119,511         280,733           10,523      Poco Diablo, Inc.
------------------------------------------------------------------------------------------------------------------------------------
   205                  117,799         296,690           30,930
     205-a                                                            Argon ST, Inc.
     205-b                                                            L-Acoustics US
   206                  311,074         260,548           29,280
   207                   63,477         249,630           15,195      Indiana University
------------------------------------------------------------------------------------------------------------------------------------
   208                  211,122         434,695           46,971      Brunswick Corp./Mercury Marine
   209                  229,637         251,879            4,199      Parking/Storage Spaces
   210                  114,570         277,417           26,710      Mortgage Info Services, Inc.
   211                  147,578         426,038           28,172      Artistic Stairs, Ltd.
   212                   77,925         305,227           37,220      TESST-KAP, LLC
------------------------------------------------------------------------------------------------------------------------------------
   213                  183,610         259,835           31,575      El Nido
   214                  118,703         263,495           16,030      Mattress Gallery
   215                  299,327         273,765           54,420      The Foley Group
   216                  123,717         279,425           17,645      Priority Health
   217                   89,641         251,569            7,250
------------------------------------------------------------------------------------------------------------------------------------
   218                   86,031         243,665           14,798      Jefferson Smurfit
   219                   96,548         346,454           13,120      Gateway Market
   220                  276,030         241,934           40,695      Eppstein Uhen Architects, Inc.
   221                  387,144         357,216           42,047      Eppstein Uhen Architects, Inc.
   222                   39,402         238,113           11,843      FedEx Kinko's
------------------------------------------------------------------------------------------------------------------------------------
   223                   84,884         228,025            4,850
   224                   88,078         235,016           21,760      Dollar Store
   225                  597,696         536,795          119,489      Group Health Cooperative
   226                  109,960         242,804           11,987      Rubios Baja Grill
   227                    4,995         244,755                       Silver Diner Development, Inc.
------------------------------------------------------------------------------------------------------------------------------------
   228                   57,912         229,862           18,713      IHC
   229                  125,489         279,274           16,157      Panera Bread
   230                   93,374         227,922           14,064      The City & County of San Francisco - Dept. of Public Health
   231                   48,073         216,762            9,753      Falafel King
   232                   59,585         221,200           10,343      Granite Shield Counter Tops (end cap)
------------------------------------------------------------------------------------------------------------------------------------
   233                  418,489         276,974            9,485
   234                  144,954         238,963           15,113
   235                   82,318         223,224           18,873      Against all Odds
   236                   81,740         248,404            5,270      Parking Company of America
   237                    7,667         191,146           10,550      United States Postal Service
------------------------------------------------------------------------------------------------------------------------------------
   238                  202,787         246,733           15,000
   239                    7,399         220,517           18,728      Health & Education Services, Inc.
   240                   68,506         192,749           20,583      Ace Hardware
   241                   53,379         216,934            9,453      Office Max
   242                   61,019         178,971           15,407      Chicago Title Insurance Co
------------------------------------------------------------------------------------------------------------------------------------
   243                  149,127         184,068           15,745      Public Service Lamp Corp.
   244                  162,392         168,283           11,232
   245                   38,201         161,827           11,961      Yummy Foods, LLC
   246                  129,920         166,435            5,040
   247                   22,183         181,101           15,939      Rocky Mtn. Pies, LLC
------------------------------------------------------------------------------------------------------------------------------------
   248                  112,618         184,947            7,792
   249                    8,419         250,298           12,256      Eckerd Corporation
   250                   93,503         179,773            4,457      National Tire & Battery
   251                   59,558         169,962           10,234      Mattress Giant
   252                   93,841         152,753            6,168
------------------------------------------------------------------------------------------------------------------------------------
   253                   84,756         154,648            8,293      G-Will Liquors
   254                   68,805         149,584            6,857      Bank of the West
   255                  116,402         136,560           15,795
   256                   85,368         136,375            4,682
   257                   38,833         119,912            9,952      Quality Electrical Co.
------------------------------------------------------------------------------------------------------------------------------------
   258                   53,382         117,558            2,340
   259                    2,222         105,763            3,105      AutoZone West, Inc.
   260                   38,266         101,227           14,190      U.S.A Dept of Vet. Affairs
   261                   48,695         100,446            3,876
   262                   36,346          97,026           11,224      ADT Security Service, Inc.
------------------------------------------------------------------------------------------------------------------------------------
   263                   22,950          87,273            4,866      The Sherwin-Williams Co.
   264                   32,548          81,410            4,042


                          LEASE                                                                             LEASE
   ID             SF    EXPIRATION    2ND LARGEST TENANT (7)                                        SF    EXPIRATION
------------------------------------------------------------------------------------------------------------------------

    1
   1-a       118,734    1/31/2017     Fiserv Solutions, Inc.                                    93,557    6/30/2012
   1-b       270,126    3/31/2012     Charles Schwab & Co., Inc.                                87,563    3/31/2009
   1-c        67,737    10/31/2016    Hartford Fire Insurance Com                               64,865    4/30/2011
   1-d        72,328    10/31/2011    BPB America, Inc.                                         35,771    8/31/2017
------------------------------------------------------------------------------------------------------------------------
   1-e       153,783    3/31/2016     Newspaper Holdings, Inc.                                  28,095    10/15/2009
   1-f        67,165    12/31/2011    Swift, Currie, McGhee & Hiers, LLP                        49,907    12/31/2015
   1-g        52,443    2/28/2029     AmStar Theatre                                            48,903    10/31/2023
   1-h        73,180    3/31/2012     HealthPlan Services, Inc.                                 54,362    3/31/2012
   1-i       198,085    7/31/2012     Nature's Table Cafe                                        1,500    7/31/2012
------------------------------------------------------------------------------------------------------------------------
   1-j        44,228    11/30/2014    Faulkner University                                       29,277    12/31/2009
   1-k        44,782    5/31/2010     Northstar Communications Group                            27,538    10/31/2007
   1-l        38,983    4/30/2013     BayCare Health System, Inc.                               32,201    10/31/2016
   1-m        33,294    1/31/2010     Gaines Wolter & Kinney PC                                 16,272    4/30/2015
   1-n        30,133    4/30/2016     Cracker Barrel Old Country Store, Inc.                    10,000    6/30/2015
------------------------------------------------------------------------------------------------------------------------
   1-o        60,613    11/30/2015    Hilb, Rogal & Hamilton of Alab                            30,278    10/31/2007
   1-p        24,442    4/30/2012     Peak Fitness V, LLC                                       20,919    8/31/2008
   1-q        24,922    2/14/2008     Grower, Ketcham, Rutherford, P.A.                         17,431    5/31/2014
   1-r        87,066    6/30/2011
   1-s        16,068    5/31/2015     McGriff, Seibels & Williams                               15,964    7/31/2009
------------------------------------------------------------------------------------------------------------------------
    2        259,432    9/30/2019     KPMG LLP                                                 132,170    11/30/2008
    3
   3-a
   3-b
   3-c
------------------------------------------------------------------------------------------------------------------------
   3-d
   3-e
   3-f
   3-g
   3-h
------------------------------------------------------------------------------------------------------------------------
   3-i
   3-j
   3-k
   3-l
   3-m
------------------------------------------------------------------------------------------------------------------------
   3-n
   3-o
   3-p
   3-q
   3-r
------------------------------------------------------------------------------------------------------------------------
   3-s
   3-t
   3-u
   3-v
   3-w
------------------------------------------------------------------------------------------------------------------------
   3-x
   3-y
   3-z
  3-aa
  3-ab
------------------------------------------------------------------------------------------------------------------------
  3-ac
  3-ad
  3-ae
  3-af
  3-ag
------------------------------------------------------------------------------------------------------------------------
  3-ah
  3-ai
  3-aj
  3-ak
  3-al
------------------------------------------------------------------------------------------------------------------------
  3-am
  3-an
  3-ao
  3-ap
  3-aq
------------------------------------------------------------------------------------------------------------------------
  3-ar
  3-as
  3-at
  3-au
  3-av
------------------------------------------------------------------------------------------------------------------------
  3-aw
  3-ax
  3-ay
  3-az
  3-ba
------------------------------------------------------------------------------------------------------------------------
  3-bb
  3-bc
  3-bd
  3-be
  3-bf
------------------------------------------------------------------------------------------------------------------------
  3-bg
  3-bh
  3-bi
  3-bj
  3-bk
------------------------------------------------------------------------------------------------------------------------
  3-bl
  3-bm
  3-bn
  3-bo
  3-bp
------------------------------------------------------------------------------------------------------------------------
  3-bq
  3-br
  3-bs
  3-bt
  3-bu
------------------------------------------------------------------------------------------------------------------------
  3-bv
  3-bw
  3-bx
  3-by
  3-bz
------------------------------------------------------------------------------------------------------------------------
  3-ca
    4        126,992    6/30/2017     LeBoeuf Lamb Greene                                      113,595    6/30/2023
    5         35,253    8/31/2019     Global Crossing Telecom                                   20,587    8/31/2015
    6        135,575    8/31/2027
    7
------------------------------------------------------------------------------------------------------------------------
   7-a
   7-b
   7-c
    8
   8-a        65,000    9/30/2021     Goody's Family Clothing                                   35,000    8/31/2010
------------------------------------------------------------------------------------------------------------------------
   8-b        55,580    4/30/2014
   8-c        49,429    4/30/2009
    9
   10        215,324    7/31/2010     Qwest Communications Corporation                         166,034    8/31/2020
   11         30,186    1/31/2013     Bally's Total Fitness                                     27,216    5/31/2017
------------------------------------------------------------------------------------------------------------------------
   12        110,915    2/28/2019     Sears Paint and Hardware                                  20,640    11/30/2011
   13         52,661    4/30/2010     TCI Marketing                                             52,313    7/31/2010
   14
  14-a        17,233    7/31/2016     Dialysis Corporation                                      13,507    10/31/2012
  14-b        22,897    11/30/2011    Bingaman, Hess, Coblentz                                   7,901    2/28/2011
------------------------------------------------------------------------------------------------------------------------
  14-c        16,471    5/31/2010     Johnson Controls                                           7,435    9/30/2007
  14-d        20,424    6/30/2009     Liberty Mutual Insurance                                  19,646    11/30/2009
  14-e         4,214    4/30/2010     AFLAC                                                      4,125    1/31/2011
   15
   16         50,000    1/31/2013     OfficeMax Inc                                             26,157    7/31/2008
------------------------------------------------------------------------------------------------------------------------
   17         17,352    9/30/2008     NHN, Inc                                                  16,410    11/30/2007
   18
   19         55,831    9/30/2008     Durham Jones & Pinegar, P.C.                              38,746    12/31/2014
   20        101,128    12/31/2021    Sears                                                     63,236     4/8/2010
   21         13,116    9/30/2014     Southwest Family Medicine                                 10,597    12/31/2021
------------------------------------------------------------------------------------------------------------------------
   22        772,072    6/30/2016
   23
   24
   25
   26
------------------------------------------------------------------------------------------------------------------------
  26-a
  26-b
  26-c
  26-d
  26-e
------------------------------------------------------------------------------------------------------------------------
  26-f
  26-g
  26-h        14,900    8/31/2008     ProSource of Lexington                                     9,000    3/31/2009
  26-i         8,250    9/30/2019
  26-j
------------------------------------------------------------------------------------------------------------------------
   27
   28         42,112    2/22/2009     Ben Franklin                                              20,000    6/30/2010
   29         16,288    2/28/2015     Valley Radiologists Ltd                                    7,739    6/30/2015
   30         26,655    5/31/2016     Elias, Matz, Tiernan & Herrick LLP                        11,838    6/30/2010
   31         46,954    8/31/2026     Bank of America (ground lease)**                           4,500    10/31/2026
------------------------------------------------------------------------------------------------------------------------
   32
   33         24,066    9/30/2013     Parkway Surgery Center                                    15,910    9/30/2013
   34         77,000    12/31/2023    Gordmans                                                  55,695    3/31/2013
   35         71,023    6/30/2032
   36          6,650    7/31/2009     Midtown International Theater Festival                     6,600    8/31/2008
------------------------------------------------------------------------------------------------------------------------
   37         24,890    1/31/2012     Joann Fabrics                                             14,600    1/31/2010
   38         15,400    7/31/2013     Walgreens                                                 12,735    6/30/2051
   39         18,808
  39-a         5,400    6/30/2022
  39-b         4,644    6/30/2022
------------------------------------------------------------------------------------------------------------------------
  39-c         4,264    6/30/2022
  39-d         4,500    6/30/2022
   40         50,000    10/31/2025    Lifestyle Family Fitness                                  35,230    2/29/2016
   41         15,273    1/31/2022     Simon Medical Imaging                                      5,530    9/30/2016
   42         23,033    10/31/2016    Indigo Grill                                               7,676    4/30/2026
------------------------------------------------------------------------------------------------------------------------
   43         80,450    9/30/2011     Atlanta Institute of Music                                24,425    4/26/2017
   44        320,732    5/31/2019
   45         75,224    12/31/2012
   46        113,215    5/10/2011
   47         37,163    1/31/2012     GSA (IRS)                                                 16,044    10/31/2012
------------------------------------------------------------------------------------------------------------------------
   48
   49
   50
   51         18,600    11/30/2011    Rite Aid                                                  14,400    12/31/2020
   52         21,164    4/30/2017     Ehrhardt Keefe Steiner & Hottn                            12,344    5/31/2012
------------------------------------------------------------------------------------------------------------------------
   53        100,000    12/31/2009    BKM Enterprises                                           27,525    12/31/2010
   54         66,316    4/30/2020
   55         30,116    1/31/2012     Bed Bath & Beyond                                         28,006    1/31/2017
   56         34,840    3/31/2014     Copenhagen Designs                                        15,806    4/30/2010
   57         28,986    3/31/2009     Republic Mrtg                                             10,895    1/31/2008
------------------------------------------------------------------------------------------------------------------------
   58
   59         44,381    5/31/2022
   60          3,627    7/31/2016     Bestford USA Inc.                                          3,400    6/30/2017
   61         30,000    5/31/2013     Kodeo's Communications, Inc.                              18,000    8/31/2009
   62
------------------------------------------------------------------------------------------------------------------------
   63         94,460    4/30/2013     Giant Eagle                                               83,876    3/31/2013
   64
   65
   66
   67        108,600    12/31/2009
------------------------------------------------------------------------------------------------------------------------
   68         93,800    6/30/2012
   69
   70
   71         61,500    8/31/2027     Petco                                                     12,000    1/31/2012
   72        171,138     1/4/2022
------------------------------------------------------------------------------------------------------------------------
   73
   74         11,460    6/30/2008     Happy Harry's Inc.                                        10,900    10/31/2014
   75
  75-a         4,265       MTM        Cato Academy of Dance                                      4,075    6/30/2011
  75-b        13,210    3/31/2009     SpotLight Studio of Dan                                    3,110    7/31/2008
------------------------------------------------------------------------------------------------------------------------
  75-c         6,500    3/31/2009     Pasadena Child Care                                        6,500    2/28/2010
   76
   77
   78          7,680    4/14/2011     PPG/Porter Paints                                          4,250    4/30/2016
   79         16,000    8/31/2025     Wachovia Bank                                              3,200    3/31/2017
------------------------------------------------------------------------------------------------------------------------
   80
   81
   82
  82-a
  82-b
------------------------------------------------------------------------------------------------------------------------
   83         80,000    1/31/2015     Community Market                                          39,219    1/31/2027
   84         97,298    11/30/2028    Trader Joe's Company                                      14,200    3/31/2012
   85         22,530    1/31/2011     Northwest Kidney Centers                                   8,606    5/31/2017
   86         34,693    2/28/2011     CSK Auto Inc. (Kragen Auto)                                5,600    5/31/2014
   87        124,274     6/1/2022     Pioneer Packing, Inc.                                     45,000     6/1/2022
------------------------------------------------------------------------------------------------------------------------
   88
   89
   90         30,187    1/31/2015     Office Depot                                              21,832    2/28/2018
   91         20,379    2/28/2021     SA Endoscopy                                               8,834    1/31/2017
   92
------------------------------------------------------------------------------------------------------------------------
  92-a        23,757    4/30/2009     CorVel Corporation                                        12,528    12/31/2007
  92-b        45,261    8/31/2016     Norlight Telecommunications Inc.                          10,039    9/30/2011
   93         54,322    3/31/2015     Washington Mutual                                          4,200    11/30/2011
   94
  94-a        47,935    8/31/2011
------------------------------------------------------------------------------------------------------------------------
  94-b        44,800    2/28/2011
   95          4,908     4/1/2011     Chicago Title Company                                      4,800    6/24/2009
   96         38,093    6/30/2016
   97
   98         13,771    4/30/2027     Orthopods                                                 13,381     1/1/2017
------------------------------------------------------------------------------------------------------------------------
   99
   100
  100-a       16,911    8/31/2009     Commercial Interiors                                      10,497       MTM
  100-b        2,242    7/31/2008     Anderson, Davis & Associates                               2,130    4/30/2008
  100-c        3,600       MTM        Laminate Floors and More                                   2,400    9/30/2007
------------------------------------------------------------------------------------------------------------------------
  100-d        2,071    10/31/2008    Arundel Improvements                                       1,287    2/28/2008
   101
   102        10,116    9/30/2012     Fieldstone Communities, Inc.                               9,310    10/31/2008
   103
   104
------------------------------------------------------------------------------------------------------------------------
   105        30,000    10/31/2010    T-Mobile                                                  15,160    5/31/2017
   106
   107
   108
   109        80,041    3/31/2012
------------------------------------------------------------------------------------------------------------------------
   110        14,400    3/30/2012     RE/MAX                                                     4,400    2/28/2010
   111        75,000    6/30/2017
   112        22,000    9/30/2011     Ironwood Liquor                                            3,800    6/30/2017
   113
   114
------------------------------------------------------------------------------------------------------------------------
   115        31,294    12/31/2011    Genzyme Corp                                              19,226    5/31/2015
   116        29,692    7/31/2013     Dollar Tree (sublease)                                    14,682    4/30/2030
   117
   118
  118-a        6,130    7/31/2012     Primary Care of Western NY                                 5,560    5/31/2012
------------------------------------------------------------------------------------------------------------------------
  118-b        3,117    7/31/2010     Dr. Buscaglia                                              3,028       MTM
  118-c        4,725    6/30/2014     Spotted Giraffe                                            3,830    11/30/2010
  118-d
   119        55,700    2/28/2032
   120        32,020    5/31/2014
------------------------------------------------------------------------------------------------------------------------
   121
  121-a        5,414    8/31/2009     Sun Builders Company                                       5,183    12/31/2009
  121-b        7,489    6/30/2008     Deep Sea Development Services, Inc.                        5,742    8/31/2013
   122
   123        13,972     2/9/2027     Starbucks                                                  1,800     4/9/2017
------------------------------------------------------------------------------------------------------------------------
   124
   125        26,065    1/31/2016     Salvation Army                                            25,515    9/30/2009
   126
   127
   128
------------------------------------------------------------------------------------------------------------------------
   129        23,838    7/31/2010     Goodyear Tire and Rubber Comp.                            18,735    6/30/2012
   130        20,800    4/30/2009     Timothy's of Newark                                        8,424    12/31/2015
   131
   132
  132-a       14,564    1/31/2027
------------------------------------------------------------------------------------------------------------------------
  132-b       14,600    1/31/2027
  132-c       14,738    7/31/2027
   133         7,547    9/30/2013     San Ramon Lighting                                         3,131    6/30/2010
   134        12,515    12/31/2014    Hard Rock Cafe International                               7,967    3/13/2014
   135        15,700    6/30/2015     First Mercury Financial                                   14,830    4/30/2014
------------------------------------------------------------------------------------------------------------------------
   136
   137
   138
   139         7,020    3/31/2016     Kinko's                                                    4,900    8/24/2010
   140           680       MTM        Attaboy Productions                                          650     1/1/2008
------------------------------------------------------------------------------------------------------------------------
   141
   142
   143        30,358     4/6/2016
   144         3,500    9/30/2011     Leslie's Swimming Pools                                    2,800    7/21/2008
   145        14,908    12/31/2009    VECO                                                       7,319    8/31/2008
------------------------------------------------------------------------------------------------------------------------
   146        10,261    1/31/2012     Texas Tech University Health S                             8,448    2/28/2010
   147         2,974    11/30/2016    Rubio's Fish Tacos                                         2,400    9/30/2016
   148
   149        37,335    11/30/2008    Busch's Inc                                               10,220    11/30/2008
   150       100,500    6/30/2011
------------------------------------------------------------------------------------------------------------------------
   151
   152         4,794    4/30/2010     Logan Simpson Design                                       4,769    2/28/2012
   153        29,800    10/31/2025
   154         3,850    12/31/2011    Beacon Medical Realty Advisors, L.L.C.                     3,462    1/31/2013
   155
------------------------------------------------------------------------------------------------------------------------
   156
   157        43,000    9/30/2012     A Technological Advantage, Inc.                           11,000    2/28/2011
   158         5,666    8/31/2010     Seriosity, Inc                                             5,648    2/29/2008
   159        24,315    1/31/2016     Books-A-Million, Inc.                                     15,746    1/31/2016
   160        28,368    2/28/2010     Mugahat Enterprises                                        9,646    3/31/2011
------------------------------------------------------------------------------------------------------------------------
   161
  161-a       10,796    12/31/2008    Tuesday Morning                                            6,000    7/15/2009
  161-b        2,500    2/28/2008     Christina Josephs Salon                                    2,432    3/31/2009
   162         8,098    5/31/2013     ICI Paints                                                 3,516    3/31/2010
   163        15,064    6/11/2012     Century 21 Advantage Gold                                  7,077     8/7/2016
------------------------------------------------------------------------------------------------------------------------
   164        78,000    4/17/2022
   165        11,180    3/31/2027
   166        11,180    1/31/2027
   167       110,600    3/15/2010     Sitco Lumber Co.                                          90,000    9/30/2016
   168         9,450     4/9/2009     Studiobecker                                               7,700    3/31/2012
------------------------------------------------------------------------------------------------------------------------
   169        13,905    3/31/2021
   170        16,310    5/31/2008     Oxford Construction - storage                             10,000       MTM
   171        31,570    12/31/2012
   172        18,693    3/31/2013
   173
------------------------------------------------------------------------------------------------------------------------
   174        17,272    2/28/2027
   175        17,272    2/28/2027
   176
   177        11,180    1/31/2027
   178        64,817    7/31/2025     FCN Bank - Ring Road                                      57,325    3/30/2027
------------------------------------------------------------------------------------------------------------------------
   179         6,050    12/31/2018    Golden One Credit Union                                    5,611    12/31/2009
   180         6,400    2/28/2014     Pet Supplies Plus                                          6,400    10/31/2007
   181         4,022    4/30/2008     Body Image Physical Therapy                                2,792    4/30/2012
   182        25,000    12/31/2009    Wise Construction Corporation                             15,000    6/30/2022
   183         3,200    3/31/2009     Planet Sushi, LLC                                          2,000    5/31/2016
------------------------------------------------------------------------------------------------------------------------
   184
   185         4,000    4/30/2026     Smile Thai, Inc.                                           4,000    11/30/2011
   186        23,500    1/31/2015     Party City                                                13,000    1/31/2009
   187        33,761    11/30/2009    Maricopa County Vital Record                              11,294    1/31/2011
   188        13,260    8/15/2019
------------------------------------------------------------------------------------------------------------------------
   189        14,564    9/30/2026
   190        16,708    1/31/2019
   191
   192        11,180    11/15/2026
   193         7,586    5/31/2017     MDL Group                                                  7,061    5/31/2017
------------------------------------------------------------------------------------------------------------------------
   194
   195        26,774
  195-a        3,424    12/31/2023
  195-b        7,370    8/27/2026
  195-c        7,980    3/31/2019
------------------------------------------------------------------------------------------------------------------------
  195-d        8,000     5/3/2021
   196         4,911    10/21/2015    Buzz                                                       2,079    1/14/2016
   197         2,495    8/31/2008     M.T.O Holistic Health Center                               2,494    4/30/2008
   198         1,900    6/30/2016     Ritz Lounge (Second Floor)                                 1,200    6/30/2016
   199        36,000    12/31/2023
------------------------------------------------------------------------------------------------------------------------
   200        12,000       MTM        RC Plus                                                   12,000    9/30/2010
   201         4,876    7/31/2011     Parker Paint                                               3,059    3/31/2012
   202        45,639    5/31/2017
   203        14,238    7/31/2022     Penntex Construction                                       4,880    7/31/2022
   204         6,174    2/28/2021     CMA Engineers, Inc.                                        3,779    4/30/2008
------------------------------------------------------------------------------------------------------------------------
   205
  205-a       25,950    1/31/2012
  205-b       12,460    9/30/2009     Advanced Composite Tooling                                11,108    12/31/2007
   206
   207        11,229    4/30/2016     Qdoba                                                      2,411    5/31/2011
------------------------------------------------------------------------------------------------------------------------
   208        58,900    3/31/2008     Fitzpak, Inc                                              37,000    5/31/2009
   209        47,983     Various      R.T. Wolfenden Co.                                         5,500    6/30/2019
   210         5,937    12/31/2009    Harborside Admin Services, LLC                             4,035    6/30/2009
   211        14,196    1/31/2008     Monarca Countertops                                        7,540    3/31/2010
   212        29,776    11/30/2014
------------------------------------------------------------------------------------------------------------------------
   213         3,282    10/31/2011    Children's Bureau                                          2,748    9/30/2008
   214         4,000    6/30/2012     Scrambler Marie's Breakfast                                3,800    6/30/2017
   215        14,466    6/30/2008     Gamestop                                                  11,712    2/14/2012
   216        19,091    12/31/2015
   217
------------------------------------------------------------------------------------------------------------------------
   218        13,400    1/31/2011     Total Roofing, Inc.                                        6,612    5/31/2020
   219        18,000    3/31/2022
   220        14,024    12/31/2010    Eppstein Uhen Architects, Inc.                             9,316    3/31/2027
   221        35,587    12/31/2024
   222         2,252    11/30/2011    Starbucks                                                  1,849    11/1/2016
------------------------------------------------------------------------------------------------------------------------
   223
   224         6,388    6/30/2011     Laserfax Inc/Abacus Office Solutions                       4,084    9/30/2007
   225        13,826    3/31/2011     Putnam Collins Scott Assoc, Inc                           10,882    4/30/2009
   226         2,000    6/30/2010     Papa John's Pizza                                          1,400    8/31/2012
   227         5,600    2/29/2012
------------------------------------------------------------------------------------------------------------------------
   228         3,254     1/1/2008     Cafe El Lago                                               2,280     6/1/2009
   229         5,099    11/30/2014    Chipotle                                                   2,529    10/31/2014
   230        13,000    6/30/2012
   231         2,400    5/15/2009     PQ Westwood d/b/a Le Pain Quot                             1,400    11/8/2014
   232         3,400    3/31/2012     JPC Construction (end cap)                                 1,984    5/24/2012
------------------------------------------------------------------------------------------------------------------------
   233
   234
   235        13,835    3/31/2012     Man B & W Diesel                                          11,351    6/30/2016
   236        43,856    9/30/2021
   237         6,903    2/28/2018
------------------------------------------------------------------------------------------------------------------------
   238
   239        26,100    5/14/2022
   240        19,472    2/28/2022     Landmark Services Cooperative- Offices                     5,568    12/31/2007
   241        23,504    8/31/2015
   242         6,240    3/31/2011     Arizona Land  & Ranches                                    2,380    9/30/2011
------------------------------------------------------------------------------------------------------------------------
   243        12,650    4/30/2008     SR Components                                             10,000    4/30/2027
   244
   245         4,583    2/23/2009     Innovations Successful Salon                               2,038    11/30/2011
   246
   247        35,890    10/31/2012
------------------------------------------------------------------------------------------------------------------------
   248
   249        11,200    8/24/2018
   250         8,064    2/28/2032
   251         4,500    9/30/2011     Hot Rayz                                                   3,000    4/28/2017
   252
------------------------------------------------------------------------------------------------------------------------
   253         6,150    11/30/2012    Neptune cafe                                               2,500    12/31/2015
   254         3,480    3/14/2012     Contra Costa                                               1,620    2/28/2009
   255
   256
   257         8,365    5/31/2008     ANCA Electrical                                            6,325    7/31/2008
------------------------------------------------------------------------------------------------------------------------
   258
   259         5,400    5/31/2017
   260        12,000    9/30/2014
   261
   262        12,000    5/31/2012
------------------------------------------------------------------------------------------------------------------------
   263         5,200    2/28/2017
   264


                                                                                             LEASE              PERCENT
   ID     3RD LARGEST TENANT (7)                                                     SF    EXPIRATION            LEASED
------------------------------------------------------------------------------------------------------------------------

    1                                                                                                             93.9%
   1-a    American Pioneer Life Ins. Co.                                         62,931     9/30/2015             84.5%
   1-b                                                                                                           100.0%
   1-c    Bank of New York                                                       62,893     7/31/2011             98.2%
   1-d    Checkers "Dark"                                                        22,649     2/29/2008             97.3%
------------------------------------------------------------------------------------------------------------------------
   1-e    Ceridian Corp-Arbitron                                                 23,427     6/30/2011             99.7%
   1-f    Ashe, Rafuse & Hill, LLP                                               27,996     2/28/2011             91.5%
   1-g    Colonial Properties Trust                                              11,144    10/31/2009             96.4%
   1-h    State of Florida/Attorney General                                      40,943     3/14/2013             99.6%
   1-i                                                                                                           100.0%
------------------------------------------------------------------------------------------------------------------------
   1-j    Progressive Insurance Company                                          24,234     7/31/2009             93.6%
   1-k    Intermark Group, Inc.                                                  25,843     9/30/2013             99.3%
   1-l    Brown & Brown, Inc.                                                    16,193     3/14/2010             98.8%
   1-m    Nexity Financial                                                       15,499        MTM                99.2%
   1-n    Fox & Hound Pub & Grille                                                9,000     5/31/2015             98.3%
------------------------------------------------------------------------------------------------------------------------
   1-o    Colonial Properties Trust                                              20,431     7/31/2009             84.7%
   1-p    Metrocities Mortgage, LLC                                              11,951     5/31/2009             81.7%
   1-q    Avaya, Inc.                                                            15,299     5/31/2009             77.3%
   1-r                                                                                                           100.0%
   1-s    Attenta, Inc.                                                          15,439     7/31/2009             90.7%
------------------------------------------------------------------------------------------------------------------------
    2     Mayer, Brown, Rowe & Maw LLP                                           75,424     2/28/2016             94.3%
    3                                                                                                             61.5%
   3-a                                                                                                            67.4%
   3-b                                                                                                            71.2%
   3-c                                                                                                            68.2%
------------------------------------------------------------------------------------------------------------------------
   3-d                                                                                                            75.9%
   3-e                                                                                                            60.6%
   3-f                                                                                                            70.1%
   3-g                                                                                                            59.3%
   3-h                                                                                                            58.1%
------------------------------------------------------------------------------------------------------------------------
   3-i                                                                                                            76.3%
   3-j                                                                                                            60.5%
   3-k                                                                                                            74.4%
   3-l                                                                                                            54.1%
   3-m                                                                                                            64.8%
------------------------------------------------------------------------------------------------------------------------
   3-n                                                                                                            69.8%
   3-o                                                                                                            60.4%
   3-p                                                                                                            60.0%
   3-q                                                                                                            63.4%
   3-r                                                                                                            63.1%
------------------------------------------------------------------------------------------------------------------------
   3-s                                                                                                            62.7%
   3-t                                                                                                            82.1%
   3-u                                                                                                            70.8%
   3-v                                                                                                            73.5%
   3-w                                                                                                            73.1%
------------------------------------------------------------------------------------------------------------------------
   3-x                                                                                                            67.6%
   3-y                                                                                                            65.6%
   3-z                                                                                                            72.3%
  3-aa                                                                                                            67.4%
  3-ab                                                                                                            65.8%
------------------------------------------------------------------------------------------------------------------------
  3-ac                                                                                                            55.2%
  3-ad                                                                                                            54.4%
  3-ae                                                                                                            69.8%
  3-af                                                                                                            64.9%
  3-ag                                                                                                            56.3%
------------------------------------------------------------------------------------------------------------------------
  3-ah                                                                                                            65.1%
  3-ai                                                                                                            64.5%
  3-aj                                                                                                            67.4%
  3-ak                                                                                                            64.6%
  3-al                                                                                                            62.5%
------------------------------------------------------------------------------------------------------------------------
  3-am                                                                                                            67.5%
  3-an                                                                                                            60.4%
  3-ao                                                                                                            70.7%
  3-ap                                                                                                            65.4%
  3-aq                                                                                                            61.4%
------------------------------------------------------------------------------------------------------------------------
  3-ar                                                                                                            58.7%
  3-as                                                                                                            79.4%
  3-at                                                                                                            63.5%
  3-au                                                                                                            61.6%
  3-av                                                                                                            53.0%
------------------------------------------------------------------------------------------------------------------------
  3-aw                                                                                                            60.8%
  3-ax                                                                                                            54.3%
  3-ay                                                                                                            51.6%
  3-az                                                                                                            62.7%
  3-ba                                                                                                            53.3%
------------------------------------------------------------------------------------------------------------------------
  3-bb                                                                                                            64.1%
  3-bc                                                                                                            43.6%
  3-bd                                                                                                            56.4%
  3-be                                                                                                            62.6%
  3-bf                                                                                                            56.3%
------------------------------------------------------------------------------------------------------------------------
  3-bg                                                                                                            64.2%
  3-bh                                                                                                            57.5%
  3-bi                                                                                                            65.1%
  3-bj                                                                                                            61.5%
  3-bk                                                                                                            49.1%
------------------------------------------------------------------------------------------------------------------------
  3-bl                                                                                                            52.6%
  3-bm                                                                                                            53.5%
  3-bn                                                                                                            76.8%
  3-bo                                                                                                            56.0%
  3-bp                                                                                                            54.5%
------------------------------------------------------------------------------------------------------------------------
  3-bq                                                                                                            50.6%
  3-br                                                                                                            54.1%
  3-bs                                                                                                            57.5%
  3-bt                                                                                                            56.5%
  3-bu                                                                                                            56.3%
------------------------------------------------------------------------------------------------------------------------
  3-bv                                                                                                            54.1%
  3-bw                                                                                                            52.8%
  3-bx                                                                                                            39.0%
  3-by                                                                                                            64.0%
  3-bz                                                                                                            42.5%
------------------------------------------------------------------------------------------------------------------------
  3-ca                                                                                                            48.4%
    4     BP Corporation                                                         31,091    10/31/2017             92.4%
    5     Sprint Communications Co., L.P.                                        17,517     4/30/2010             94.2%
    6                                                                                                            100.0%
    7                                                                                                             72.2%
------------------------------------------------------------------------------------------------------------------------
   7-a                                                                                                            77.9%
   7-b                                                                                                            79.2%
   7-c                                                                                                            55.5%
    8                                                                                                             98.4%
   8-a    TJ Maxx                                                                30,300     8/31/2010             97.8%
------------------------------------------------------------------------------------------------------------------------
   8-b                                                                                                           100.0%
   8-c                                                                                                           100.0%
    9                                                                                                             99.5%
   10     AMFM Operating, Inc.                                                  121,356     9/30/2022             94.7%
   11     Gart Sports                                                            25,377     1/31/2013             93.8%
------------------------------------------------------------------------------------------------------------------------
   12     Psychological Corporation                                              19,440        MTM                66.5%
   13     Dollar Thrify Auto Group                                               28,858    11/30/2008             88.1%
   14                                                                                                             91.3%
  14-a    Merrill Lynch                                                          11,295     5/30/2015             93.2%
  14-b    Stanford Feinberg                                                       7,036     7/31/2013             92.3%
------------------------------------------------------------------------------------------------------------------------
  14-c    Trader Publishing Company                                               4,846    10/31/2011             91.1%
  14-d    Express Financial Service                                               6,693    12/31/2009             97.1%
  14-e    Penn Live, LLC                                                          3,325     7/31/2012             70.2%
   15                                                                                                             96.2%
   16     TJX Companies Inc.                                                     25,200     1/31/2009             94.8%
------------------------------------------------------------------------------------------------------------------------
   17     HQ Global Workplace                                                    15,233     8/30/2011             95.1%
   18                                                                                                             72.8%
   19     Salt Lake Film Society                                                 22,482     4/30/2011             97.0%
   20     TJ Maxx                                                                28,250     5/31/2016             98.7%
   21     Hospital Development of West Phoenix, Inc.                              8,118     7/21/2013            100.0%
------------------------------------------------------------------------------------------------------------------------
   22                                                                                                            100.0%
   23                                                                                                             63.3%
   24                                                                                                             74.5%
   25                                                                                                             95.8%
   26                                                                                                             85.3%
------------------------------------------------------------------------------------------------------------------------
  26-a                                                                                                            85.4%
  26-b                                                                                                            93.8%
  26-c                                                                                                            70.8%
  26-d                                                                                                            96.6%
  26-e                                                                                                            88.5%
------------------------------------------------------------------------------------------------------------------------
  26-f                                                                                                            92.8%
  26-g                                                                                                            83.5%
  26-h    Unifirst Corp.                                                          6,360    10/31/2009             80.2%
  26-i                                                                                                           100.0%
  26-j                                                                                                            84.9%
------------------------------------------------------------------------------------------------------------------------
   27                                                                                                             90.3%
   28     The A. Team, LLC                                                       13,600    11/30/2010             97.4%
   29     Spooner Physical Therapy                                                6,729     1/31/2016             79.6%
   30     International Economic Development Council                              7,426     7/31/2010             98.0%
   31     Cingular Wireless                                                       2,709    12/31/2011             91.3%
------------------------------------------------------------------------------------------------------------------------
   32                                                                                                             86.3%
   33     GV OBGYN L.L.P.                                                         5,655     7/31/2009             92.5%
   34     24 Hour Fitness                                                        17,500     4/30/2020            100.0%
   35                                                                                                            100.0%
   36     AJ Industries, LLC                                                      5,810     6/30/2009             97.3%
------------------------------------------------------------------------------------------------------------------------
   37     The Dollar Tree Store                                                  13,200     3/31/2010             90.3%
   38     Medical and Health Research Association of New York City, Inc.          4,216     1/31/2016             95.6%
   39                                                                                                            100.0%
  39-a                                                                                                           100.0%
  39-b                                                                                                           100.0%
------------------------------------------------------------------------------------------------------------------------
  39-c                                                                                                           100.0%
  39-d                                                                                                           100.0%
   40     Eckerd                                                                  8,640     9/30/2009             88.3%
   41     Southwest Family Medicine                                               5,357     1/31/2022            100.0%
   42     Alamo Title                                                             5,542     4/30/2012             80.6%
------------------------------------------------------------------------------------------------------------------------
   43     Pitney Bowes, Inc.                                                     13,950     2/13/2012             92.9%
   44                                                                                                            100.0%
   45                                                                                                            100.0%
   46                                                                                                            100.0%
   47     Compass Bank                                                            9,041    12/31/2009             91.3%
------------------------------------------------------------------------------------------------------------------------
   48                                                                                                             90.7%
   49                                                                                                            100.0%
   50                                                                                                             76.0%
   51     Trader Joes                                                            12,050     1/31/2016             94.8%
   52     AMG National Trust                                                      7,539     4/30/2012            100.0%
------------------------------------------------------------------------------------------------------------------------
   53     World Wrestling Entertainment                                          18,209    12/31/2011             99.1%
   54                                                                                                            100.0%
   55     Michael's Stores                                                       23,752    12/31/2011            100.0%
   56     MOR Furniture For Less                                                 14,299     5/31/2009             97.7%
   57     Western Alliance                                                       10,158        MTM                95.6%
------------------------------------------------------------------------------------------------------------------------
   58                                                                                                             55.3%
   59                                                                                                            100.0%
   60                                                                                                             74.5%
   61     GEO Global Partners                                                    15,000     4/30/2010            100.0%
   62                                                                                                             68.2%
------------------------------------------------------------------------------------------------------------------------
   63     Dollar General                                                          7,857     2/28/2010            100.0%
   64                                                                                                             98.4%
   65                                                                                                             72.3%
   66                                                                                                             70.9%
   67                                                                                                            100.0%
------------------------------------------------------------------------------------------------------------------------
   68                                                                                                            100.0%
   69                                                                                                             90.5%
   70                                                                                                             75.6%
   71     Subway                                                                  1,200    11/30/2010            100.0%
   72                                                                                                            100.0%
------------------------------------------------------------------------------------------------------------------------
   73                                                                                                             68.8%
   74     Eric Aber and Sasha Temko Aber dba Home Grown Cafe                      4,875     1/31/2010            100.0%
   75                                                                                                             97.7%
  75-a    Arnold Service Center                                                   3,775     9/30/2008             95.7%
  75-b    Chesapeake Furnishings                                                  2,950     9/30/2007            100.0%
------------------------------------------------------------------------------------------------------------------------
  75-c    Fifer's Seafood                                                         3,900     5/31/2012            100.0%
   76                                                                                                             75.6%
   77                                                                                                             93.2%
   78     Ybor Cigars & Spirits                                                   4,000     1/31/2012             96.6%
   79     Bark                                                                    3,200     5/31/2017            100.0%
------------------------------------------------------------------------------------------------------------------------
   80                                                                                                             80.6%
   81                                                                                                            100.0%
   82                                                                                                            100.0%
  82-a                                                                                                           100.0%
  82-b                                                                                                           100.0%
------------------------------------------------------------------------------------------------------------------------
   83     Fashion Bug                                                            12,800     3/31/2010             89.2%
   84     USA Petroleum                                                           8,000     7/31/2012            100.0%
   85     Performance Heating & Air Conditioning                                  7,528     9/30/2011             86.1%
   86     Tokyo Lobby                                                             5,040    12/31/2008             96.5%
   87                                                                                                            100.0%
------------------------------------------------------------------------------------------------------------------------
   88                                                                                                             97.6%
   89                                                                                                             94.3%
   90     Petco                                                                  15,300     1/31/2018            100.0%
   91     North Hills Family Medicine                                             7,148     6/30/2017             88.3%
   92                                                                                                            100.0%
------------------------------------------------------------------------------------------------------------------------
  92-a    Chortek & Gottschalk, LLP                                              11,615    12/31/2012            100.0%
  92-b                                                                                                           100.0%
   93     Beauty 7 Mart                                                           3,600     7/31/2014             94.4%
   94                                                                                                            100.0%
  94-a                                                                                                           100.0%
------------------------------------------------------------------------------------------------------------------------
  94-b                                                                                                           100.0%
   95     Education Empl Credit Union; a CA Corp.                                 4,553    11/10/2015             96.7%
   96                                                                                                             76.2%
   97                                                                                                             97.4%
   98     Mountain West Cardiovascular                                            7,020    10/31/2016            100.0%
------------------------------------------------------------------------------------------------------------------------
   99                                                                                                             80.7%
   100                                                                                                            85.9%
  100-a   IAN International                                                       7,950     4/30/2008             89.8%
  100-b   MSJC                                                                    2,008     1/31/2008             67.3%
  100-c   ND Institute of Criminal Justi                                          2,377     8/31/2008            100.0%
------------------------------------------------------------------------------------------------------------------------
  100-d   First Advantage                                                         1,184    10/31/2008             88.9%
   101                                                                                                            67.2%
   102    Kofax Image Products, Inc.                                              6,902     2/28/2010             94.4%
   103                                                                                                            93.1%
   104                                                                                                            95.4%
------------------------------------------------------------------------------------------------------------------------
   105    DRH Cambridge Homes                                                    10,222     5/31/2012             87.1%
   106                                                                                                            93.2%
   107                                                                                                            95.1%
   108                                                                                                            94.5%
   109                                                                                                           100.0%
------------------------------------------------------------------------------------------------------------------------
   110    Visiting Nurses                                                         3,600     3/31/2010            100.0%
   111                                                                                                           100.0%
   112    EES Medical Management                                                  3,222     3/31/2012            100.0%
   113                                                                                                            92.5%
   114                                                                                                            96.8%
------------------------------------------------------------------------------------------------------------------------
   115    American Tower                                                         13,892     2/28/2010             74.2%
   116    The Salvation Army                                                     14,109     5/31/2009             94.3%
   117                                                                                                            77.7%
   118                                                                                                            94.2%
  118-a   Buffalo Orthopedic Group                                                5,200     7/31/2014            100.0%
------------------------------------------------------------------------------------------------------------------------
  118-b   Drs. Kopin & Bechtel                                                    2,175     7/31/2010            100.0%
  118-c                                                                                                          100.0%
  118-d                                                                                                            0.0%
   119                                                                                                           100.0%
   120                                                                                                           100.0%
------------------------------------------------------------------------------------------------------------------------
   121                                                                                                            96.8%
  121-a   RE/MAX Houston                                                          4,271     4/30/2009             98.4%
  121-b   Harvey Home Health Services, Inc.                                       4,386    10/31/2010             95.0%
   122                                                                                                            97.0%
   123                                                                                                           100.0%
------------------------------------------------------------------------------------------------------------------------
   124                                                                                                            99.4%
   125    Consolidated Stores d/b/a Big Lots                                     25,002     1/31/2011             88.0%
   126                                                                                                            94.8%
   127                                                                                                           100.0%
   128                                                                                                            56.2%
------------------------------------------------------------------------------------------------------------------------
   129    Midwest Office Interiors                                               15,548     4/30/2015            100.0%
   130    Greenhouse International (New)                                          5,970     8/31/2012             94.8%
   131                                                                                                            96.0%
   132                                                                                                           100.0%
  132-a                                                                                                          100.0%
------------------------------------------------------------------------------------------------------------------------
  132-b                                                                                                          100.0%
  132-c                                                                                                          100.0%
   133    Carpenter/Turner                                                        2,052    10/31/2009            100.0%
   134    Backhaul Direct                                                         4,441     5/30/2012             88.5%
   135    Michigan Cosmetic and Reconstructive Surgery                            4,790     4/30/2017             88.7%
------------------------------------------------------------------------------------------------------------------------
   136                                                                                                            88.3%
   137                                                                                                           100.0%
   138                                                                                                            91.8%
   139    Family Martial Arts Center                                              4,800     5/30/2010            100.0%
   140    Blindlight, LLC                                                           623     1/1/2008              97.4%
------------------------------------------------------------------------------------------------------------------------
   141                                                                                                           100.0%
   142                                                                                                            97.4%
   143                                                                                                           100.0%
   144    Donald Burgess Contracting, Inc.                                        2,656     2/28/2012            100.0%
   145    Cabochon Construction                                                   4,823    12/31/2010             98.1%
------------------------------------------------------------------------------------------------------------------------
   146    Pyramid Fitness Center                                                  8,035     1/31/2008             91.7%
   147    Pick Up Stix                                                            2,223    11/30/2016            100.0%
   148                                                                                                            89.6%
   149    Front Row Video                                                         6,000     3/31/2009            100.0%
   150                                                                                                           100.0%
------------------------------------------------------------------------------------------------------------------------
   151                                                                                                            94.6%
   152    Pappas & Associates                                                     4,354     2/28/2013             84.5%
   153                                                                                                           100.0%
   154    Crystal Run Pharmacy, LLC                                               3,300    10/31/2016             97.0%
   155                                                                                                           100.0%
------------------------------------------------------------------------------------------------------------------------
   156                                                                                                            95.2%
   157    Kinney Automation, Inc.                                                 9,732     2/28/2012             99.0%
   158    Jack Nadel Inc                                                          5,302    12/31/2008            100.0%
   159                                                                                                           100.0%
   160                                                                                                            80.2%
------------------------------------------------------------------------------------------------------------------------
   161                                                                                                            93.7%
  161-a   Md. Pennysaver Group                                                    5,700     2/28/2008             94.8%
  161-b   Stansbury Audio/Video                                                   1,250     5/31/2008             87.4%
   162    Interactive Home, Inc.                                                  3,498     6/30/2012             86.7%
   163    Life Baptist Church                                                     3,755     7/31/2012             96.1%
------------------------------------------------------------------------------------------------------------------------
   164                                                                                                           100.0%
   165                                                                                                           100.0%
   166                                                                                                           100.0%
   167                                                                                                            85.2%
   168    SF Fashion Collective                                                   5,500     9/30/2007             99.8%
------------------------------------------------------------------------------------------------------------------------
   169                                                                                                           100.0%
   170    Interim HealthCare of Pgh.                                              7,274     6/30/2011             87.2%
   171                                                                                                           100.0%
   172                                                                                                           100.0%
   173                                                                                                            53.3%
------------------------------------------------------------------------------------------------------------------------
   174                                                                                                           100.0%
   175                                                                                                           100.0%
   176                                                                                                            96.7%
   177                                                                                                           100.0%
   178    White Castle - Williams Drive                                          41,600    10/31/2015            100.0%
------------------------------------------------------------------------------------------------------------------------
   179    Consulate of El Salvador                                                3,750     6/14/2011            100.0%
   180    El Meson Restaurant                                                     3,600     8/31/2010             84.7%
   181    Arapahoe Orthodontics                                                   2,076     1/31/2012            100.0%
   182                                                                                                           100.0%
   183    South Beach Divers, Inc                                                 1,800     2/28/2011            100.0%
------------------------------------------------------------------------------------------------------------------------
   184                                                                                                            97.4%
   185    Kun Jin Kim d/b/a Takemura                                              2,350     6/30/2008            100.0%
   186                                                                                                           100.0%
   187    Dr. Hall                                                                  678        MTM                91.1%
   188                                                                                                           100.0%
------------------------------------------------------------------------------------------------------------------------
   189                                                                                                           100.0%
   190                                                                                                           100.0%
   191                                                                                                            96.4%
   192                                                                                                           100.0%
   193    Fair, Anderson (basement)                                               4,295     5/31/2017            100.0%
------------------------------------------------------------------------------------------------------------------------
   194                                                                                                            76.1%
   195                                                                                                           100.0%
  195-a                                                                                                          100.0%
  195-b                                                                                                          100.0%
  195-c                                                                                                          100.0%
------------------------------------------------------------------------------------------------------------------------
  195-d                                                                                                          100.0%
   196    JW Salons & Day Spas                                                    1,964    10/28/2010            100.0%
   197    Adam Wallach, MD, a Professional Corp.                                  2,494     9/30/2013            100.0%
   198    Beauty Salon (Second Floor)                                               300     5/31/2012             72.7%
   199                                                                                                           100.0%
------------------------------------------------------------------------------------------------------------------------
   200    Rick D. Williams - Indoor Guard                                         6,000     9/20/2010            100.0%
   201    Jesus & Catalina Martinez                                               1,623     4/30/2012             68.1%
   202                                                                                                           100.0%
   203    Kelley & Murphy                                                         3,655     7/31/2022            100.0%
   204    Apartment Lease                                                         2,611     4/30/2009             94.9%
------------------------------------------------------------------------------------------------------------------------
   205                                                                                                           100.0%
  205-a                                                                                                          100.0%
  205-b   Child Development Resources                                             6,720     6/30/2008            100.0%
   206                                                                                                           100.0%
   207    Dagwoods Sandwich Shop                                                  1,812     3/31/2011            100.0%
------------------------------------------------------------------------------------------------------------------------
   208    The Scholar's Bookshelf                                                17,000     11/1/2012            100.0%
   209                                                                                                            89.7%
   210    Interactions Tech Services Corp                                         2,018     6/30/2008             84.7%
   211    Artistic Stairs, Ltd.                                                   7,098    11/30/2007             88.7%
   212                                                                                                           100.0%
------------------------------------------------------------------------------------------------------------------------
   213    World Savings Bank                                                      1,850    12/31/2008             97.3%
   214    My Family Dental                                                        2,400     3/31/2012            100.0%
   215    Night Owl                                                               7,066     6/30/2012             82.5%
   216                                                                                                           100.0%
   217                                                                                                            96.6%
------------------------------------------------------------------------------------------------------------------------
   218                                                                                                           100.0%
   219                                                                                                           100.0%
   220    Thiel Visual Design, Inc.                                               6,361    12/31/2013            100.0%
   221                                                                                                           100.0%
   222    Noble Romans                                                            1,800     6/30/2017             81.5%
------------------------------------------------------------------------------------------------------------------------
   223                                                                                                            97.9%
   224    Banquet Hall/Imperio Productions                                        3,445     2/28/2010            100.0%
   225    Chamber of Commerce                                                    10,333     2/28/2013             81.6%
   226    Hong Kong Express                                                       1,260     8/31/2010            100.0%
   227                                                                                                           100.0%
------------------------------------------------------------------------------------------------------------------------
   228    Five Buck Plaza                                                         1,800     1/16/2009            100.0%
   229    School Closet Ltd.                                                      1,660     2/28/2011             75.0%
   230                                                                                                           100.0%
   231                                                                                                           100.0%
   232    Jabez Hair and Nails                                                    1,312     3/30/2012             90.0%
------------------------------------------------------------------------------------------------------------------------
   233                                                                                                            93.3%
   234                                                                                                            79.7%
   235    Masakazu Nishimura                                                      6,200     6/30/2010            100.0%
   236                                                                                                           100.0%
   237                                                                                                           100.0%
------------------------------------------------------------------------------------------------------------------------
   238                                                                                                            95.0%
   239                                                                                                           100.0%
   240    Landmark Services Cooperative- Retail                                   2,400    12/31/2011            100.0%
   241                                                                                                           100.0%
   242    Beneficial Arizona Inc                                                  1,442     6/30/2011            100.0%
------------------------------------------------------------------------------------------------------------------------
   243    Olympian Gymnastics                                                     7,500     7/1/2011             100.0%
   244                                                                                                            97.9%
   245    Andy's Cleaners                                                           655     4/14/2015            100.0%
   246                                                                                                            87.2%
   247                                                                                                           100.0%
------------------------------------------------------------------------------------------------------------------------
   248                                                                                                           100.0%
   249                                                                                                           100.0%
   250                                                                                                           100.0%
   251    Jimmy John's                                                            1,500     1/27/2017            100.0%
   252                                                                                                            95.8%
------------------------------------------------------------------------------------------------------------------------
   253    Martinizing                                                             1,870    11/30/2015            100.0%
   254                                                                                                           100.0%
   255                                                                                                           100.0%
   256                                                                                                           100.0%
   257    Ron Trejo Enterprises                                                   5,520        MTM               100.0%
------------------------------------------------------------------------------------------------------------------------
   258                                                                                                           100.0%
   259                                                                                                           100.0%
   260                                                                                                           100.0%
   261                                                                                                           100.0%
   262                                                                                                           100.0%
------------------------------------------------------------------------------------------------------------------------
   263                                                                                                           100.0%
   264                                                                                                            93.8%


                                            UPFRONT                      MONTHLY
                    LEASED              REPLACEMENT                  REPLACEMENT         UPFRONT          MONTHLY
   ID           AS-OF DATE         RESERVES ($) (9)                 RESERVES ($)       TI/LC ($)        TI/LC ($)
------------------------------------------------------------------------------------------------------------------

    1             6/1/2007
   1-a            6/1/2007
   1-b            6/1/2007
   1-c            6/1/2007
   1-d            6/1/2007
------------------------------------------------------------------------------------------------------------------
   1-e            6/1/2007
   1-f            6/1/2007
   1-g            6/1/2007
   1-h            6/1/2007
   1-i            6/1/2007
------------------------------------------------------------------------------------------------------------------
   1-j            6/1/2007
   1-k            6/1/2007
   1-l            6/1/2007
   1-m            6/1/2007
   1-n            6/1/2007
------------------------------------------------------------------------------------------------------------------
   1-o            6/1/2007
   1-p            6/1/2007
   1-q            6/1/2007
   1-r            9/1/2007
   1-s            6/1/2007
------------------------------------------------------------------------------------------------------------------
    2             8/8/2007                2,842,500
    3            5/31/2007
   3-a           5/31/2007
   3-b           5/31/2007
   3-c           5/31/2007
------------------------------------------------------------------------------------------------------------------
   3-d           5/31/2007
   3-e           5/31/2007
   3-f           5/31/2007
   3-g           5/31/2007
   3-h           5/31/2007
------------------------------------------------------------------------------------------------------------------
   3-i           5/31/2007
   3-j           5/31/2007
   3-k           5/31/2007
   3-l           5/31/2007
   3-m           5/31/2007
------------------------------------------------------------------------------------------------------------------
   3-n           5/31/2007
   3-o           5/31/2007
   3-p           5/31/2007
   3-q           5/31/2007
   3-r           5/31/2007
------------------------------------------------------------------------------------------------------------------
   3-s           5/31/2007
   3-t           5/31/2007
   3-u           5/31/2007
   3-v           5/31/2007
   3-w           5/31/2007
------------------------------------------------------------------------------------------------------------------
   3-x           5/31/2007
   3-y           5/31/2007
   3-z           5/31/2007
  3-aa           5/31/2007
  3-ab           5/31/2007
------------------------------------------------------------------------------------------------------------------
  3-ac           5/31/2007
  3-ad           5/31/2007
  3-ae           5/31/2007
  3-af           5/31/2007
  3-ag           5/31/2007
------------------------------------------------------------------------------------------------------------------
  3-ah           5/31/2007
  3-ai           5/31/2007
  3-aj           5/31/2007
  3-ak           5/31/2007
  3-al           5/31/2007
------------------------------------------------------------------------------------------------------------------
  3-am           5/31/2007
  3-an           5/31/2007
  3-ao           5/31/2007
  3-ap           5/31/2007
  3-aq           5/31/2007
------------------------------------------------------------------------------------------------------------------
  3-ar           5/31/2007
  3-as           5/31/2007
  3-at           5/31/2007
  3-au           5/31/2007
  3-av           5/31/2007
------------------------------------------------------------------------------------------------------------------
  3-aw           5/31/2007
  3-ax           5/31/2007
  3-ay           5/31/2007
  3-az           5/31/2007
  3-ba           5/31/2007
------------------------------------------------------------------------------------------------------------------
  3-bb           5/31/2007
  3-bc           5/31/2007
  3-bd           5/31/2007
  3-be           5/31/2007
  3-bf           5/31/2007
------------------------------------------------------------------------------------------------------------------
  3-bg           5/31/2007
  3-bh           5/31/2007
  3-bi           5/31/2007
  3-bj           5/31/2007
  3-bk           5/31/2007
------------------------------------------------------------------------------------------------------------------
  3-bl           5/31/2007
  3-bm           5/31/2007
  3-bn           5/31/2007
  3-bo           5/31/2007
  3-bp           5/31/2007
------------------------------------------------------------------------------------------------------------------
  3-bq           5/31/2007
  3-br           5/31/2007
  3-bs           5/31/2007
  3-bt           5/31/2007
  3-bu           5/31/2007
------------------------------------------------------------------------------------------------------------------
  3-bv           5/31/2007
  3-bw           5/31/2007
  3-bx           5/31/2007
  3-by           5/31/2007
  3-bz           5/31/2007
------------------------------------------------------------------------------------------------------------------
  3-ca           5/31/2007
    4            6/15/2007                                                 9,775      19,583,542
    5            7/31/2007                                                 6,671
    6             8/8/2007
    7            6/30/2007                  102,276                      102,276
------------------------------------------------------------------------------------------------------------------
   7-a           6/30/2007
   7-b           6/30/2007
   7-c           6/30/2007
    8             3/9/2007
   8-a            3/9/2007
------------------------------------------------------------------------------------------------------------------
   8-b            9/1/2007
   8-c            9/1/2007
    9             6/4/2007                                                 6,893
   10             3/1/2007                                                            15,719,720
   11            4/12/2007                                                                 8,333            8,333
------------------------------------------------------------------------------------------------------------------
   12            7/16/2007                                                             3,750,000
   13            7/23/2007                                                11,920                           40,000
   14             7/3/2007
  14-a            7/3/2007
  14-b            7/3/2007
------------------------------------------------------------------------------------------------------------------
  14-c            7/3/2007
  14-d            7/3/2007
  14-e            7/3/2007
   15            5/14/2007                    2,526                        2,526
   16             7/9/2007                    3,535                        3,535       1,500,000            9,250
------------------------------------------------------------------------------------------------------------------
   17             7/1/2007                                                 1,926         750,000
   18            5/23/2007                  890,731              1/12th of 4% of
                                                                 TGR - Currently
                                                                  22,353 / month
   19            7/10/2007
   20            7/31/2007                                                               350,000
   21            7/12/2007                                                 1,715         288,000
------------------------------------------------------------------------------------------------------------------
   22             7/3/2007
   23            5/31/2007                   19,481     Payments 1-12 - $19,481,
                                                          Payments 13-24 - 3% of
                                                          Monthly Gross Revenue,
                                                        thereafter 4% of Monthly
                                                                   Gross Revenue
   24            2/28/2007                                                17,174
   25            5/23/2007                                                 6,748
   26              Various
------------------------------------------------------------------------------------------------------------------
  26-a           7/13/2007
  26-b           7/13/2007
  26-c           7/13/2007
  26-d           7/13/2007
  26-e           7/13/2007
------------------------------------------------------------------------------------------------------------------
  26-f           7/13/2007
  26-g           7/13/2007
  26-h           7/13/2007
  26-i           7/13/2007
  26-j           7/13/2007
------------------------------------------------------------------------------------------------------------------
   27            7/10/2007
   28            8/21/2007                  272,800
   29            6/25/2007                                                                                 13,336
   30             5/1/2007                    1,291                        1,291         100,000
   31             3/6/2007                                                               248,703
------------------------------------------------------------------------------------------------------------------
   32           12/31/2006                  217,853                       18,154
   33            5/31/2007                                                 1,357
   34            3/15/2007
   35            6/18/2007
   36             7/2/2007
------------------------------------------------------------------------------------------------------------------
   37             7/5/2007                                                 1,711                            5,133
   38             7/1/2007                      741                          741
   39             9/1/2007                      271                          271
  39-a            9/1/2007
  39-b            9/1/2007
------------------------------------------------------------------------------------------------------------------
  39-c            9/1/2007
  39-d            9/1/2007
   40             6/1/2007                                                                                  3,000
   41            4/15/2007                                                 1,043         188,000
   42            4/30/2007                                                                                  4,156
------------------------------------------------------------------------------------------------------------------
   43            6/21/2007
   44             9/1/2007
   45             9/1/2007
   46            5/30/2007                    1,415                        1,415          55,000            5,000
   47             4/1/2007                                                 1,140                           14,434
------------------------------------------------------------------------------------------------------------------
   48             7/2/2007
   49            6/15/2007
   50            4/30/2007
   51            4/25/2007
   52            6/18/2007                                                               250,000
------------------------------------------------------------------------------------------------------------------
   53            4/18/2007                    1,838                        1,838
   54             9/1/2007                    1,105                        1,105          86,667            3,333
   55             5/1/2007                                                                                  4,692
   56             3/2/2007
   57            5/31/2007                                                 1,268
------------------------------------------------------------------------------------------------------------------
   58            4/30/2007                   12,081                       12,081
   59             9/1/2007
   60            3/13/2007                      132                          132
   61            7/20/2007                                                 2,506
   62            4/30/2007                                  14,697 until 4/5/08,
                                                             1/12 of 4% of Gross
                                                             Revenues thereafter
------------------------------------------------------------------------------------------------------------------
   63            6/12/2007
   64             4/9/2007                    3,833                        3,833
   65            3/31/2007                                                11,937
   66            3/31/2007                                                11,951
   67            6/18/2007                                                             1,086,000
------------------------------------------------------------------------------------------------------------------
   68             9/1/2007                                                 1,954         400,000
   69             6/4/2007                                                 3,267
   70            4/30/2007                1,200,000                        7,694
   71            5/29/2007
   72             9/1/2007                                                 1,426
------------------------------------------------------------------------------------------------------------------
   73            6/21/2007                                       1/12th of 4% of       1,190,000
                                                                 TGR - Currently
                                                                 $23,050 / month
   74            7/17/2007                                                 1,097
   75             6/1/2007
  75-a            6/1/2007
  75-b            6/1/2007
------------------------------------------------------------------------------------------------------------------
  75-c            6/1/2007
   76            6/30/2007                   10,183                       10,183
   77            7/11/2007
   78             6/4/2007                                                 1,286                            3,484
   79            4/24/2007                      351                          351
------------------------------------------------------------------------------------------------------------------
   80            5/31/2007                  445,781                        9,340
   81            5/23/2007                                                 1,250
   82             7/9/2007                                                 2,685
  82-a            7/9/2007
  82-b            7/9/2007
------------------------------------------------------------------------------------------------------------------
   83             7/1/2007
   84            4/24/2007
   85            7/26/2007                   82,000                                      630,000            4,700
   86            6/11/2007
   87            6/26/2007
------------------------------------------------------------------------------------------------------------------
   88            6/19/2007                      875                          875
   89             3/1/2007
   90            6/13/2007                                                                63,000
   91            7/31/2007                                                   954         250,866            3,036
   92            6/29/2007
------------------------------------------------------------------------------------------------------------------
  92-a           6/29/2007
  92-b           6/29/2007
   93             8/1/2007                      949                          949           2,917            2,917
   94            4/18/2007
  94-a           4/18/2007
------------------------------------------------------------------------------------------------------------------
  94-b           4/18/2007
   95            5/25/2007                                                   623                            4,070
   96             5/5/2007                                                   833         645,925            6,245
   97             6/7/2007                    2,250                        2,250
   98            6/12/2007                                                               200,000
------------------------------------------------------------------------------------------------------------------
   99            5/31/2007
   100             Various
  100-a           6/1/2007
  100-b          6/19/2007
  100-c           6/1/2007
------------------------------------------------------------------------------------------------------------------
  100-d           6/1/2007
   101          12/31/2006                   13,242                       13,242
   102           5/31/2007                    2,000                                      200,000            1,875
   103            4/3/2007                    3,583                        3,583
   104           5/31/2007                                                 3,800
------------------------------------------------------------------------------------------------------------------
   105           5/14/2007                                                               310,000
   106           5/14/2007
   107           2/28/2007                                                 3,833
   108           4/30/2007
   109            6/8/2007
------------------------------------------------------------------------------------------------------------------
   110            8/7/2007                                                   897         150,000
   111            9/1/2007                                                             1,500,000
   112           5/25/2007                                                 1,844
   113           6/26/2007
   114            6/1/2007                                                 3,271
------------------------------------------------------------------------------------------------------------------
   115           6/21/2007                    1,500                        2,480
   116           4/11/2007                                                 1,569                            7,300
   117           4/30/2007
   118            4/9/2007
  118-a           4/9/2007
------------------------------------------------------------------------------------------------------------------
  118-b           4/9/2007
  118-c           4/9/2007
  118-d           4/9/2007
   119            9/1/2007
   120            9/1/2007
------------------------------------------------------------------------------------------------------------------
   121            8/2/2007                                                 2,702         700,000
  121-a           8/2/2007
  121-b           8/2/2007
   122           5/31/2007
   123            4/3/2007
------------------------------------------------------------------------------------------------------------------
   124           6/30/2007                                                 1,003
   125           4/20/2007                                                 2,381                            1,786
   126           5/31/2007                                                 2,633
   127            5/9/2007                      292                          292
   128           5/31/2007
------------------------------------------------------------------------------------------------------------------
   129           4/23/2007                                                               235,000
   130           7/18/2007                                                   887
   131           7/16/2007
   132            9/1/2007
  132-a           9/1/2007
------------------------------------------------------------------------------------------------------------------
  132-b           9/1/2007
  132-c           9/1/2007
   133           3/31/2007                                                   429                            1,334
   134           6/21/2007                                                   763                            4,659
   135            3/1/2007                                                   670
------------------------------------------------------------------------------------------------------------------
   136           3/31/2007                                                   604
   137           5/23/2007                                                   875
   138            6/3/2007                                                 1,631
   139            6/4/2007                                                   839                            2,273
   140            5/1/2007                      167                          167          40,000
------------------------------------------------------------------------------------------------------------------
   141           4/20/2007
   142           7/23/2007                    1,625                        1,625
   143            9/1/2007
   144            4/4/2007                                                                18,500
   145           7/11/2007                                                                                  4,785
------------------------------------------------------------------------------------------------------------------
   146            7/1/2007                    6,232                        1,557         205,394
   147            4/1/2007
   148           5/31/2007                  416,619
   149           3/14/2007                                                                                  3,768
   150            9/1/2007
------------------------------------------------------------------------------------------------------------------
   151           5/17/2007                    1,542                        1,542
   152           5/11/2007
   153            9/1/2007
   154           6/15/2007                                                               369,765
   155            5/1/2007
------------------------------------------------------------------------------------------------------------------
   156            6/1/2007
   157            6/1/2007                                                                                  9,333
   158           3/31/2007                                                   600                            2,879
   159           1/16/2007                      501                          501           1,662            1,662
   160            5/3/2007                                                   790                            1,786
------------------------------------------------------------------------------------------------------------------
   161            6/1/2007
  161-a           6/1/2007
  161-b           6/1/2007
   162            7/1/2007
   163            5/3/2007                                                   200          50,000            2,167
------------------------------------------------------------------------------------------------------------------
   164            9/1/2007
   165            9/1/2007
   166            9/1/2007
   167          10/31/2006                                                 1,963
   168            4/1/2007
------------------------------------------------------------------------------------------------------------------
   169            9/1/2007
   170            6/1/2007                                                               500,000
   171            9/1/2007                                                                                  2,054
   172           6/14/2007
   173           3/31/2007                                                 4,028
------------------------------------------------------------------------------------------------------------------
   174            9/1/2007
   175            9/1/2007
   176           7/13/2007
   177            9/1/2007
   178            6/1/2007
------------------------------------------------------------------------------------------------------------------
   179           7/13/2007
   180            6/1/2007
   181           5/17/2007
   182            9/1/2007                      733                          733
   183            3/1/2007
------------------------------------------------------------------------------------------------------------------
   184           5/23/2007
   185            5/1/2007
   186           5/25/2007                                                   608                            1,800
   187           5/25/2007                                                                                  3,598
   188            9/1/2007                      166                          166
------------------------------------------------------------------------------------------------------------------
   189            9/1/2007
   190            9/1/2007
   191           5/15/2007                                                 1,803
   192            9/1/2007
   193            6/1/2007                                                   316
------------------------------------------------------------------------------------------------------------------
   194           5/31/2007                                                   450
   195            9/1/2007
  195-a           9/1/2007
  195-b           9/1/2007
  195-c           9/1/2007
------------------------------------------------------------------------------------------------------------------
  195-d           9/1/2007
   196            2/1/2007
   197           2/28/2007                                                   277                            2,136
   198            5/4/2007                      180                          180             335              335
   199            9/1/2007
------------------------------------------------------------------------------------------------------------------
   200           5/14/2007                                                   838                            2,838
   201            5/9/2007
   202            9/1/2007
   203           6/28/2007
   204           3/26/2007                      231                          231
------------------------------------------------------------------------------------------------------------------
   205           6/29/2007
  205-a          6/29/2007
  205-b          6/29/2007
   206           7/12/2007
   207           5/15/2007
------------------------------------------------------------------------------------------------------------------
   208           8/10/2007
   209           6/30/2007
   210            4/2/2007                  235,000                          331                            2,480
   211           6/23/2007
   212           6/28/2007                                                               119,104
------------------------------------------------------------------------------------------------------------------
   213           4/16/2007                                                                                  3,375
   214           4/24/2007                                                                                  1,108
   215            7/5/2007                                                               150,000
   216           6/15/2007
   217            6/1/2007                                                   604
------------------------------------------------------------------------------------------------------------------
   218            4/3/2007
   219            9/1/2007
   220            7/1/2007
   221            7/1/2007
   222            6/5/2007                                                   110                              442
------------------------------------------------------------------------------------------------------------------
   223            6/6/2007
   224           4/12/2007
   225           5/30/2007
   226            7/2/2007
   227            9/1/2007
------------------------------------------------------------------------------------------------------------------
   228           6/18/2007                                                   233                            1,553
   229          11/27/2006                                                   207
   230            9/1/2007
   231           6/19/2007
   232           4/27/2007                                                                                    677
------------------------------------------------------------------------------------------------------------------
   233           6/15/2007                                                   790
   234           6/30/2007
   235           6/11/2007
   236            9/1/2007                                                   439
   237            9/1/2007                      175                          175
------------------------------------------------------------------------------------------------------------------
   238            1/8/2007                    1,250                        1,250
   239            9/1/2007                      326                          326
   240           6/27/2007              12,348 (LOC)                                 65,000 (LOC)
   241            9/1/2007
   242           4/13/2007
------------------------------------------------------------------------------------------------------------------
   243           4/30/2007                      501                          501
   244            3/1/2007                                                   936
   245           6/11/2007
   246            4/5/2007                                                   652
   247            9/1/2007
------------------------------------------------------------------------------------------------------------------
   248            7/9/2007
   249            9/1/2007                                                   289
   250            9/1/2007
   251            6/4/2007                                                   113                            1,050
   252           5/30/2007
------------------------------------------------------------------------------------------------------------------
   253           4/27/2007                                                   154                              621
   254           6/29/2007
   255           7/23/2007                    1,125                        1,125
   256            5/2/2007
   257            4/5/2007
------------------------------------------------------------------------------------------------------------------
   258           7/10/2007
   259            9/1/2007
   260            7/2/2007                                                                 3,000            3,000
   261           6/21/2007                                                   323
   262            9/1/2007                                                   150                              837
------------------------------------------------------------------------------------------------------------------
   263            9/1/2007
   264           6/13/2007


                                    MONTHLY            UPFRONT
               MONTHLY TAX        INSURANCE              OTHER    OTHER ESCROW
   ID           ESCROW ($)       ESCROW ($)     ESCROW ($) (9)    DESCRIPTION (9)
------------------------------------------------------------------------------------------------------------------------------------

    1
   1-a
   1-b
   1-c
   1-d
------------------------------------------------------------------------------------------------------------------------------------
   1-e
   1-f
   1-g
   1-h
   1-i
------------------------------------------------------------------------------------------------------------------------------------
   1-j
   1-k
   1-l
   1-m
   1-n
------------------------------------------------------------------------------------------------------------------------------------
   1-o
   1-p
   1-q
   1-r
   1-s
------------------------------------------------------------------------------------------------------------------------------------
    2              439,515
    3              593,888          135,135             92,400    Environmental
   3-a
   3-b
   3-c
------------------------------------------------------------------------------------------------------------------------------------
   3-d
   3-e
   3-f
   3-g
   3-h
------------------------------------------------------------------------------------------------------------------------------------
   3-i
   3-j
   3-k
   3-l
   3-m
------------------------------------------------------------------------------------------------------------------------------------
   3-n
   3-o
   3-p
   3-q
   3-r
------------------------------------------------------------------------------------------------------------------------------------
   3-s
   3-t
   3-u
   3-v
   3-w
------------------------------------------------------------------------------------------------------------------------------------
   3-x
   3-y
   3-z
  3-aa
  3-ab
------------------------------------------------------------------------------------------------------------------------------------
  3-ac
  3-ad
  3-ae
  3-af
  3-ag
------------------------------------------------------------------------------------------------------------------------------------
  3-ah
  3-ai
  3-aj
  3-ak
  3-al
------------------------------------------------------------------------------------------------------------------------------------
  3-am
  3-an
  3-ao
  3-ap
  3-aq
------------------------------------------------------------------------------------------------------------------------------------
  3-ar
  3-as
  3-at
  3-au
  3-av
------------------------------------------------------------------------------------------------------------------------------------
  3-aw
  3-ax
  3-ay
  3-az
  3-ba
------------------------------------------------------------------------------------------------------------------------------------
  3-bb
  3-bc
  3-bd
  3-be
  3-bf
------------------------------------------------------------------------------------------------------------------------------------
  3-bg
  3-bh
  3-bi
  3-bj
  3-bk
------------------------------------------------------------------------------------------------------------------------------------
  3-bl
  3-bm
  3-bn
  3-bo
  3-bp
------------------------------------------------------------------------------------------------------------------------------------
  3-bq
  3-br
  3-bs
  3-bt
  3-bu
------------------------------------------------------------------------------------------------------------------------------------
  3-bv
  3-bw
  3-bx
  3-by
  3-bz
------------------------------------------------------------------------------------------------------------------------------------
  3-ca
    4              170,561                           6,097,819    Free Rent Reserve
    5               58,562
    6              120,392
    7               77,884           23,381         22,450,000    Capital Improvement Reserve, Sprining Excess Cash Reserve
------------------------------------------------------------------------------------------------------------------------------------
   7-a
   7-b
   7-c
    8
   8-a
------------------------------------------------------------------------------------------------------------------------------------
   8-b
   8-c
    9               99,176           17,157
   10                                                6,000,000    Identified Rollover Space Reserve
   11
------------------------------------------------------------------------------------------------------------------------------------
   12               33,828                             250,000    Environmental Reserve
   13               46,667            7,494            161,652    West  Telemarketing Corp TI Reserve
   14               38,357
  14-a
  14-b
------------------------------------------------------------------------------------------------------------------------------------
  14-c
  14-d
  14-e
   15               37,107
   16               37,693
------------------------------------------------------------------------------------------------------------------------------------
   17               26,416            1,827
   18               21,060            5,040
   19
   20                                                  695,852    Rent Holdback
   21               26,582            1,450
------------------------------------------------------------------------------------------------------------------------------------
   22
   23               27,946            7,190
   24               10,674            4,688
   25               46,981            5,875
   26               17,455                      539,9336 (LOC)    Completion of Construction Items
------------------------------------------------------------------------------------------------------------------------------------
  26-a
  26-b
  26-c
  26-d
  26-e
------------------------------------------------------------------------------------------------------------------------------------
  26-f
  26-g
  26-h
  26-i
  26-j
------------------------------------------------------------------------------------------------------------------------------------
   27               26,262            6,441          3,500,000    Earn Out Reserve
   28
   29               31,768                           5,600,000    Occupancy Impound/Springing Impound for Special Parking Assessment
   30               28,830            1,763            200,000    Debt Service Reserve
   31                3,224              977
------------------------------------------------------------------------------------------------------------------------------------
   32               23,180            2,168          1,821,038    PIP Work
   33
   34               32,041
   35
   36               27,385
------------------------------------------------------------------------------------------------------------------------------------
   37               16,180            3,457            148,100    First DEP Reserve (112,000), Second DEP Reserve (36,100)
   38                9,097
   39                8,247                           1,200,000    Debt Service Reserve
  39-a
  39-b
------------------------------------------------------------------------------------------------------------------------------------
  39-c
  39-d
   40                                                2,202,315    TI/LC and Construction Escrow (1,302,315), Debt Service/
                                                                  Construction Completion Holdback (900,000 LOC)
   41                1,065            1,029             70,403    Occupancy Impound
   42               19,582            3,877          1,634,260    Occupancy Reserve (1,300,000), Unpaid TI Reserve (334,260)
------------------------------------------------------------------------------------------------------------------------------------
   43               18,262            2,064     600,000 (LOCs)    Leasing Reserve (500,000 LOC), Replacement Reserve (100,000 LOC)
   44
   45
   46                7,662                             200,000    Environmental Holdback Reserve
   47               13,625            6,508
------------------------------------------------------------------------------------------------------------------------------------
   48
   49
   50                                                             Springing Debt Service Reserve and Minimum Account Balance
                                                                  Impounds
   51
   52                6,348                             956,760    Operating & Free Rent Reserve
------------------------------------------------------------------------------------------------------------------------------------
   53               23,587                               5,540    Gyrus ACMI Rollover Reserve
   54               21,776            1,372              7,512    Ground Rent
   55
   56
   57
------------------------------------------------------------------------------------------------------------------------------------
   58                5,167            4,451
   59
   60                5,119              347          2,505,604    New Tenant Holdback / Condo Charges
   61                                                  859,270    Tax (110,000 LOC), Fry's Rent Reserve (348,800), Genewiz Rent
                                                                  Reserve (22,214), Radiant Rent Reserve (18,256), Fry's TI Reserve
                                                                  (360,000)
   62               13,363            4,861
------------------------------------------------------------------------------------------------------------------------------------
   63
   64
   65                2,769            1,945
   66                2,894            2,330
   67               16,963            1,058
------------------------------------------------------------------------------------------------------------------------------------
   68                7,335            1,391
   69
   70                7,414            1,208                       Springing Debt Service Reserve and Minimum Account Balance
                                                                  Impounds
   71
   72               10,002            3,372
------------------------------------------------------------------------------------------------------------------------------------
   73               49,586            5,589
   74                4,209            1,659                       Springing Cash Collateral Impound
   75                8,012
  75-a
  75-b
------------------------------------------------------------------------------------------------------------------------------------
  75-c
   76                4,635            3,708            484,000    Renovation Reserve Fund
   77                                                  300,000    Holdback
   78                3,145            4,037
   79
------------------------------------------------------------------------------------------------------------------------------------
   80                5,885            1,316
   81                5,711            1,109
   82                7,625            3,539              5,000    Chesterfield Tank Closing Reserve
  82-a
  82-b
------------------------------------------------------------------------------------------------------------------------------------
   83
   84
   85
   86
   87
------------------------------------------------------------------------------------------------------------------------------------
   88                5,741            1,619             13,333    Ground Rent
   89                8,688            2,518
   90                6,393            1,216            435,992    Office Depot Minimum Occupancy and Tenant Improvement Holdback
                                                                  Impound
   91               15,085            1,149
   92
------------------------------------------------------------------------------------------------------------------------------------
  92-a
  92-b
   93                1,574              280
   94                                                  335,000    Rice Creek Leasing Reserve (215,000), Aetrium Leasing Reserve
                                                                  (120,000)
  94-a
------------------------------------------------------------------------------------------------------------------------------------
  94-b
   95                2,184              837             28,360    Golden Valley Health Center / Mail Media Impounds
   96                1,229              911            730,000    Stabilization Impound
   97                4,659            4,558            768,350    Debt Service Reserve (750,000); Violations (18,350)
   98                8,120
------------------------------------------------------------------------------------------------------------------------------------
   99
   100               6,834
  100-a
  100-b
  100-c
------------------------------------------------------------------------------------------------------------------------------------
  100-d
   101              15,115            9,508
   102               7,085              563
   103              16,613            4,356
   104               8,033            3,128
------------------------------------------------------------------------------------------------------------------------------------
   105                                                 603,216    T-Mobile Holdback Reserve (420,000), T-Mobile Rent Reserve
                                                                  (183,216)
   106
   107               6,059            3,048
   108               5,538              556
   109              11,115              462
------------------------------------------------------------------------------------------------------------------------------------
   110               8,611              925            150,000    Deborah Reserve
   111                                                            Springing Debt Service Reserve and Minimum Account Balance
                                                                  Impounds
   112               5,864              870            115,000    First Year Repair Work Reserve
   113
   114               6,446            2,381
------------------------------------------------------------------------------------------------------------------------------------
   115                                                   1,500    Parking Lot Impound
   116              13,754            1,163            350,000    Environmental Reserve
   117
   118                                                 200,000    4600 Main Street Tenant Reserve
  118-a
------------------------------------------------------------------------------------------------------------------------------------
  118-b
  118-c
  118-d
   119
   120
------------------------------------------------------------------------------------------------------------------------------------
   121              15,995            2,931            104,724    TI Holdback Reserve (90,974), ADA Reserve (13,750)
  121-a
  121-b
   122               4,230              809
   123
------------------------------------------------------------------------------------------------------------------------------------
   124               2,563            1,194
   125               5,610            2,315
   126               8,672            2,036            350,000    Holdback Reserve
   127               5,321
   128              10,923
------------------------------------------------------------------------------------------------------------------------------------
   129                                                  78,415    Prepaid Rent Reserve (59,153.15), Goodyear Rent Reserve (19,262)
   130               4,925            2,924
   131
   132
  132-a
------------------------------------------------------------------------------------------------------------------------------------
  132-b
  132-c
   133               5,720              520
   134               3,412            2,134
   135              11,920              233            200,000    First Mercury Holdback Impound (LOC)
------------------------------------------------------------------------------------------------------------------------------------
   136               2,227            1,214
   137               5,000              637
   138
   139               3,096            2,789
   140               1,287              258
------------------------------------------------------------------------------------------------------------------------------------
   141               1,172            3,839
   142               1,455            2,926              7,200    Environmental (1,500); Violations (5,700)
   143
   144                                                 185,000    Occupancy Impound
   145               4,232              688            209,000    Seismic Retrofitting Impound
------------------------------------------------------------------------------------------------------------------------------------
   146               8,758            1,767
   147               7,706              584
   148               6,310            2,815
   149              13,432            1,259
   150                                                  14,472    Rent Bump Escrow
------------------------------------------------------------------------------------------------------------------------------------
   151               3,325            3,371              9,800    Violations holdback
   152
   153                                                            Springing Debt Service Reserve and Minimum Account Balance
                                                                  Impounds
   154               4,059              442
   155
------------------------------------------------------------------------------------------------------------------------------------
   156               2,125            2,900
   157               4,800            1,087             37,087    Unpaid Obligations Reserve
   158               5,104              918
   159              10,377
   160               5,344                             225,000    Minimum Occupancy Holdback Impound
------------------------------------------------------------------------------------------------------------------------------------
   161               4,401
  161-a
  161-b
   162
   163               4,567              587            744,000    Life Baptist Church Reserve (700,000), Verizon TI Reserve (44,000)
------------------------------------------------------------------------------------------------------------------------------------
   164
   165
   166
   167              10,004            1,074
   168
------------------------------------------------------------------------------------------------------------------------------------
   169
   170              14,418
   171
   172
   173               8,112            1,177
------------------------------------------------------------------------------------------------------------------------------------
   174                                                            Springing Debt Service Reserve Impound and Minimum Account Balance
                                                                  Impound
   175                                                            Springing Debt Service Reserve Impound and Minimum Account Balance
                                                                  Impound
   176
   177
   178
------------------------------------------------------------------------------------------------------------------------------------
   179
   180                                                            Springing Occupancy Reserve (LOC)
   181
   182               2,020            1,280
   183
------------------------------------------------------------------------------------------------------------------------------------
   184               2,572            2,195
   185
   186               3,627              295            200,000    Office Depot Tenant Improvement Holdback
   187              10,015              857
   188
------------------------------------------------------------------------------------------------------------------------------------
   189
   190
   191               7,276            1,924
   192
   193               2,089              418
------------------------------------------------------------------------------------------------------------------------------------
   194               1,524            1,037            405,000    Occupancy and DSCR Threshold Holdbacks
   195
  195-a
  195-b
  195-c
------------------------------------------------------------------------------------------------------------------------------------
  195-d
   196
   197               3,201              430
   198               2,505              965              6,000    Salon Rent Reserve
   199
------------------------------------------------------------------------------------------------------------------------------------
   200                                1,630
   201               1,562              340
   202                                                 250,000    Credit Enhancement Letter of Credit in Lieu of Holdback
   203               3,496            1,797
   204               5,907            1,125
------------------------------------------------------------------------------------------------------------------------------------
   205
  205-a
  205-b
   206
   207               2,952              343
------------------------------------------------------------------------------------------------------------------------------------
   208
   209               2,413
   210               2,177              263
   211
   212
------------------------------------------------------------------------------------------------------------------------------------
   213               2,201              508
   214               5,386              482             75,229    Holdback Reserve
   215               9,429            1,258
   216               4,444              296
   217                 966              684
------------------------------------------------------------------------------------------------------------------------------------
   218               4,031              420
   219
   220
   221
   222                                                 405,550    LOC for 350,000. Tenant Escrow of TI 55,550 for Noble Romans.
------------------------------------------------------------------------------------------------------------------------------------
   223               1,519              472            200,000    Additional Security
   224               3,753              240
   225
   226               3,018              341             80,000    Cingular / Homefleet Occupancy Impounds
   227
------------------------------------------------------------------------------------------------------------------------------------
   228               1,718              406
   229
   230                 619
   231
   232                 549              558             11,000    Rent Holdback
------------------------------------------------------------------------------------------------------------------------------------
   233               5,572            7,171
   234               3,006              866
   235               3,634              503
   236               3,575
   237                                  299
------------------------------------------------------------------------------------------------------------------------------------
   238               2,201            2,081
   239               2,318              280
   240               2,263              351
   241
   242                 905              265
------------------------------------------------------------------------------------------------------------------------------------
   243               8,379            1,340             15,000    ALTA Survey holdback.
   244               3,659            1,318
   245
   246               2,116              498
   247               1,331              593
------------------------------------------------------------------------------------------------------------------------------------
   248
   249
   250
   251               2,352              624
   252               1,587              575                       Springing Minimum Account Balance and Debt Service Reserve
------------------------------------------------------------------------------------------------------------------------------------
   253               4,621              420
   254               1,107              137
   255               2,922            1,223
   256
   257
------------------------------------------------------------------------------------------------------------------------------------
   258               2,001              412
   259
   260                 901              581
   261               1,022              220                       Springing Debt Service Reserve and Minimum Account Balance
                                                                  Impounds
   262               1,151              185
------------------------------------------------------------------------------------------------------------------------------------
   263                                                            Springing Debt Service Reserve and Minimum Account Balance
                                                                  Impounds
   264                 964              438


           ENVIRONMENTAL       ENGINEERING
   ID       REPORT DATE        REPORT DATE      LOAN SPONSOR (10)
-----------------------------------------------------------------------------------------------------------------------

    1         4/5/2007             Various      DRA G&I Fund VI and Colonial Properties Trust
   1-a        4/5/2007          4/23/2007
   1-b        4/5/2007           4/5/2007
   1-c        4/5/2007           4/5/2007
   1-d        4/5/2007           4/5/2007
-----------------------------------------------------------------------------------------------------------------------
   1-e        4/5/2007           4/5/2007
   1-f        4/5/2007           4/5/2007
   1-g        4/5/2007           4/5/2007
   1-h        4/5/2007           4/5/2007
   1-i        4/5/2007           4/5/2007
-----------------------------------------------------------------------------------------------------------------------
   1-j        4/5/2007           4/5/2007
   1-k        4/5/2007           4/5/2007
   1-l        4/5/2007           4/5/2007
   1-m        4/5/2007           4/5/2007
   1-n        4/5/2007           4/5/2007
-----------------------------------------------------------------------------------------------------------------------
   1-o        4/5/2007           4/5/2007
   1-p        4/5/2007           4/5/2007
   1-q        4/5/2007           4/5/2007
   1-r        4/5/2007           4/5/2007
   1-s        4/5/2007           4/5/2007
-----------------------------------------------------------------------------------------------------------------------
    2        7/26/2007           8/2/2007       General Electric Pension Trust
    3         Various            Various        Citigroup Global Special Siutations Group, Westmont
                                                Hospitality Group and Westbridge Hospitality Fund L.P.
   3-a       6/11/2007          6/11/2007
   3-b        6/4/2007           6/4/2007
   3-c       6/11/2007          6/11/2007
-----------------------------------------------------------------------------------------------------------------------
   3-d       6/11/2007          6/11/2007
   3-e       6/11/2007          6/11/2007
   3-f        6/4/2007           6/4/2007
   3-g       6/11/2007          6/11/2007
   3-h       6/11/2007          6/11/2007
-----------------------------------------------------------------------------------------------------------------------
   3-i       6/11/2007          6/11/2007
   3-j       6/11/2007          6/11/2007
   3-k       6/11/2007          6/11/2007
   3-l       6/11/2007          6/11/2007
   3-m        6/4/2007           6/4/2007
-----------------------------------------------------------------------------------------------------------------------
   3-n       5/28/2007          6/11/2007
   3-o        6/4/2007           6/4/2007
   3-p       6/11/2007          6/11/2007
   3-q       6/11/2007          6/11/2007
   3-r       6/11/2007          6/11/2007
-----------------------------------------------------------------------------------------------------------------------
   3-s       6/11/2007          6/11/2007
   3-t       6/11/2007          6/11/2007
   3-u       6/11/2007          6/11/2007
   3-v       6/11/2007          6/11/2007
   3-w       6/11/2007          6/11/2007
-----------------------------------------------------------------------------------------------------------------------
   3-x       6/11/2007          6/11/2007
   3-y       6/11/2007          6/11/2007
   3-z       6/11/2007          6/11/2007
  3-aa        6/4/2007           6/4/2007
  3-ab        6/4/2007           6/4/2007
-----------------------------------------------------------------------------------------------------------------------
  3-ac       5/27/2007          5/27/2007
  3-ad       6/11/2007          6/11/2007
  3-ae        6/4/2007           6/4/2007
  3-af       6/11/2007          6/11/2007
  3-ag        6/4/2007           6/4/2007
-----------------------------------------------------------------------------------------------------------------------
  3-ah        6/4/2007           6/4/2007
  3-ai       6/11/2007          6/11/2007
  3-aj       6/11/2007          6/11/2007
  3-ak       6/11/2007          6/11/2007
  3-al       5/27/2007          5/27/2007
-----------------------------------------------------------------------------------------------------------------------
  3-am       6/11/2007          6/11/2007
  3-an       6/11/2007          6/11/2007
  3-ao        6/4/2007           6/4/2007
  3-ap       6/11/2007          6/11/2007
  3-aq       6/11/2007          6/11/2007
-----------------------------------------------------------------------------------------------------------------------
  3-ar       6/11/2007          6/11/2007
  3-as       6/11/2007          6/11/2007
  3-at       6/11/2007          6/11/2007
  3-au       6/11/2007          6/11/2007
  3-av       6/11/2007          6/11/2007
-----------------------------------------------------------------------------------------------------------------------
  3-aw       6/11/2007          6/11/2007
  3-ax        6/4/2007           6/4/2007
  3-ay       6/11/2007          6/11/2007
  3-az       6/11/2007          6/11/2007
  3-ba       6/11/2007          6/11/2007
-----------------------------------------------------------------------------------------------------------------------
  3-bb       6/11/2007          6/11/2007
  3-bc       6/11/2007          6/11/2007
  3-bd       6/11/2007          6/11/2007
  3-be       6/11/2007          6/11/2007
  3-bf        6/4/2007           6/4/2007
-----------------------------------------------------------------------------------------------------------------------
  3-bg        6/4/2007           6/4/2007
  3-bh       6/11/2007          6/11/2007
  3-bi       6/11/2007          6/11/2007
  3-bj       6/11/2007          6/11/2007
  3-bk       6/11/2007          6/11/2007
-----------------------------------------------------------------------------------------------------------------------
  3-bl       6/11/2007          6/11/2007
  3-bm        6/4/2007           6/4/2007
  3-bn       6/11/2007          6/11/2007
  3-bo       6/11/2007          6/11/2007
  3-bp       6/11/2007          6/11/2007
-----------------------------------------------------------------------------------------------------------------------
  3-bq       5/28/2007          6/11/2007
  3-br       6/11/2007          6/11/2007
  3-bs       6/11/2007          6/11/2007
  3-bt       6/11/2007          6/11/2007
  3-bu        6/4/2007           6/4/2007
-----------------------------------------------------------------------------------------------------------------------
  3-bv       6/11/2007          6/11/2007
  3-bw       6/11/2007          6/11/2007
  3-bx       6/11/2007          6/11/2007
  3-by       6/11/2007          6/11/2007
  3-bz        6/4/2007           6/4/2007
-----------------------------------------------------------------------------------------------------------------------
  3-ca       6/11/2007          6/11/2007
    4        6/12/2007          6/13/2007       Louis Dreyfus Property Group, LLC
    5         7/5/2007          6/28/2007       Clise Properties, Inc., Digital Realty Trust, L.P.
    6         2/5/2007           8/7/2007       Del Vecchio, Claudio
    7         Various            Various        Trinity Hotel Investors and BayNorth Capital LLC
-----------------------------------------------------------------------------------------------------------------------
   7-a        1/7/2007           2/2/2007
   7-b        2/3/2007           2/2/2007
   7-c        2/2/2007           2/6/2007
    8         Various            Various        DRA Growth & Income Fund IV, LLC
   8-a        4/2/2007           4/2/2007
-----------------------------------------------------------------------------------------------------------------------
   8-b        4/3/2007           4/3/2007
   8-c        4/3/2007           5/4/2007
    9         4/5/2007          4/30/2007       CMS Private REIT Master Subpartnership, L.P.
   10         3/9/2007          2/12/2007       Jack Rudin, Beth Rudin DeWoody, Eric C. Rudin,
                                                Madeline Rudin Johnson, William C. Rudin,
                                                Katherine L. Rudin
   11         5/1/2007           5/3/2007       Samuel Ginsburg and Martin Ginsburg
-----------------------------------------------------------------------------------------------------------------------
   12         6/5/2007           6/5/2007       Toledo's Great Eastern Shoppers City, Inc.
   13        5/23/2007          5/22/2007       Kamyar Mateen
   14         Various           4/25/2007       A. Richard Szeles, Brian J. Szeles
  14-a       6/18/2007          4/25/2007
  14-b       6/19/2007          4/25/2007
-----------------------------------------------------------------------------------------------------------------------
  14-c       6/18/2007          4/25/2007
  14-d       6/18/2007          4/25/2007
  14-e       6/19/2007          4/25/2007
   15        5/25/2007          5/24/2007       Nathan Halegua, Ira Z. Fishman and Martin Newman
   16        9/25/2006          9/25/2006       Acadia Realty Limited Partnership
-----------------------------------------------------------------------------------------------------------------------
   17        5/22/2007          5/22/2007       El Camino Equity Manager, Inc
   18        3/22/2007          3/30/2007       Heil, Kelly; Bob Longinetti; Pete Danna
   19        6/21/2007          6/26/2007       HP Broadway Centre
   20         7/3/2007           7/2/2007       Richard Pachulski and Nathan Rubin
   21        4/13/2007          4/12/2007       John Hopkins, Mark Lonquist, John Dover,
                                                Michael J. Ruiz
-----------------------------------------------------------------------------------------------------------------------
   22        6/13/2007          6/27/2007       Silverman, Kenneth
   23        5/24/2007          5/31/2007       ABR Properties III, LLC and Robert N. Baldwin
   24        4/18/2007          4/18/2007       Norman R. Pozez
   25        4/20/2007          4/20/2007       Nicholas M. Ryan, Bruno N. Bottarelli
   26         Various            Various        Rourk-Sutherland, Debbie; Robert Sutherland
-----------------------------------------------------------------------------------------------------------------------
  26-a        7/3/2007           7/2/2007
  26-b        7/3/2007           7/3/2007
  26-c        7/6/2007           7/3/2007
  26-d        7/3/2007           7/3/2007
  26-e        7/5/2007           7/3/2007
-----------------------------------------------------------------------------------------------------------------------
  26-f        7/5/2007           7/3/2007
  26-g        7/3/2007           7/3/2007
  26-h        7/5/2007           7/3/2007
  26-i        7/3/2007           7/2/2007
  26-j        7/3/2007           7/2/2007
-----------------------------------------------------------------------------------------------------------------------
   27        7/13/2007          7/17/2007       Norman Beznos
   28        7/12/2007          7/30/2007       Wolfe, Harvey
   29        2/19/2007          2/20/2007       Oliver J. Harper, Harold E. Gries, Sharon J. Harper
   30        5/17/2007          5/17/2007       Frank Kenny and Bruce Beswick
   31        5/22/2007          5/23/2007       Steve Glusker, Edward Franklin
-----------------------------------------------------------------------------------------------------------------------
   32        1/31/2007          1/31/2007       Investcorp Properties Limited
   33        6/25/2007          6/25/2007       Silver Springs, Inc.
   34        1/18/2007          1/19/2007       CWB/KCVG Real Estate Venture Fund I, LLC
   35        3/30/2007          6/18/2007       Marino, Joseph; Kanter, Douglas
   36         4/9/2007          4/18/2007       Winoker, David; James H. Ross
-----------------------------------------------------------------------------------------------------------------------
   37        6/14/2007          6/11/2007       Wolf Kraus, Joseph Brachfeld
   38        5/30/2007          5/30/2007       Robert Zelman and Martin Zelman
   39        5/15/2007           Various        David Weinman, Ken Lustbader and Ned Lustbader
  39-a       5/15/2007          5/16/2007
  39-b       5/15/2007          5/15/2007
-----------------------------------------------------------------------------------------------------------------------
  39-c       5/15/2007          5/14/2007
  39-d       5/15/2007          5/15/2007
   40        12/6/2005          5/22/2007       Crosland, LLC
   41        4/16/2007          4/12/2007       John Hopkins, Mark Lonquist, John Dover
   42        3/27/2007          3/27/2007       Charles M. Hodges, Robert M. Farrell
-----------------------------------------------------------------------------------------------------------------------
   43         5/3/2007           5/3/2007       Michael Mammon, Anthony Mammon, Laurence Mammon
   44        5/23/2007          5/14/2007       Andrew Peykoff, II, Daniel Peykoff
   45         7/5/2007          6/13/2007       Entertainment Properties Trust and EPT Downreit, Inc.
   46        5/10/2007           5/9/2007       Robert Epstein and Stanley Seligson
   47        4/24/2007          2/28/2007       Fred Kolber, Paul S. Gerwin
-----------------------------------------------------------------------------------------------------------------------
   48         5/3/2007           5/2/2007       Heers, Charles M.: Marilyn C. Heers
   49        6/27/2007          6/28/2007       William Corrigan, Sr.
   50        5/21/2007          6/13/2007       Richard . Born
   51        4/24/2007          4/24/2007       Mitchell Lauford, Mideb Noiminees, Inc.,
                                                Mitchell Lauford Trust
   52        5/29/2007          6/12/2007       Reynolds, William; Henry Eaton; John
                                                Wittemyer; Nancy
                                                Maron; Larry Soll; Gerald Lee
-----------------------------------------------------------------------------------------------------------------------
   53         5/1/2007          4/16/2007       Greg Manocherian and Clay Fowler
   54        5/21/2007          5/18/2007       Winston R. DeBlanc and Doak C. Procter III
   55        6/12/2007          4/18/2007       Ronald B. Russ
   56        3/12/2007          3/14/2007       Gene C. Hanken, Charles R. Cono
   57        6/25/2007          6/25/2007       Silver Springs, Inc.
-----------------------------------------------------------------------------------------------------------------------
   58         6/4/2007           6/1/2007       David Scharf, Alexander Scharf and Jay Eisenstadt
   59        5/11/2007          5/11/2007       Daniel S. Catafulmo
   60        3/27/2007           5/8/2007       Amir Chaluts
   61         6/8/2007           6/6/2007       Robert C. Baker
   62         6/7/2007           6/6/2007       Rajesh Khanna, Ravi Khanna
-----------------------------------------------------------------------------------------------------------------------
   63        6/28/2007          6/25/2007       Richard A. Zappala, Ronald  A. Rosenfeld
   64        5/10/2007          5/15/2007       Palmetto Charlotte, LLC and Capital Realty Trust, Inc.
   65        4/20/2007          4/19/2007       Daryl Geweke
   66        4/23/2007          4/20/2007       Daryl Geweke
   67        6/21/2007          6/22/2007       Stephens, Lane; Donald Stephens
-----------------------------------------------------------------------------------------------------------------------
   68        3/23/2007          3/23/2007       Thomas Shapiro, Maury Rice and Dudley Pepp
   69        4/18/2007          4/19/2007       David Carney
   70        5/24/2007          5/24/2007       Nimesh Vesuwala, Hemangini Khatiwala, Mayur Khatiwala,
                                                Jaybala Khatiwala, Pravin Khatiwala, Niranjan Khatiwala
   71         4/3/2007          5/30/2007       Kimco Realty Corporation and GE Pension Trust
   72        6/22/2007          6/22/2007       Coastal Sunbelt Real Estate, L.L.C.
-----------------------------------------------------------------------------------------------------------------------
   73        6/24/2007          7/18/2007       Panichi, Richard M.; Daniel D. Corrado; Rolf Tweeten; Steve E Bader
   74        3/26/2007          3/26/2007       John Christopher Brown, Jeffrey E. Lang, David J. Grayson
   75         Various            Various        George W. Stone Family Trust, George Stone, Jr.
  75-a        4/5/2007           4/9/2007
  75-b       4/13/2007          4/10/2007
-----------------------------------------------------------------------------------------------------------------------
  75-c       4/12/2007           4/9/2007
   76         6/4/2007           6/4/2007       Paul Christensen and John Turner
   77        4/25/2007          4/25/2007       Carey M. Sheldon
   78         5/9/2007           5/9/2007       Jeffrey K. Holden
   79        12/4/2006          12/1/2006       Marc Solomon and Audrey Solomon
-----------------------------------------------------------------------------------------------------------------------
   80        5/24/2007          5/24/2007       Nimesh Vesuwala, Hemanjini Khatiwala, Mayur Khatiwala,
                                                Jaybala Khatiwala, Pravin Khatiwala, Niranjan Khatiwala
   81        5/22/2007          5/21/2007       Botsford, Steven; David Hotchkin
   82        5/31/2007          5/31/2007       Nickolas W. Jekogian, III
  82-a       5/31/2007          5/31/2007
  82-b       5/31/2007          5/31/2007
-----------------------------------------------------------------------------------------------------------------------
   83        5/30/2007          5/15/2007       Hillcrest Shopping Center Inc.
   84        6/19/2007          4/25/2007       Mideb Noiminees, Inc.
   85        5/17/2007          5/15/2007       Drever, Maxwell; Argus Realty Investors LP
   86        6/15/2007          5/24/2007       Eri S. Kroh
   87        5/31/2007          5/29/2007       Blower, Mike; Ron Scagliotti
-----------------------------------------------------------------------------------------------------------------------
   88        4/25/2007          4/26/2007       Steven Astrove and Gilbert G. Menna
   89        5/11/2007          5/11/2007       J. Todd Stone, Ray Stone Incorporated
   90         6/6/2007           6/6/2007       Noreen Dickerhoof, Matthew Dickerhoof, Marion
                                                Eugene Dickerhoof, Darren Dickerhoof
   91        6/20/2007          10/23/2006      Paul D. Pace, Sergio Viroslav
   92        5/18/2007          6/11/2007       Interstate Partners, LLC; MJM Partnership
                                                LLP; LAAKA No. 2 LLC; Zilber Ltd
-----------------------------------------------------------------------------------------------------------------------
  92-a       5/18/2007          6/11/2007
  92-b       5/18/2007          6/11/2007
   93         5/7/2007           5/4/2007       Steven Fogel and Howard Banchik
   94         Various           4/20/2007       Gary T. Mulcahy, Sr.
  94-a       4/17/2007          4/20/2007
-----------------------------------------------------------------------------------------------------------------------
  94-b       4/20/2007          4/20/2007
   95         4/3/2007           4/3/2007       Leonard Oesteicher
   96        6/18/2007          6/18/2007       Donald H. Mac Millan, David L. Mac Millan
   97        8/11/2006          7/31/2006       Marilyn Finkelstein, Ilene Morgan and Richard Finkelstein
   98        6/18/2007          6/15/2007       The Boyer Company, L.C.
-----------------------------------------------------------------------------------------------------------------------
   99        5/21/2007          5/23/2007       RockBridge Real Estate Fund III LLC
   100        Various            Various        Charles S. Snyder, George W. Stone Family
                                                Trust, George Stone, Jr.
  100-a      4/11/2007          4/10/2007
  100-b      4/12/2007           4/9/2007
  100-c      4/11/2007          4/10/2007
-----------------------------------------------------------------------------------------------------------------------
  100-d      4/12/2007          4/10/2007
   101       3/12/2007          3/12/2007       Ketan Vakil, Bhavnna Shah and Jitendra Patel
   102        5/5/2007          5/22/2007       Menlo Equities III LLC; Menlo Realty Partners II, LLC
   103        5/1/2007          4/27/2007       Wilfredo Santos
   104       5/15/2007          5/15/2007       Donald Lippman, Matthew Hicks
-----------------------------------------------------------------------------------------------------------------------
   105       4/27/2007          4/27/2007       John Shaffer, Robert Smietana, Melissa S. Pielet, Ronald T. Frain
   106        4/6/2007           4/4/2007       Marvin DeAngelis, Lori DeAngelis
   107       3/20/2007          3/20/2007       Charles G Patmon III and Cheryl Lynn Patmon
   108       5/23/2007          5/23/2007       Patrick O'Malley, Marina RV, LLC
   109       5/17/2007           6/4/2007       Morgan, Mark
-----------------------------------------------------------------------------------------------------------------------
   110       4/19/2007          4/20/2007       Robert Dugan
   111       6/13/2007          6/14/2007       Randy I Westby, Bismarck Interstate INREIT, L.L.C.
   112       3/20/2007          4/25/2007       Khosrow Roy Hifai
   113       6/14/2007          7/10/2007       Joseph H Orley, Graham A. Orley, Rudgate West
                                                Company Limited Partnership
   114       4/24/2007          4/27/2007       Allen Orwitz and Benjamin Eisler
-----------------------------------------------------------------------------------------------------------------------
   115       6/21/2007          5/15/2007       Paul J. Maggiore
   116       11/27/2006         11/22/2006      Rick E. Heidner
   117        4/6/2007           4/9/2007       Drury Development Corporation
   118       3/30/2007           Various        Paul B. Iskalo
  118-a      3/30/2007          3/31/2007
-----------------------------------------------------------------------------------------------------------------------
  118-b      3/30/2007           4/2/2007
  118-c      3/30/2007           4/2/2007
  118-d      3/30/2007           4/2/2007
   119       4/26/2007          4/26/2007       Melodie K Petry, Glenn H Petry
   120       5/15/2007          5/15/2007       Arthur Gilbert and Rosalinde Gilbert 1982 Trust
-----------------------------------------------------------------------------------------------------------------------
   121        Various           7/16/2007       Anand Julka
  121-a      5/10/2007          7/16/2007
  121-b      5/11/2007          7/16/2007
   122       5/22/2007          5/22/2007       Robert Miller, Patrick O'Malley, Shamrock Millco-Aztec, LLC
   123        7/6/2007          4/16/2007       Larry Lake
-----------------------------------------------------------------------------------------------------------------------
   124       4/24/2007          4/24/2007       Gerald Cuff, Jeanette Dodds, Robert Ham
   125       4/19/2007           3/2/2007       Igal Namdar
   126       12/27/2006         11/9/2006       Vidya N. Singh
   127       5/24/2007          5/23/2007       Serge B. Hoyda
   128       6/27/2007          6/27/2007       Alyn T. Beals as an individual and a Trustee, et al.
-----------------------------------------------------------------------------------------------------------------------
   129       3/30/2007          3/30/2007       Melissa S. Pielet, Robert E. Smietana, John E. Shaffer,
                                                Ronald T. Frain, Carl M. Manofsky, and Timothy J. Luby
   130       5/14/2007          5/14/2007       Brock J. Vinton, Dave Grayson, Jeffrey E. Lang
   131       5/31/2007          5/31/2007       Gionet, Leonard
   132        6/8/2007           Various        John Wirum
  132-a       6/8/2007           6/6/2007
-----------------------------------------------------------------------------------------------------------------------
  132-b       6/8/2007          6/11/2007
  132-c       6/8/2007          6/11/2007
   133       3/27/2007          3/28/2007       Nearon Enterprises, LLC
   134       4/13/2007          4/12/2007       Bruce A. Bodner
   135       3/19/2007          3/19/2007       Ron Jona
-----------------------------------------------------------------------------------------------------------------------
   136       6/21/2007          4/27/2007       David Rhodes
   137       5/22/2007          5/21/2007       Botsford, Steven; David Hotchkin
   138       4/18/2007          4/19/2007       David Carney
   139        5/9/2007           5/9/2007       Jeffrey K. Holden
   140       5/30/2007          5/31/2007       Arthur Johnson and Jeff Vance
-----------------------------------------------------------------------------------------------------------------------
   141       2/23/2007          4/19/2007       King, Ronald; Diane King
   142        6/7/2007           6/7/2007       Marilyn Finkelstein
   143        6/5/2007           6/5/2007       John Sedberry
   144        4/6/2007           4/9/2007       Donald L. Burgess, Marvin Smith
   145        6/5/2007           6/5/2007       Dennis Wayne Morgan, Robert McConchie, Sherman H. Bronsink
-----------------------------------------------------------------------------------------------------------------------
   146       1/30/2007          11/8/2006       Fred Kolber, Paul S. Gerwin
   147       3/29/2007           4/3/2007       Steven G. Speno, Drew Gibson
   148       6/14/2007          6/14/2007       Debra J. Pyzyk
   149       1/23/2007          1/23/2007       K&K Developers, LP
   150        5/3/2007           5/2/2007       John Bertram, Greg Sackler and T. Sackler Krouse
-----------------------------------------------------------------------------------------------------------------------
   151        6/7/2007           6/7/2007       David Kaplan and Aaron Eiges
   152        5/9/2007           5/8/2007       Glen Saxton, Wayne G. Petty
   153       5/22/2007          5/24/2007       Yafa Cohan, Parviz Cohan, Peter Cohen
   154       5/14/2007          5/29/2007       Gordon, Barry
   155          NAP              5/4/2007       Jerry L Conway, Rose Mary Conway
-----------------------------------------------------------------------------------------------------------------------
   156       6/21/2007          3/22/2007       Victor G. Tessier; Catherine B. Tessier
   157        7/2/2007          4/16/2007       Paul S. Gerwin, Fred Kolber
   158       3/26/2007          3/27/2007       Nearon Enterprises, LLC
   159       12/28/2006          1/9/2007       Daniel Friedman and David Schonberger
   160        5/1/2007          4/20/2007       David Dollinger
-----------------------------------------------------------------------------------------------------------------------
   161        Various            Various        George W. Stone Family Trust
  161-a      4/13/2007          4/11/2007
  161-b      4/12/2007           4/9/2007
   162          NAP              5/4/2007       Susan Mendell, Richard Mendell
   163        5/8/2007           5/5/2007       Gary Frey
-----------------------------------------------------------------------------------------------------------------------
   164       4/17/2007           4/6/2007       The Hampshire Generational Fund, LLC
   165        5/1/2007          4/20/2007       Arkan Jonna
   166        5/1/2007          4/20/2007       Arkan Jonna
   167       3/23/2007          2/20/2007       Arsalan Gozini, B.H. Properties, LLC
   168       7/13/2007          2/27/2007       Sheron S. Sugarman, Joanne Cohen Liss, Cynthia Morris
-----------------------------------------------------------------------------------------------------------------------
   169        5/2/2007          4/25/2007       Joseph Todino
   170        7/9/2007          6/21/2007       L&M Associates
   171       3/28/2007          3/26/2007       Michael Shah
   172       5/31/2007          5/31/2007       Mair, James D.; Scott Trobbe; Mark Regoli
   173       11/20/2006         11/20/2006      Leo M Sand
-----------------------------------------------------------------------------------------------------------------------
   174          NAP             3/16/2007       Arne Youngman, Arn Youngman, Dennis Berryman,
                                                Robert Lewis, James Costanzo, Pacific
                                                Development Group II
   175          NAP             3/16/2007       Pacific Development Group II; James Costanzo;
                                                Susan Costanzo; Robert Lewis; Dennis
                                                Berryman; Arn Youngman; Arne Youngman
   176        6/8/2007          7/12/2007       Willow Run Apartments, LLC.
   177       4/20/2007          4/20/2007       Arkan Jonna
   178        Various              NAP          Michael Brandy
-----------------------------------------------------------------------------------------------------------------------
   179          NAP             5/31/2007       John B Jones, Jr.
   180        5/4/2007           5/7/2007       William L. Schrage, Dennis R. Wetzel
   181        4/5/2007          11/28/2006      Bradley P. Brooks
   182       5/25/2007          5/21/2007       John Wise
   183       5/25/2007          5/23/2007       Eri S. Kroh
-----------------------------------------------------------------------------------------------------------------------
   184          NAP             4/12/2007       Cathy Capper, Dave Capper, Sue Kuenster,
                                                Jerome B Kuenster, The Capper Family Trust,
                                                The Kuenster Family Trust
   185       4/11/2007          4/11/2007       Bruce Gorsky
   186        6/8/2007           6/7/2007       Robert L. Galanis, Jr.
   187          NAP             4/30/2007       Michael M Taylor
   188       3/26/2007          3/26/2007       Alan Scott Fagan and Judith Goldstein
-----------------------------------------------------------------------------------------------------------------------
   189        5/1/2007          4/20/2007       Arkan Jonna
   190          NAP             3/23/2007       Diana Lynn Grannis, Michael L. Grannis
   191          NAP             5/24/2007       Mary Bogdasarian, Ronald Bogdasarian,
                                                J. Greg Anderson, John Bogdasarian
   192       4/30/2007          4/20/2007       Arkan Jonna
   193       6/19/2007          6/20/2007       Curt Anderson, Carol Cline-Ong, Jill Langerman
-----------------------------------------------------------------------------------------------------------------------
   194          NAP             4/27/2007       Elizabeth Nader, Kerry Mihalek
   195        Various           5/30/2007       Volk Family Investments LLC and Ronald G. Volk
  195-a      5/30/2007          5/30/2007
  195-b      5/14/2007          5/30/2007
  195-c      5/14/2007          5/30/2007
-----------------------------------------------------------------------------------------------------------------------
  195-d      5/30/2007          5/30/2007
   196       6/26/2007          6/11/2007       Elm Street Development Entities, Elm Street Development Inc.
   197       3/27/2007          3/29/2007       Nearon Enterprises, LLC
   198        4/5/2007           4/5/2007       Gordon Kessler and James Glenn
   199          NAP             4/30/2007       Joseph Gordon Scolari
-----------------------------------------------------------------------------------------------------------------------
   200          NAP              3/6/2007       Michael M. Truax, Michael J. Shea,
                                                Sharon T. Douglas, Bruce E. Douglas
   201          NAP             3/30/2007       Brian S. Pounder, Dennis Buchanan
   202       12/12/2006         12/12/2006      Timothy Carey, Matthew E. Lund, Michael Lee
   203       6/20/2007          6/15/2007       Kelley, Jr, Joseph T.; Joseph T. Kelley, III; Partrick Murphy;
                                                Brian Belcher; John Pregmon
   204       4/10/2007           4/9/2007       Anthony DiLorenzo
-----------------------------------------------------------------------------------------------------------------------
   205       6/13/2007          6/29/2007       Moen, Greg; Debbie Moen
  205-a      6/13/2007          6/29/2007
  205-b      6/13/2007          6/29/2007
   206        5/4/2007          5/15/2007       Mark Allegree
   207          NAP             4/11/2007       Elliot Lewis
-----------------------------------------------------------------------------------------------------------------------
   208       8/13/2007           7/9/2007       Quick, Jason; Heather Quick Allison; Wendy Quick McClain;
                                                Richard Greene
   209        8/2/2007          7/18/2007       Robert T. Wolfenden
   210          NAP             3/13/2007       Rick Sass, William Eiseman, Eiseman Manager, LLC
   211        5/1/2007           4/4/2007       Wilbur V Mills
   212       6/14/2007          6/26/2007       Mullan III, Thomas F.
-----------------------------------------------------------------------------------------------------------------------
   213          NAP             4/19/2007       Samaan Baker
   214          NAP              3/9/2007       Leon Khoury, Isam Khoury
   215       5/31/2007          5/31/2007       Dahl, Chris; Steve Wallack; Richard Perkins
   216          NAP             5/16/2007       Leon P. DeVisser
   217          NAP             5/24/2007       Pamela I. Rutherford, A. Troy Rutherford
-----------------------------------------------------------------------------------------------------------------------
   218          NAP              5/1/2007       Steve Bark
   219          NAP             4/30/2007       Darrell Ball, Richard Ball, Jon D Garnaas, Paul I. Rottenberg,
                                                Ball Development, LLC, Ladco Development, Inc.
   220       6/12/2007          6/11/2007       Gregory Uhen, Cynthia Uhen
   221       6/12/2007          6/11/2007       Gregory Uhen, Cynthia Uhen
   222       11/8/2006          11/21/2006      J. Robert Smyjunas, Steven P. Miller
-----------------------------------------------------------------------------------------------------------------------
   223       5/25/2007          7/26/2007       Zentgraf, Duane
   224          NAP             2/28/2007       Omid Ebizadeh, John F Rastegar
   225          NAP              5/1/2007       Theodore M. Johnson, Jr., Herb Simon, Simon Johnson, LLC
   226          NAP             5/15/2007       Marie Proctor, Barbara Caravella, John Caravella, The
                                                Caravella Living Trust
   227       4/18/2007             NAP          Norman R. Pozez
-----------------------------------------------------------------------------------------------------------------------
   228       5/24/2007          5/23/2007       Ut Hguyen, Thuy Tran
   229       6/23/2005          6/23/2005       Kenneth J. Rosenthal, Daniel Kanter, Fred Kanter,
                                                Scott Katz, Mark S. Kanter
   230       5/23/2007          5/10/2007       Vera Cort
   231       5/24/2007          5/25/2007       Eri S. Kroh
   232          NAP             2/28/2007       Melissa Fina, Colleen L. Fina, David Fina, John Fina
-----------------------------------------------------------------------------------------------------------------------
   233          NAP             1/22/2007       Ricky Jenkins
   234          NAP             12/6/2006       Douglas D. Yates, Ronald L. Peck, Roman M. Frazier,
                                                Aaron B. Frazier
   235       5/22/2007          4/30/2007       John Lasiter, Trana Schulenberg,
                                                Thomas Lasiter, Yvette
                                                Lasiter, Claudia Lasiter, Frank Hillebrand,
                                                Larry Lasiter, Matthew Schulenberg
   236       9/13/2006          9/13/2006       Thad (Fred) Baker, Parking Systems of
                                                America I, L.P., parking
                                                Company of America-Dallas, Inc.,
                                                Belclair Realty, Ltd.
   237       5/15/2007          5/14/2007       Seymour Escava and Hyman Escava
-----------------------------------------------------------------------------------------------------------------------
   238       2/22/2007          2/21/2007       Thomas Jaffe and Edward Jennings
   239       3/26/2007          3/26/2007       Edward Rudolph and Douglas Locke
   240        6/7/2007           6/7/2007       Richard Stern, Steven Doran
   241          NAP              6/4/2007       Arthur Gilbert and Rosalinde Gilbert 1982 Trust
   242          NAP             4/19/2007       Lucille Chauncey, Ilene Berman,
                                                David Chauncey, Stuart Berman
-----------------------------------------------------------------------------------------------------------------------
   243       1/10/2007          1/11/2007       Scott Russell
   244          NAP             12/18/2006      Steve Beuerlein
   245       5/31/2007          5/25/2007       Eri S. Kroh
   246          NAP             4/30/2007       Ronald Singleton
   247          NAP             5/16/2007       Reginald Winssinger, RW Partners, LLC
-----------------------------------------------------------------------------------------------------------------------
   248          NAP             5/31/2007       John B Jones, Jr., Glennis Jones, John C. Dean,
                                                Jr., Mark Roemer, James Lewis
   249        7/3/2007          6/20/2007       Squeaker Bootsma, Ike Bootsma
   250          NAP             5/30/2007       Carmen Santos Siegel, David H Siegel
   251          NAP             5/30/2007       Ronald C. Robbins, Harvey A. Ford,
                                                John E Anderson,
                                                Stephenson Anderson,
                                                Triann Holdings, LLC
   252          NAP             3/15/2007       Gary Nicholson; Lisa Nicholson
-----------------------------------------------------------------------------------------------------------------------
   253        5/2/2007           5/2/2007       Ronald G Stratton, John R Peterson,
                                                Ronald G Stratton Trust
   254          NAP             4/30/2007       Gary Riele, Julie Z. Riele
   255       5/22/2007          5/21/2007       Rubenstein, Robert
   256          NAP             5/31/2007       John C. Dean, Jr., James Lewis, Patrica M. Dean,
                                                Glennis Jones, John B Jones, Jr., Mark Roemer
   257       5/14/2007           5/8/2007       Yolanda Nichols, Judith A. Nichols,
                                                John L. Nichols, Charles F. Nichols
-----------------------------------------------------------------------------------------------------------------------
   258        6/8/2007           6/7/2007       Nawaz, Mumtaz Shah
   259          NAP             4/20/2007       Robert J. Siska
   260        7/2/2007           7/9/2007       Pardo, Robert; Andrew Raines
   261          NAP             5/30/2007       Carole Anne Harris
   262          NAP              6/1/2007       Matthew Lemak, Lawrence Lemak
-----------------------------------------------------------------------------------------------------------------------
   263          NAP              6/8/2007       Ruth Lieberman, Loretta Lieberman,
                                                Avery Lieberman,
                                                The Martin and Ruth Lieberman
                                                Family Trust, dated April 29, 1992
   264          NAP             6/12/2007       Matthew Moran



BEAR STEARNS COMMERCIAL MORTGAGE SECURITIES INC., SERIES 2007-PWR17

APPENDIX C - CERTAIN CHARACTERISTICS OF THE MULTIFAMILY AND MANUFACTURED HOUSING
COMMUNITY LOANS



                                                                                              % OF
               CMSA         CMSA           MORTGAGE                                       INITIAL POOL    LOAN GROUP
    ID       LOAN NO.   PROPERTY NO.   LOAN SELLER (2)  PROPERTY NAME (1)                   BALANCE      (ONE OR TWO)
------------------------------------------------------------------------------------------------------------------------

     9          9           9-001            WFB        AMLI Midtown                          1.4%             2
    15          15         15-001           BSCMI       St. Mark's Place Apartments           0.8%             2
    25          25         25-001            PMCF       Fairlane Woods                        0.7%             2
    27          27         27-001            NLIC       All Seasons of Rochester Hills        0.7%             2
    48          48         48-001           PCFII       Parkwood Apartments                   0.4%             2
------------------------------------------------------------------------------------------------------------------------
    64          64         64-001           BSCMI       Palmetto Place Apartments             0.4%             2
    69          69         69-001            PMCF       Maple Brook Apartments                0.3%             2
    77          77         77-001            WFB        Eagle Landing Apartments              0.3%             2
    81          81         81-001           PCFII       The Summit at Los Feliz Apartments    0.3%             2
    82          82                           PMCF       Richmond Apartment Portfolio          0.3%             2
------------------------------------------------------------------------------------------------------------------------
   82-a                    82-001            PMCF       The Chesterfield Apartments           0.2%
   82-b                    82-002            PMCF       Stuart Court Apartments               0.1%
    88          88         88-001           BSCMI       Fairhaven Gardens Apartments          0.3%             2
    89          89         89-001            WFB        Zinfandel Ranch Apartments            0.3%             2
    97          97         97-001           BSCMI       1270 Gerard Avenue                    0.3%             2
------------------------------------------------------------------------------------------------------------------------
    103        103         103-001          BSCMI       Bridgeport Apartments                 0.2%             2
    104        104         104-001           WFB        Silver Creek                          0.2%             2
    106        106         106-001           PMCF       Malibu East Apartments                0.2%             2
    107        107         107-001          BSCMI       Iron Horse Apartments                 0.2%             2
    108        108         108-001           WFB        Marina Dunes                          0.2%             1
------------------------------------------------------------------------------------------------------------------------
    113        113         113-001           WFB        Rudgate West                          0.2%             2
    114        114         114-001           WFB        Sandpointe Apartments                 0.2%             2
    122        122         122-001           WFB        Aztec Mobile Home Park                0.2%             2
    126        126         126-001           PMCF       Kenley Square                         0.2%             2
    127        127         127-001          BSCMI       First Avenue Apartments               0.2%             2
------------------------------------------------------------------------------------------------------------------------
    131        131         131-001          PCFII       Courtyards at Fairview                0.2%             2
    137        137         137-001          PCFII       Canoga Courtyard Apartments           0.2%             2
    138        138         138-001           PMCF       Aspenwood Apartments                  0.2%             2
    141        141         141-001          PCFII       705 South Weller Apartments           0.2%             2
    142        142         142-001          BSCMI       984 Sheridan Avenue                   0.2%             2
------------------------------------------------------------------------------------------------------------------------
    148        148         148-001           PMCF       Quail Valley Apartments               0.2%             2
    151        151         151-001          BSCMI       2544 Valentine Avenue                 0.2%             2
    155        155         155-001           WFB        Woodcreek Estates                     0.2%             2
    156        156         156-001           NLIC       Pleasant View Apartments              0.2%             2
    176        176         176-001           NLIC       Willow Run Apartments                 0.1%             2
------------------------------------------------------------------------------------------------------------------------
    184        184         184-001           WFB        Hayden Lane Apartments                0.1%             2
    191        191         191-001           WFB        Eastwood Terrace Apartments           0.1%             2
    206        206         206-001           NLIC       Kennedy Crossing                      0.1%             2
    217        217         217-001           WFB        Trillium Townhomes Phase II           0.1%             2
    223        223         223-001          PCFII       Southside Landing                     0.1%             2
------------------------------------------------------------------------------------------------------------------------
    238        238         238-001          BSCMI       365-377 Elm Street                    0.1%             2
    244        244         244-001           WFB        Brentwood Townhomes - Austin,TX       0.1%             2
    248        248         248-001           WFB        1515 Alice Street                     0.1%             2
    252        252         252-001           WFB        Linden Avenue Apartments              0.1%             2
    255        255         255-001          PCFII       California Street Apartments          0.0%             2
------------------------------------------------------------------------------------------------------------------------
    256        256         256-001           WFB        595 Merritt Avenue                    0.0%             2
    258        258         258-001          PCFII       21 Cortes Street                      0.0%             2
    261        261         261-001           WFB        Ramona Park Apartments                0.0%             2
    264        264         264-001           WFB        La Fortuna Apartments                 0.0%             2


                    % OF APPLICABLE                        GENERAL                                DETAILED
                      LOAN GROUP              # OF         PROPERTY                               PROPERTY
       ID               BALANCE             PROPERTIES     TYPE                                   TYPE
----------------------------------------------------------------------------------------------------------------------------------

        9                12.8%                   1         Multifamily                            Garden
       15                7.5%                    1         Mixed Use                              Multifamily/Retail
       25                6.3%                    1         Multifamily                            Garden
       27                6.0%                    1         Multifamily                            Senior Housing
       48                4.0%                    1         Multifamily                            Garden
----------------------------------------------------------------------------------------------------------------------------------
       64                3.2%                    1         Multifamily                            Low-Rise
       69                3.1%                    1         Multifamily                            Garden
       77                2.8%                    1         Multifamily                            Garden
       81                2.8%                    1         Multifamily                            Mid-Rise
       82                2.7%                    2         Multifamily                            Garden
----------------------------------------------------------------------------------------------------------------------------------
      82-a               1.6%                    1         Multifamily                            Garden
      82-b               1.2%                    1         Multifamily                            Garden
       88                2.5%                    1         Multifamily                            Garden
       89                2.5%                    1         Multifamily                            Garden
       97                2.3%                    1         Multifamily                            Mid-Rise
----------------------------------------------------------------------------------------------------------------------------------
       103               2.2%                    1         Multifamily                            Garden
       104               2.2%                    1         Multifamily                            Garden
       106               2.2%                    1         Multifamily                            Garden
       107               2.2%                    1         Multifamily                            Garden
       108               0.3%                    1         Manufactured Housing Community         Manufactured Housing Community
----------------------------------------------------------------------------------------------------------------------------------
       113               2.1%                    1         Manufactured Housing Community         Manufactured Housing Community
       114               2.0%                    1         Multifamily                            Garden
       122               1.8%                    1         Manufactured Housing Community         Manufactured Housing Community
       126               1.8%                    1         Multifamily                            Garden
       127               1.7%                    1         Mixed Use                              Multifamily/Retail
----------------------------------------------------------------------------------------------------------------------------------
       131               1.7%                    1         Multifamily                            Garden
       137               1.6%                    1         Multifamily                            Garden
       138               1.6%                    1         Multifamily                            Garden
       141               1.6%                    1         Multifamily                            Mid-Rise
       142               1.6%                    1         Multifamily                            Mid-Rise
----------------------------------------------------------------------------------------------------------------------------------
       148               1.5%                    1         Multifamily                            Garden
       151               1.5%                    1         Multifamily                            Mid-Rise
       155               1.4%                    1         Manufactured Housing Community         Manufactured Housing Community
       156               1.4%                    1         Multifamily                            Garden
       176               1.1%                    1         Multifamily                            Garden
----------------------------------------------------------------------------------------------------------------------------------
       184               1.0%                    1         Multifamily                            Garden
       191               1.0%                    1         Multifamily                            Garden
       206               0.9%                    1         Multifamily                            Garden
       217               0.8%                    1         Multifamily                            Garden
       223               0.8%                    1         Manufactured Housing Community         Manufactured Housing Community
----------------------------------------------------------------------------------------------------------------------------------
       238               0.7%                    1         Multifamily                            Garden
       244               0.5%                    1         Multifamily                            Garden
       248               0.5%                    1         Multifamily                            Low-Rise
       252               0.5%                    1         Multifamily                            Garden
       255               0.4%                    1         Multifamily                            Garden
----------------------------------------------------------------------------------------------------------------------------------
       256               0.4%                    1         Multifamily                            Low-Rise
       258               0.3%                    1         Multifamily                            Mid-Rise
       261               0.3%                    1         Multifamily                            Garden
       264               0.2%                    1         Multifamily                            Garden


   ID     STREET ADDRESS                                                                            CITY              COUNTY
------------------------------------------------------------------------------------------------------------------------------------

    9     2350 Bagby Street                                                                         Houston           Harris
   15     115, 119 and 121 St. Mark's Place and 131 Avenue A                                        New York          New York
   25     5521 Fairlane Woods Drive                                                                 Dearborn          Wayne
   27     175 East Nawakwa Drive                                                                    Rochester Hills   Oakland
   48     6751 West Indian School Road                                                              Phoenix           Maricopa
------------------------------------------------------------------------------------------------------------------------------------
   64     6000 Palmetto Place                                                                       Fort Mill         York
   69     11507 Maple Brook Drive                                                                   Louisville        Jefferson
   77     20240 and 20244 Reed Lane                                                                 Bend              Deschutes
   81     3901 Los Feliz Boulevard                                                                  Los Angeles       Los Angeles
   82     900 West Franklin Street                                                                  Richmond          Richmond City
------------------------------------------------------------------------------------------------------------------------------------
  82-a    900 West Franklin Street                                                                  Richmond          Richmond City
  82-b    900 West Franklin Street                                                                  Richmond          Richmond City
   88     1-6 Abbott Lane                                                                           Concord           Middlesex
   89     10833 Folsom Blvd.                                                                        Rancho Cordova    Sacramento
   97     1270 Gerard Avenue                                                                        Bronx             Bronx
------------------------------------------------------------------------------------------------------------------------------------
   103    850 Hancock Ave., 1575 Iranistan Ave., 900 Norman St., 2240 E. Main St., 300 French       Bridgeport        Fairfield
          St., 644-654 Park St., 85 Price St., 80 Granfield Ave., 30 Granfield Ave.
   104    1776 Summit Forest Drive                                                                  Marietta          Cobb
   106    3264 Santa Rosa Avenue                                                                    Santa Rosa        Sonoma
   107    2506 Country Club Boulevard                                                               Stockton          San Joaquin
   108    3330 Dunes Drive                                                                          Marina            Monterey
------------------------------------------------------------------------------------------------------------------------------------
   113    7040 Shawnee Drive                                                                        Romulus           Wayne
   114    655 Hilltop Drive                                                                         Redding           Shasta
   122    7425 N. Church Street                                                                     Yucca Valley      San Bernardino
   126    1150 Kenly Avenue                                                                         Hagerstown        Washington
   127    218 First Avenue                                                                          New York          New York
------------------------------------------------------------------------------------------------------------------------------------
   131    20454 Northeast Sandy Boulevard                                                           Fairview          Multnomah
   137    21045 Vanowen Street                                                                      Los Angeles       Los Angeles
   138    3300 Aspen Valley Circle                                                                  Louisville        Jefferson
   141    705 South Weller Street                                                                   Seattle           King
   142    984 Sheridan Avenue                                                                       Bronx             Bronx
------------------------------------------------------------------------------------------------------------------------------------
   148    5300 Baseline Road                                                                        Little Rock       Pulaski
   151    2544 Valentine Avenue                                                                     Bronx             Bronx
   155    15935 Spring Oaks Rd                                                                      El Cajon          San Diego
   156    1501-1598 Pleasant View Avenue & 504 South Smith Avenue                                   Corona            Riverside
   176    1151 Roger Avenue                                                                         Swansea           St. Clair
------------------------------------------------------------------------------------------------------------------------------------
   184    1876 & 1896 East Hayden Road                                                              Tempe             Maricopa
   191    2921 W. Clark Road                                                                        Ypsilanti         Washtenaw
   206    3646-3662 Woodford Road                                                                   Cincinnati        Hamilton
   217    3 West Stonington Place, 18 East Stonington Place, 32 East Stonington                     Fishersville      Augusta
          Place and 50 East Stonigton Place
   223    2616 Brian Drive                                                                          Cambridge         Dorchester
------------------------------------------------------------------------------------------------------------------------------------
   238    365-377 Elm Street                                                                        Gardner           Worcester
   244    5506 Grover Ave.                                                                          Austin            Travis
   248    1515 Alice Street                                                                         Oakland           Alameda
   252    450-520 Linden Avenue                                                                     Oxnard            Ventura
   255    501 California                                                                            Lawrence          Douglas
------------------------------------------------------------------------------------------------------------------------------------
   256    595 Merritt Avenue                                                                        Oakland           Alameda
   258    21 Cortes Street                                                                          Boston            Suffolk
   261    9900 Ramona Street                                                                        Bellflower        Los Angeles
   264    931 & 933 4th Ave East                                                                    Kalispell         Flathead


                                                         CUT-OFF DATE                      ORIGINAL             STATED REMAINING
                                    CUT-OFF DATE         BALANCE PER           NOTE      TERM TO MATURITY       TERM TO MATURITY
   ID       STATE     ZIP CODE     BALANCE ($) (3)     UNIT/ROOM/BED ($)        DATE       OR ARD (MOS.)          OR ARD (MOS.)
----------------------------------------------------------------------------------------------------------------------------------

    9        TX        77006            46,800,000          111,694.51       6/11/2007         84                     82
   15        NY        10009            27,500,000          237,068.97       6/27/2007         120                    118
   25        MI        48126            22,800,000           79,166.67       6/22/2007         120                    118
   27        MI        48307            22,000,000          152,777.78       8/2/2007          120                    120
   48        AZ        85033            14,500,000           42,151.16       7/2/2007          120                    119
----------------------------------------------------------------------------------------------------------------------------------
   64        SC        29708            11,500,000           62,500.00       5/17/2007         120                    117
   69        KY        40241            11,297,830           56,489.15       6/11/2007         120                    118
   77        OR        97702            10,290,938           77,961.65       7/19/2007         120                    119
   81        CA        90027            10,100,000          168,333.33       5/31/2007         120                    117
   82        VA        23220            10,000,000           78,125.00       7/19/2007         120                    119
----------------------------------------------------------------------------------------------------------------------------------
  82-a       VA        23220             5,770,000
  82-b       VA        23220             4,230,000
   88        MA        01742             9,100,000          216,666.67       6/29/2007         60                     58
   89        CA        95670             9,000,000           51,724.14       6/15/2007         120                    118
   97        NY        10452             8,500,000           73,275.86       11/6/2006         72                     63
----------------------------------------------------------------------------------------------------------------------------------
   103       CT        06850             8,136,000           46,758.62       7/19/2007         120                    119
   104       GA        30068             8,100,000           53,289.47       6/29/2007         120                    118
   106       CA        95407             8,000,000          109,589.04       5/15/2007         120                    117
   107       CA        95204             8,000,000           43,478.26       4/25/2007         120                    116
   108       CA        93933             8,000,000          123,076.92       6/18/2007         60                     58
----------------------------------------------------------------------------------------------------------------------------------
   113       MI        48174             7,489,464           11,925.90       7/10/2007         54                     53
   114       CA        96003             7,243,424           46,136.46       7/1/2007          120                    119
   122       CA        92284             6,700,000           40,606.06       6/5/2007          60                     58
   126       MD        21740             6,400,000           66,666.67      12/28/2006         120                    112
   127       NY        10009             6,200,000          442,857.14       7/5/2007          120                    119
----------------------------------------------------------------------------------------------------------------------------------
   131       OR        97024             6,100,000           57,009.35       7/16/2007         120                    119
   137       CA        91303             5,900,000          140,476.19       5/31/2007         120                    117
   138       KY        40241             5,883,662           60,037.37       6/11/2007         120                    118
   141       WA        98104             5,800,000          145,000.00       4/20/2007         120                    116
   142       NY        10456             5,800,000           74,358.97       7/25/2007         60                     59
----------------------------------------------------------------------------------------------------------------------------------
   148       AR        72209             5,500,000           22,916.67       7/30/2007         120                    119
   151       NY        10458             5,400,000           72,972.97       7/25/2007         60                     59
   155       CA        92021             5,000,000           26,595.74       6/5/2007          120                    118
   156       CA        92882             5,000,000           35,460.99       7/5/2007          120                    119
   176       IL        62220             4,120,000           34,333.33       7/17/2007         120                    119
 ----------------------------------------------------------------------------------------------------------------------------------
   184       AZ        85281             3,789,379           48,581.78       5/17/2007         120                    117
   191       MI        48197             3,580,000           42,117.65       6/29/2007         120                    118
   206       OH        45213             3,144,556           26,204.64       6/15/2007         120                    118
   217       VA        22939             2,895,757           99,853.68       6/12/2007         120                    118
   223       MD        21613             2,770,303           28,559.82       6/6/2007          120                    118
----------------------------------------------------------------------------------------------------------------------------------
   238       MA        01440             2,400,000           40,000.00       5/11/2007         120                    117
   244       TX        78756             1,994,461           41,551.28       5/1/2007          120                    117
   248       CA        94612             1,798,469           62,016.16       7/3/2007          120                    119
   252       CA        93033             1,745,473           72,728.03       5/29/2007         120                    117
   255       KS        66044             1,548,752           34,416.72       7/25/2007         120                    119
----------------------------------------------------------------------------------------------------------------------------------
   256       CA        94610             1,398,809           77,711.60       7/3/2007          120                    119
   258       MA        02116             1,199,016          199,835.97       7/10/2007         120                    119
   261       CA        90706             1,049,317           87,443.12       6/28/2007         120                    119
   264       MT        59901               850,000           53,125.00       7/3/2007          120                    119


                ORIGINAL           REMAINING          REMAINING                              CUT-OFF                LTV
              AMORTIZATION       AMORTIZATION       INTEREST ONLY                            DATE LTV            RATIO AT
   ID        TERM (MOS.) (4)    TERM (MOS.) (4)     PERIOD (MOS.)      DSCR (X) (3)(5)     RATIO (3)(6)      MATURITY OR ARD (3)(6)
-----------------------------------------------------------------------------------------------------------------------------------

    9               0                  0                  82                1.17              79.3%                79.3%
   15              360                360                 82                1.07              62.4%                60.3%
   25              360                360                 34                1.13              71.3%                64.9%
   27              360                360                 36                1.22              80.0%                72.5%
   48               0                  0                 119                1.86              47.5%                47.5%
-----------------------------------------------------------------------------------------------------------------------------------
   64               0                  0                 117                1.50              72.3%                72.3%
   69              420                418                                   1.12              68.5%                61.5%
   77              360                359                                   1.15              71.0%                60.0%
   81               0                  0                 117                1.22              66.6%                66.6%
   82              360                360                 35                1.16              67.1%                61.0%
-----------------------------------------------------------------------------------------------------------------------------------
  82-a
  82-b
   88               0                  0                  58                1.21              72.2%                72.2%
   89              360                360                 58                1.26              69.2%                65.0%
   97              360                360                 3                 1.24              66.4%                62.1%
-----------------------------------------------------------------------------------------------------------------------------------
   103             360                360                 35                1.18              76.4%                69.6%
   104             360                360                 58                1.16              73.6%                69.3%
   106             360                360                 45                1.11              70.2%                64.6%
   107              0                  0                 116                1.46              74.1%                74.1%
   108              0                  0                  58                1.20              78.2%                78.2%
-----------------------------------------------------------------------------------------------------------------------------------
   113             300                299                                   3.12              33.4%                30.5%
   114             360                359                                   1.16              77.1%                64.9%
   122             360                360                 34                1.05              77.0%                75.2%
   126             360                360                 52                1.16              80.0%                74.6%
   127             360                360                 83                1.17              73.8%                71.3%
-----------------------------------------------------------------------------------------------------------------------------------
   131             360                360                 23                1.18              62.2%                55.0%
   137              0                  0                 117                1.20              69.4%                69.4%
   138             420                418                                   1.10              66.1%                59.4%
   141             420                420                 20                1.21              68.0%                62.5%
   142             360                360                 11                1.20              72.5%                69.1%
-----------------------------------------------------------------------------------------------------------------------------------
   148             360                360                 35                1.17              78.6%                71.4%
   151             360                360                 11                1.28              62.1%                59.2%
   155              0                  0                 118                4.03              24.6%                24.6%
   156              0                  0                 119                2.03              47.6%                47.6%
   176             360                360                 47                1.19              79.5%                73.3%
-----------------------------------------------------------------------------------------------------------------------------------
   184             360                357                                   1.16              64.0%                54.2%
   191             360                360                 58                1.20              79.7%                74.8%
   206             360                358                                   1.17              78.6%                66.6%
   217             360                358                                   1.15              72.4%                62.5%
   223             360                358                                   1.15              78.0%                66.3%
-----------------------------------------------------------------------------------------------------------------------------------
   238             360                360                 57                1.51              77.4%                72.0%
   244             360                357                                   1.19              68.8%                58.3%
   248             360                359                                   1.44              54.5%                46.2%
   252             360                357                                   1.20              58.8%                50.3%
   255             360                359                                   1.21              63.2%                53.9%
-----------------------------------------------------------------------------------------------------------------------------------
   256             360                359                                   1.37              56.0%                47.5%
   258             360                359                                   1.36              61.2%                52.1%
   261             360                359                                   1.21              57.7%                50.2%
   264             360                360                 23                1.27              70.2%                62.9%





                                          STUDIOS                      1 BEDROOM                      2 BEDROOM
          UTILITIES                        NO. OF       AVG RENT         NO. OF         AVG RENT        NO. OF         AVG RENT
  ID      PAID BY TENANT                 UNITS/ROOMS   PER MO. ($)     UNITS/ROOMS    PER MO. ($)     UNITS/ROOMS     PER MO. ($)
-----------------------------------------------------------------------------------------------------------------------------------

   9      Electric, Sewer, Water                                          241             991            166             1,345
  15      Electric, Gas                                                    37            1,287            67             1,942
  25      Electric, Sewer, Water                                           72             875            180             1,180
  27      Electric                                                         96            2,500            48             2,925
  48      Sewer, Water                                                     48             590            192              684
-----------------------------------------------------------------------------------------------------------------------------------
  64      Electric, Sewer, Water                                           50             670             86              780
  69      Electric                                                         96             600             96              760
  77      Electric, Gas, Sewer, Water                                      20             680             92              780
  81      Electric, Gas                                                    27            1,500            33             1,900
  82      None                               4             525             57             699             57             1,044
-----------------------------------------------------------------------------------------------------------------------------------
 82-a     None                               3             500             24             698             33             1,037
 82-b     None                               1             600             33             700             24             1,054
  88      Electric, Gas                                                    2             1,399            32             1,974
  89      Electric, Gas                                                    66             740            108              866
  97      Electric                           7             650             76             795             13              991
-----------------------------------------------------------------------------------------------------------------------------------
  103     None                               34            656            128             755             10              895
  104     Electric, Gas, Sewer, Water                                      96             635             56              742
  106     Electric, Sewer, Water                                           22             917             51             1,089
  107     Electric, Gas                      79            555             98             623             5               836
  108     None
-----------------------------------------------------------------------------------------------------------------------------------
  113     Electric, Gas, Sewer, Water
  114     Electric, Gas, Sewer, Water                                      76             635             81              735
  122     Electric, Gas, Sewer, Water
  126     Electric                                                                                        96              845
  127     Electric                           2            1,873            2             2,548
-----------------------------------------------------------------------------------------------------------------------------------
  131     Electric                                                         20             629             82              746
  137     Electric, Gas                                                    21            1,196            21             1,399
  138     Electric                                                         52             700             46              900
  141     Electric, Sewer, Water             20           1,034            20            1,226
  142     Electric, Gas                      6             717             38             795             28              974
-----------------------------------------------------------------------------------------------------------------------------------
  148     Electric                                                         96             420            144              489
  151     Electric, Gas                      6             561             31             812             25             1,020
  155     Electric, Gas, Sewer, Water
  156     Electric, Gas, Water               4             575            132             775             5               905
  176     Electric, Sewer, Water                                           60             455             60              575
-----------------------------------------------------------------------------------------------------------------------------------
  184     Electric                                                         22             575             56              675
  191     Electric, Gas                                                    48             620             37              722
  206     Electric, Gas, Sewer, Water                                      84             417             36              525
  217     Electric, Gas, Sewer, Water                                                                     29              878
  223     Electric, Sewer, Water
-----------------------------------------------------------------------------------------------------------------------------------
  238     Electric                           2             500             10             600             48              700
  244     Electric, Sewer, Water                                           24             650             24              750
  248     Electric, Gas                      2             757             27             907
  252     Electric, Gas                                                    16             925             8              1,050
  255     Electric, Gas, Sewer, Water        3             400             22             460             16              575
-----------------------------------------------------------------------------------------------------------------------------------
  256     Electric, Gas                      3             773             15            1,097
  258     Electric, Gas                                                    1             1,450
  261     Electric                                                         4              950             8              1,178
  264     Electric, Gas                                                                                   16               603


            3 BEDROOM                        4 BEDROOM                     GREATER THAN 4 BEDROOM                      OTHER UNITS
              NO. OF          AVG RENT         NO. OF         AVG RENT             NO. OF              AVG RENT          NO. OF
  ID        UNITS/ROOMS      PER MO. ($)     UNITS/ROOMS     PER MO. ($)         UNITS/ROOMS          PER MO. ($)      UNITS/ROOMS
-----------------------------------------------------------------------------------------------------------------------------------

   9            12              1,756
  15                                                                                                                       12
  25            36              1,400
  27
  48           104               753
-----------------------------------------------------------------------------------------------------------------------------------
  64            48               984
  69            8               1,065
  77            20               960
  81
  82            8               1,425            2              1,650
-----------------------------------------------------------------------------------------------------------------------------------
 82-a           6               1,433
 82-b           2               1,400            2              1,650
  88            8               3,088
  89
  97            12              1,255                                                                                       8
-----------------------------------------------------------------------------------------------------------------------------------
  103                                                                                                                       2
  104
  106
  107           2               1,048
  108
-----------------------------------------------------------------------------------------------------------------------------------
  113
  114
  122
  126
  127           8               3,821                                                                                       2
-----------------------------------------------------------------------------------------------------------------------------------
  131           5                991
  137
  138
  141
  142           5               1,182            1              1,637
-----------------------------------------------------------------------------------------------------------------------------------
  148
  151           10              1,119                                                                                       2
  155
  156
  176
-----------------------------------------------------------------------------------------------------------------------------------
  184
  191
  206
  217
  223
-----------------------------------------------------------------------------------------------------------------------------------
  238
  244
  248
  252
  255           4                920
-----------------------------------------------------------------------------------------------------------------------------------
  256
  258           1               2,500            4              3,100
  261
  264


                                                                                      MHC                       MHC
         AVG RENT     DESCRIPTION  OF                     TOTAL NUMBER    NO. OF     NO. OF     AVG RENT      NO. OF     AVG RENT
  ID   PER MO. ($)    OTHER UNITS                           OF UNITS     ELEVATORS    PADS     PER MO. ($)   RV SITES   PER MO. ($)
-----------------------------------------------------------------------------------------------------------------------------------

   9                                                           419
  15                  Retail (27% of U/W GPI)                  116
  25                                                           288
  27                                                           144           2
  48                                                           344
-----------------------------------------------------------------------------------------------------------------------------------
  64                                                           184
  69                                                           200
  77                                                           132
  81                                                           60            1
  82                                                           128           6
-----------------------------------------------------------------------------------------------------------------------------------
 82-a                                                          66            2
 82-b                                                          62            4
  88                                                           42
  89                                                           174
  97                  Retail (7% of U/W GPI)                   116           2
-----------------------------------------------------------------------------------------------------------------------------------
  103                 Management Offices (1% of U/W GPI)       174
  104                                                          152
  106                                                          73
  107                                                          184
  108                                                          65                                               65         1,285
-----------------------------------------------------------------------------------------------------------------------------------
  113                                                          628                    628          387
  114                                                          157
  122                                                          165                    165          367
  126                                                          96
  127                 Retail (32% of U/W GPI)                  14
-----------------------------------------------------------------------------------------------------------------------------------
  131                                                          107
  137                                                          42
  138                                                          98
  141                                                          40            1
  142                                                          78            2
-----------------------------------------------------------------------------------------------------------------------------------
  148                                                          240
  151                 Retail (6% of U/W GPI)                   74
  155                                                          188                    188          724
  156                                                          141
  176                                                          120
-----------------------------------------------------------------------------------------------------------------------------------
  184                                                          78            2
  191                                                          85
  206                                                          120
  217                                                          29
  223                                                          97                      97          251
-----------------------------------------------------------------------------------------------------------------------------------
  238                                                          60
  244                                                          48
  248                                                          29            1
  252                                                          24
  255                                                          45
-----------------------------------------------------------------------------------------------------------------------------------
  256                                                          18            1
  258                                                           6
  261                                                          12
  264                                                          16



BEAR STEARNS COMMERCIAL MORTGAGE SECURITIES INC., SERIES 2007-PWR17

FOOTNOTES TO APPENDIX B & APPENDIX C

1     Fitch, Inc. and Standard and Poor's Ratings Services have confirmed that
      Loan ID#51 (North Los Altos Shopping Center) has, in the context of its
      inclusion in the trust, credit characteristics consistent with that of an
      obligation rated "AAA" / "AAA", respectively. Fitch, Inc. and Standard and
      Poor's Ratings Services have confirmed that Loan ID#56 (Miramar Commercial
      Center) has, in the context of its inclusion in the trust, credit
      characteristics consistent with that of an obligation rated "A" / "AAA",
      respectively. Fitch, Inc. and Standard and Poor's Ratings Services have
      confirmed that Loan ID#84 (The Ventura Shopping Center) has, in the
      context of its inclusion in the trust, credit characteristics consistent
      with that of an obligation rated "BBB+" / "A-", respectively. Fitch, Inc.
      and Standard and Poor's Ratings Services have confirmed that Loan ID#87
      (2400 Grand Avenue) has, in the context of its inclusion in the trust,
      credit characteristics consistent with that of an obligation rated "AA" /
      "AAA", respectively. Fitch, Inc. and Standard and Poor's Ratings Services
      have confirmed that Loan ID#113 (Rudgate West) has, in the context of its
      inclusion in the trust, credit characteristics consistent with that of an
      obligation rated "AAA" / "AAA", respectively. Fitch, Inc. and Standard and
      Poor's Ratings Services have confirmed that Loan ID#155 (Woodcreek
      Estates) has, in the context of its inclusion in the trust, credit
      characteristics consistent with that of an obligation rated "AAA" / "AAA",
      respectively. Standard and Poor's Ratings Services has confirmed that Loan
      ID#50 (Ramada Newark Airport) has, in the context of its inclusion in the
      trust, credit characteristics consistent with that of an obligation rated
      "BBB-". Standard and Poor's Ratings Services has confirmed that Loan
      ID#156 (Pleasant View Apartments) has, in the context of its inclusion in
      the trust, credit characteristics consistent with that of an obligation
      rated "BBB-".

2     WFB - Wells Fargo Bank, National Association; BSCMI - Bear Stearns
      Commercial Mortgage, Inc.; PCFII - Principal Commercial Funding II, LLC;
      PMCF - Prudential Mortgage Capital Funding, LLC; NLIC - Nationwide Life
      Insurance Company

3     For Loan ID#1 (DRA / Colonial Office Portfolio), the $247,302,419 pooled
      mortgage loan represented as Note A-2, represents an approximate 33.3%
      pari passu interest in a $741,907,256 first mortgage loan, which is
      split into three pari passu notes. Note A-1 is not included in the trust
      and was included in the Merrill Lynch Mortgage Trust 2007-C1 transaction
      and the $247,302,418 Note A-3 is not included in the trust and will be
      included in a future transaction. All LTV, DSCR and Cut-off Date Balance
      per Net Rentable Area numbers presented are based on the entire
      $741,907,256 first mortgage loan.

      For Loan ID#3 (RRI Hotel Portfolio), the $186,000,000 pooled mortgage
      loan, represents a 40% pari passu interest in the $465,000,000 RRI Hotel
      Portfolio Whole Loan, which is split into three, pari passu notes. All
      LTV, DSCR and Cut-off Date Balance per Unit numbers presented are based on
      the entire $465,000,000 first mortgage loan.

      For Loan ID#4 (1101 New York Avenue), the $112,500,000 pooled mortgage
      loan represented as Note A-2 represents an approximate 50% pari passu
      interest in a $225,000,000 first mortgage loan, which is split into two
      pari passu notes. Note A-1 is not included in the trust and was included
      in the Merrill Lynch Mortgage Trust 2007-C1 transaction. All LTV, DSCR and
      Cut-off Date Balance per Net Rentable Area numbers presented are based on
      the entire $225,000,000 first mortgage loan.

      For Loan ID#10 (32 Sixth Avenue), the $40,000,000 pooled mortgage loan
      represented as Note A-2 represents an approximate 11.1% pari passu
      interest in a $360,000,000 first mortgage loan, which is split into two
      pari passu notes. Note A-1 is not included in the trust and has been
      securitized pursuant to the Bear Stearns Commercial Mortgage Securities
      Trust 2007-PWR16 transaction. All LTV, DSCR and Cut-off Date Balance per
      Net Rentable Area numbers presented are based on the entire $360,000,000
      first mortgage loan.

      For Loan ID#12 (Graceland Shopping Center), the $32,500,000 mortgage loan
      represents an A-Note portion ("A-Note") of a $33,000,000 first mortgage
      loan split into an A-Note and a B-Note. The $500,000 B-Note portion
      ("B-Note") is not included in the trust. All LTV, DSCR and Cut-off Date
      Balance per Rentable Area or Unit numbers presented are based on the
      $32,500,000 A-Note financing. The aggregate DSCR including such A-Note and
      B-Note is 1.26x. The total aggregate Cut-Off Date LTV Ratio based on the
      $33,000,000 first mortgage debt is 63.5%.

      For Loan ID#25 (Fairlane Woods), the $22,800,000 pooled mortgage loan
      represents an A-Note portion ("A-Note") of a $24,450,000 first mortgage
      split into an A-Note and a B-Note. The $1,650,000 B-Note portion
      ("B-Note") is not included in the trust. All LTV, DSCR and Cut-off Date
      Balance per Unit numbers presented are based on the $22,800,000 A-Note
      financing. The aggregate DSCR, including such A-Note and B-Note, is
      1.22x, during the interest-only period and 1.05x based on the principal
      and interest payment. The total aggregate Cut-Off Date LTV Ratio based
      on the $24,450,000 first mortgage debt is 76.4%.

      For Loan ID#48 (Parkwood Apartments), the $14,500,000 mortgage loan
      represents an A-Note portion ("A-Note") of a $15,000,000 first mortgage
      loan split into an A-Note and a B-Note. The $500,000 B-Note portion
      ("B-Note") is not included in the trust. All LTV, DSCR and Cut-off Date
      Balance per Unit numbers presented are based on the $14,500,000 A-Note
      financing. The aggregate DSCR including such A-Note and B-Note is 1.79x.
      The total aggregate Cut-Off Date LTV Ratio based on the $15,000,000 first
      mortgage debt is 49.2%.




      For Loan ID#70 (Fairfield Inn - Chantilly, VA), the $11,120,000 mortgage
      loan represents an A-Note portion ("A-Note") of a $11,815,000 first
      mortgage split into an A-Note and a B-Note. The $695,000 B-Note portion
      ("B-Note") is not included in the trust. All LTV, DSCR and Cut-off Date
      Balance per Net Rentable Area SF/Unit numbers presented are based on the
      $11,120,000 A-Note financing. The aggregate DSCR, including such A-Note
      and B-Note, is 1.32x during the interest-only period and 1.13x based on
      the principal and interest payment. The total aggregate Cut-Off Date LTV
      Ratio based on the $11,815,000 first mortgage debt is 85.0%.

      For Loan ID#80 (Hampton Inn - Woodbridge, VA), the $10,160,000 mortgage
      loan represents an A-Note portion ("A-Note") of a $10,795,000 first
      mortgage split into an A-Note and a B-Note. The $635,000 B-Note portion
      ("B-Note") is not included in the trust. All LTV, DSCR and Cut-off Date
      Balance per Net Rentable Area SF/Unit numbers presented are based on the
      $10,160,000 A-Note financing. The aggregate DSCR, including such A-Note
      and B-Note, is 1.32x during the interest-only period and 1.13x based on
      the principal and interest payment. The total aggregate Cut-Off Date LTV
      Ratio based on the $10,795,000 first mortgage debt is 85.0%.

4     For Loan ID#40 (Town Center Plaza), an initial loan amount of $12,488,388
      was funded on December 21, 2005. Subsequent to this initial funding and
      subject to certain conditions met by the borrower, an additional advance
      was funded on July 12, 2007 in the amount of $4,311,612. The loan is
      presented with an original balance of $16,800,000, an original term of 132
      months with a first payment date of February 1, 2006, and a weighted
      average interest rate of 5.808%. The initial loan pays 12 months of
      interest-only starting on February 1, 2006, then begins amortizing on a
      300 month schedule starting February 1, 2007 while the additional funding
      is scheduled to amortize on a 300 month schedule beginning with the
      payment due on September 1, 2007. The loan is presented with a remaining
      amortization of 292 months which is reflective of the initial funding
      schedule. All LTV and DSCR numbers are based on the total $16,800,000 loan
      amount. For details please refer to the amortization schedules in the Free
      Writing Prospectus on Schedule I.

      For Loan ID#85 (Kent Business Center), the interest only payments will be
      based on an interest rate of 5.71% from September 1, 2007 through August
      1, 2009. Beginning September 1, 2009 through August 1, 2012, the
      interest-only payments will be based on an interest rate of 6.11%, then
      beginning September 1, 2012 until the maturity date of August 1, 2017,
      principal and interest payments of $60,512.43 will be made based on an
      interest rate of 6.11% and a 30-year amortization schedule.

      For Loan ID#91 (Stoneterra Medical Office), an initial principal amount of
      $7,300,000 was funded on March 16, 2007. Subsequent to this initial
      funding, an additional advance was funded on July 18, 2007 in the amount
      of $1,600,000, resulting in an aggregate principal balance as of that date
      of $8,900,000. For purposes of Appendix B, the pooled mortgage loan is
      reflected with an original balance of $8,900,000, an original loan term of
      120 months and an interest-only period of 36 months.

      For Loan ID#96 (Foothill Corporate) the pooled mortgage loan allows for an
      early termination of its interest only period, whereby, if prior to the
      interest-only period expiration the mortgaged property achieves a
      stabilized DSCR of 1.17x, and borrower provides lender notification of
      such fact together with supporting documentation that is acceptable to
      lender, then the interest only period shall expire on the last day of the
      calendar month in which borrower provides such notice and documentation to
      lender and principal and interest payments shall commence with the first
      day of the following calendar month.

      For Loan ID#109 (5511 Skylab Road), the principal and interest payments of
      $44,789.22 are based on a 30-year amortization schedule from August 1,
      2007 though September 1, 2010. Beginning October 1, 2010 through March 1,
      2012 the loan will require interest only payments. Beginning April 1, 2012
      until the maturity date of July 1, 2017 the loan will again require
      principal and interest payments of $44,789.22 are based on a 30-year
      amortization schedule.

      For Loan ID#229 (Beechwold Place), an initial loan amount of $3,180,000
      with a 120-month term and 360-month amortization schedule was funded on
      June 28, 2005. At the time of origination, the loan was structured with a
      $400,000 letter of credit. Effective July 1, 2007, the lender has applied
      the $400,000 letter of credit at par against the existing loan balance due
      under the note which reduced the loan balance to $2,684,494. This loan is
      presented with an original balance of $2,684,494, an original term of 96
      months and an amortization schedule of 336 months, with a first payment of
      August 1, 2007, and a monthly payment of $15,610.49. All LTV and DSCR
      numbers are based on the total $2,684,494 loan amount.

      For Loan ID#236 (TerraPark Properties), an initial principal amount of
      $2,450,000 was funded on October 5, 2006. The initial principal amount was
      comprised of a $550,000 loan bearing interest at a floating rate (the
      "Floating Rate Loan") and a $1,900,000 loan bearing interest at a fixed
      rate (the "Fixed Rate Loan"). Payments made from the first payment date of
      November 5, 2006 to May 5, 2007 (the "Conversion Date") were on an
      interest-only basis for the Floating Rate Loan and on an amortizing basis
      for the Fixed Rate Loan (based on a 6.35% rate and a 360 month term). From
      and after the Conversion Date, the principal balance of $2,450,000, minus
      applicable principal payments made to the Fixed Rate Loan, is being
      amortized based on the remaining schedule of 353 months. For purposes of
      Appendix B, the pooled mortgage loan is reflected with an original balance
      of $2,438,111, a first payment date of June 5, 2007, the current principal
      and interest payment due through maturity, an original loan term of 113
      months, original amortization term of 353 months, and an updated
      prepayment/lockout description with a lockout term of 111 months.




5     Annual Debt Service Payments, Monthly Debt Service Payments, and DSCR for
      loans are defined in the Prospectus Supplement. These numbers reflect
      current scheduled payments as of the Cut-off Date for all mortgage loans.

6     For Loan ID#4 (1101 New York Avenue), the Appraised Value and LTV are
      based on the "As Stabilized" value of $320,400,000 as of November 1, 2007.
      The "As Stabilized" value assumes completion of tenant improvements, that
      tenants will be in occupancy and paying rent and that occupancy has
      stabilized at 95%. The occupancy as of June 15, 2007 was 92.4%. At loan
      origination, an occupancy and TI reserve of $19,583,542 and a free rent
      reserve of $6,097,819 were held back and shall not be fully released
      unless, among other things, all TI work has been completed and all tenants
      are open for business and paying rent. The "As-Is" value was $282,750,000
      as of May 1, 2007.

      For Loan ID#7 (Logan Hotel Portfolio), the Appraised Value and LTV for the
      loan are based on the "As-Renovated" values of $47,500,000, $30,600,000
      and $12,700,000 for the Holiday Inn Select Minneapolis Airport, Doubletree
      - Little Rock and Radisson Duluth Harborview (each as of February 1,
      2008), respectively, for a total portfolio appraised value of $90,800,000.
      The "As-Renovated" values assume the completion of scheduled renovations
      for each of the three hotels. BSCMI held back $22,450,000 as a capital
      improvement reserve at funding. The "As-Is" values were $39,400,000,
      $16,700,000, and $11,800,000 for the Holiday Inn Select Minneapolis
      Airport (as of January 23, 2007), Doubletree - Little Rock (as of January
      25, 2007) and Radisson Duluth Harborview (as of January 21, 2007),
      respectively, for a total portfolio appraised value of $67,900,000. The
      stabilized values were $49,100,000, $32,300,000 and $13,200,000 for the
      Holiday Inn Select Minneapolis Airport, Doubletree - Little Rock and
      Radisson Duluth Harborview (each as of February 1, 2009), respectively,
      for a total portfolio appraised value of $94,600,000.

      For Loan ID#26a (1120 East New Circle Road), the Appraised Value and LTV
      are based on the "Stabilized" value of $7,860,000 as of May 31, 2007 and
      assumes an occupancy of 88%. The occupancy as of July 13, 2007 was 85.4%.
      No "As-Is" value was provided by the appraiser. For Loan ID#26d (536 Stone
      Road), the Appraised Value and LTV are based on the "Stabilized" value of
      $3,970,000 as of May 31, 2007 and assume an occupancy of 95%. The
      occupancy as of July 13, 2007 was 96.6%. No "As-Is" value was provided by
      the appraiser. For Loan ID#26g (620 & 685 Tennessee Avenue, 901 Winchester
      Road), the Appraised Value and LTV are based on the "Stabilized" value of
      $2,650,000 as of May 31, 2007 and assume an occupancy of 85%. The
      occupancy as of July 13, 2007 was 83.5%. No "As-Is" value was provided by
      the appraiser. For Loan ID#26j (2125 Christian Road), the Appraised Value
      and LTV are based on the "Stabilized" value of $1,390,000 as of May 31,
      2007 and assume an occupancy of 85%. The occupancy as of July 13, 2007 was
      84.9%. No "As-Is" value was provided by the appraiser.

      For Loan ID#27 (All Seasons of Rochester Hills), the Appraised Value and
      LTV are based on the "Stabilized" value of $27,500,000 as of November 15,
      2007. The "Stabilized" value assumes occupancy has stabilized at 96%. The
      occupancy as of July 10, 2007 was 90.3%. A holdback of $3,500,000 was
      escrowed at loan origination. The "As-Is" value was $27,350,000 as of May
      15, 2007.

      For Loan ID#29 (Estrella Medical Plaza), the Appraised Value and LTV are
      based on the "As Stabilized" value of $29,800,000 as of February 1, 2008.
      The "As Stabilized" value assumes completion of tenant improvements and
      occupancy has stabilized at 91%. The occupancy as of June 25, 2007 was
      79.6%. At loan origination, an occupancy reserve of $5,600,000 was held
      back and shall not be fully released unless, among other things, the
      property achieves an occupancy of 91%. The "As-Is" value was $27,600,000
      as of February 21, 2007.

      For Loan ID#35 (165-175 Main Street), the Appraised Value and LTV are
      based on the "Stabilized" value of $25,200,000 as of July 7, 2007 and
      assumes completion of construction and the property operating on a
      stabilized basis with an occupancy of 98%. The occupancy as of June 18,
      2007 was 100%. The "As-Is" Value as of May 3, 2007 was $24,600,000.

      For Loan ID#40 (Town Center Plaza), the Appraised Value and LTV are based
      on the "Stabilized" value of $26,600,000 as of December 1, 2006. The
      "Stabilized" value assumes renovation and construction are complete and
      the property is operating on a stabilized basis. The appraiser's
      stabilized occupancy is 95%. The construction has been completed and the
      property is 88.3% occupied as of June 1, 2007. The pooled mortgage loan is
      structured with a tenant improvement/leasing commission escrow of
      $1,302,315 and a $900,000 letter of credit which shall be released when
      the occupancy rate of subject property is equal to or greater than 95% and
      the annualized net operating income is at least 1.25 times as great as the
      annual amortizing debt service on the initial funding of the mortgage loan
      for a period of three consecutive months. The "As-Is" value was
      $20,000,000 as of December 11, 2005.

      For Loan ID#60 (Greene & Mercer Street Retail), the Appraised Value and
      LTV are based on the "Stabilized" value of $18,100,000 as of August 1,
      2007. The "Stabilized" value assumes the occupancy has stabilized at 94%.
      As of March 13, 2007, the property was 74.5% leased. BSCMI held back
      $2,500,000 as a new tenant holdback at funding. The "As-Is" value was
      $17,900,000 as of March 23, 2007.




      For Loan ID#77 (Eagle Landing Apartments), the Appraised Value and LTV are
      based on the "As Stabilized" value of $14,500,000 as of August 1, 2007.
      The "As Stabilized" value assumes completion of construction and occupancy
      has stabilized at 95%. The occupancy as of July 11, 2007 was 93.2%. At
      loan origination, a debt service reserve of $300,000 was held back and
      shall not be fully released unless, among other things, the property
      achieves a DSCR of 1.15x. The "As-Is" value was $14,415,000 as of June 11,
      2007.

      For Loan ID#79 (Silo Shopping Center), the Appraised Value and LTV are
      based on the "Stabilized" value of $15,000,000 as of April 1, 2007. The
      "Stabilized" value assumes the occupancy has stabilized at 98%. As of
      April 24, 2007, the property was 100.0% leased. The "As-Is" value was
      $12,700,000 as of November 27, 2006.

      For Loan ID#82 (Richmond Apartment Portfolio), the Appraised Value of
      $14,900,000 was reported on a portfolio basis. For purposes of Appendix
      B&C, The Chesterfield Apartments and Stuart Court Apartments individual
      appraised values are allocated based on their original balance.

      For Loan ID#90 (Jefferson Square), the Appraised Value and LTV are based
      on the "As Stabilized" value of $13,460,000 as of September 1, 2007. The
      "As Stabilized" value assumes completion of tenant improvements and
      commencement of rent payments by Office Depot. The occupancy as of June
      13, 2007 was 100.0%. At loan origination, an occupancy reserve of $435,992
      was held back and shall not be fully released unless, among other things,
      Office Depot takes occupancy and commences paying rent. The "As-Is" value
      was $12,700,000 as of June 8, 2007.

      For Loan ID#96 (Foothill Corporate), the Appraised Value and LTV are based
      on the "As Stabilized" value of $12,995,000 as of May 1, 2008. The "As
      Stabilized" value assumes completion of tenant improvements and occupancy
      has stabilized at 95%. The occupancy as of May 5, 2007 was 76.2%. At loan
      origination, occupancy and stabilization reserves totaling $1,645,925 were
      held back and shall not be fully released unless, among other things,
      completion of tenant improvements and the property achieves occupancy of
      95%. The "As-Is" value was $11,855,000 as of May 30, 2007.

      For Loan ID#110 (Creek Crossing Medical), the Appraised Value and LTV are
      based on the "Stabilized" value of $9,800,000 as of June 1, 2007. The
      "Stabilized" value assumes the completion of construction and 100%
      occupancy. A reserve in the amount of $150,000 was established at closing
      and will be released once the Deborah Heart & Lung tenant is in occupancy,
      open for business, and paying rent. The "As-Is" value is $9,400,000 as of
      April 9, 2007. Occupancy is represented at 100% as of August 7, 2007 with
      the Deborah Heart & Lung tenant scheduled to take occupancy and commence
      rent payments no later than October 1, 2007.

      For Loan ID#111 (Aetna Building), the Appraised Value and LTV are based on
      the "As Stabilized" value of $9,600,000 as of December 31, 2007. The "As
      Stabilized" value assumes completion of tenant improvements and
      renovation. At loan origination, a TI reserve of $1,500,000 was held back
      and shall not be fully released unless, among other things, completion of
      tenant improvements and the renovation. The "As-Is" value was $8,100,000
      as of June 14, 2007.

      For Loan ID#118 (Iskalo Office and Retail Portfolio), the Appraised Value
      and LTV for two of the four properties are based on the "Stabilized"
      value. For 4600 Main Street, the Appraised Value and LTV is based upon the
      "Stabilized" value of $2,130,000 as of January 1, 2008. The "Stabilized"
      value assumes market rents for two tenants vacating the subject property.
      The pooled mortgage loan is structured with a $200,000 escrow which shall
      be released if the space is leased and has achieved stabilization by
      February 1, 2008. The "As-Is" value was $2,010,000 as of March 14, 2007.
      For 5454 Main Street, the Appraised Value and LTV is based upon the "As
      Completed" value of $1,240,000 as of June 1, 2007. The `Stabilized" value
      assumes renovations are complete and tenants have taken occupancy. The
      building is fully occupied as the last tenant is in and paying rent as of
      June 2007. The "As-Is" value was $1,090,000 as of March 14, 2007.

      For Loan ID#141 (705 South Weller Apartments), the Appraised Value and LTV
      are based on the "Stabilized" value of $8,525,000 as of March 1, 2007 and
      assumes completion of construction and the property operating on a
      stabilized basis with an occupancy of 95%. The occupancy as of April 20,
      2007 was 100%. The "As-Is" Value as of October 19, 2006 was $1,060,000.

      For Loan ID#153 (CVS Pharmacy Newbury Park), the Appraised Value and LTV
      are based on the "As Stabilized" value of $6,860,000 as of May 22, 2007.
      The "As Stabilized" value assumes completion of tenant improvements and
      renovation. Tenant improvements and renovation are now complete. The
      "As-Is" value was $6,580,000 as of May 22, 2007.

      For Loan ID#154 (Wallkill Medical Arts Commons), the Appraised Value and
      LTV are based on the "Stabilized" value of $6,650,000 as of November 1,
      2007 and assumes completion of tenant improvements and the property
      operating on a stabilized basis. The percent leased as of June 15, 2007
      was 97%. The "As-Is" Value as of May 2, 2007 was $6,450,000.

      For Loan ID#164 (Rainbow Diablo Office Building), the Appraised Value and
      LTV are based on the "Stabilized" value of $6,800,000 as of July 1, 2007.
      The "Stabilized" value assumes 100% occupancy and the completion of all
      tenant improvements. The occupancy as of May 3, 2007 was 96.1%. A reserve
      in the amount of $700,000 was established at closing and all but $75,000
      will be released once the Life Baptist Church tenant is in occupancy, open
      for business, and paying rent. The "As-Is" value was $5,585,000 as of
      March 30, 2007.




      For Loan ID#170 (Towne Centre Offices), the Appraised Value and LTV are
      based on the "Stabilized" value of $6,300,000 as of September 1, 2007. The
      "Stabilized" value assumes completion of tenant improvement and occupancy
      of Venturi Staffing Partners. The improvements are completed and Venturi
      Staffing is in occupancy and paying rent. The occupancy as of June 1, 2007
      was 87.17%. The "As-Is" value was $6,225,000 as of June 20, 2007.

      For Loan ID#194 (Florida Secure Storage), the Appraised Value and LTV are
      based on the "As Stabilized" value of $4,350,000 as of May 1, 2008. The
      "As Stabilized" value assumes occupancy has stabilized at 86%. The
      occupancy as of May 31, 2007 was 76.1%. At loan origination, an occupancy
      reserve of $405,000 was held back and shall not be fully released unless,
      among other things, the property achieves an occupancy of 86%. The "As-Is"
      value was $3,970,000 as of April 30, 2007.

      For Loan ID#199 (Scolari's), the Appraised Value and LTV are based on the
      "As Stabilized" value of $7,100,000 as of June 22, 2007. The "As
      Stabilized" value assumes completion of tenant improvements. Tenant
      improvements are now complete. The "As-Is" value was $6,600,000 as of
      April 21, 2007.

      For Loan ID#222 (Shoppes of Deerfield North), the Appraised Value and LTV
      are based on the "Stabilized" value of $3,600,000 as of October 1, 2006.
      The "Stabilized" value assumes completion of construction and the property
      has achieved a stabilized occupancy of 93%. The construction is complete
      and the occupancy as of June 5, 2007 was 81.5%. The pooled mortgage loan
      is structured with a $350,000 Letter of Credit which shall be released
      when the aggregated 3-month annualized net operating income level of
      $238,385 is achieved and the subject is at least 94.5% occupied. The
      "As-Is" value was $900,000 (vacant land) as of May 19, 2006.

      For Loan ID#223 (Southside Landing), the Appraised Value and LTV are based
      on the "Stabilized" value of $3,550,000 as of January 17, 2008 and assumes
      a planned rental rate increase from $3,000 (current) to $3,060 (plan) per
      unit per year. The "As-Is" Value as of May 17, 2007 was $3,300,000.

      For Loan ID#232 (The Shops at Costco Plaza), the Appraised Value and LTV
      are based on the "As Stabilized" value of $3,510,000 as of February 26,
      2007. The "As Stabilized" value assumes completion of tenant improvements
      and occupancy has stabilized at 95%. The occupancy as of April 27, 2007
      was 90%. The "As-Is" value was $3,425,000 as of February 26, 2007.

7     Certain of the mortgage loans that are secured by retail properties
      include in-line and/or anchor tenant ground lease parcels in the
      calculation of the total square footage of the property.

      For Loan ID#10 (32 Sixth Avenue), the largest tenant at the property, AT&T
      Corporation ("AT&T"), has surrendered approximately 48,001 square feet of
      its space consisting of the entire seventh floor of the building effective
      on July 1, 2007. AT&T was required to pay to the borrower approximately
      $2,300,000 as consideration for the borrower's accepting the surrender of
      such space. Simultaneously, CRG West 32 Avenue of the Americas (the
      "replacement tenant") signed a new lease for such space consisting of the
      entire seventh floor of the building (totaling approximately 49,303 square
      feet) at an initial base rent of $46.50 per square foot (with 6 months
      free rent), for an initial term of 15 years and 6 months (with two 5-year
      renewal options). The replacement tenant was required to deliver to the
      borrower as security for its obligations a letter of credit in the
      original amount of $8,000,000, which is subject to reduction by $1,000,000
      per year for 5 years, commencing after the fifth anniversary of the
      replacement tenant's rent commencement date. On August 7, 2007, New York
      University signed a new lease for approximately 32,554 square feet
      consisting of a portion of the twelfth floor of the building at an initial
      base rent of $39.00 per square foot (with 6 months free rent), for an
      initial term of 15 years and 6 months (with one 5-year renewal option).
      AT&T's partial surrender of its space and new leasing activity are not
      reflected in AT&T's square footage and space percentage, nor the
      property's Percent Leased, Net Rentable Area or Units, and Cut-off Balance
      per Net Rentable Area or Units, nor included in lender's underwriting. The
      property is 97.8% leased as of August 7, 2007.

      For Loan ID#11 (City Center Englewood), the pooled mortgage loan is
      structured with a master lease on 27,216 square feet of the property that
      is occupied by Bally's Total Fitness (12.5% of the NRA) . As of July 2,
      2007, Bally's Total Fitness had announced its restructuring plan, but had
      not officially filed for Chapter 11. The master lease from the carveout
      indemnitor is for the same terms as the Bally's lease (rent of $13.86 and
      lease expiration date of May 31, 2017). The master lease will cease making
      rent payments if, among other things, Bally's emerges from Chapter 11 and
      affirms its lease at the property or a replacement tenant has executed a
      lease for the space and is in-place, open for business, and paying full,
      unabated rent. The income from such master lease was included in the
      underwriting. As of April 12, 2007, the property was 94.8% leased and
      93.8% occupied; the underwritten occupancy was 93.6%.

      For Loan ID#34 (Creekwood Commons), the pooled mortgage loan is structured
      with a master lease on 15,620 square feet of the property (7.6% of the
      NRA) at the annual gross rate of $17.71 per square foot and terminating on
      April 30, 2010. The lender escrowed $829,793 at closing; monthly payments
      of $23,049.75 will be disbursed until the master leased space is leased to
      a third party. Income from such master lease was included in the
      underwriting. As of March 15, 2007, the property was 100% leased and 93.4%
      occupied; the underwritten occupancy was 94.0%.




      For Loan ID#220 (325 East Chicago Street Office), the pooled mortgage loan
      is structured with a master lease on 14,024 square feet of space (39.7% of
      the NRA) at the subject property on a lease at $17.80 per square foot or
      $249,666 annually which expires on December 31, 2010. The 14,024 square
      feet of space is currently leased to Eppstein Uhen Architects, Inc. (an
      affiliate of the borrower) and while they are still paying rent, they are
      not occupying the space. The income from the 14,024 square feet of vacant
      Eppstein Uhen Architects, Inc. space was included in the underwriting. As
      of July 1, 2007, the property was 100% leased and 60.3% occupied; the
      underwritten occupancy is 94.0%.

8     For Loan ID#1 (DRA / Colonial Office Portfolio), the prepayment provisions
      are as follows: after an initial period of the earlier of (a) three (3)
      years from the closing date or (b) two (2) years from the "startup day"
      (within the meaning of Section 860G(a)(9) of the Internal Revenue Code) of
      the REMIC Trust of the last securitization of any portion of the DRA /
      Colonial Office Portfolio, the borrower is permitted to defease the pooled
      mortgage loan by pledging certain government securities and obtaining the
      release of the mortgaged property from the lien of the mortgage. For
      purposes of the prepayment provisions, it is assumed that this
      securitization is the last securitization.

      For Loan ID#3 (RRI Hotel Portfolio), the prepayment provisions are as
      follows: after an initial period of the earlier of (i) three (3) years
      from the closing date or (ii) two (2) years from the "startup day" (within
      the meaning of Section 860G(a)(9) of the Internal Revenue Code) of the
      REMIC Trust of the last securitization of any portion of the RRI Hotel
      Portfolio, the borrower is permitted to prepay the loan based on either
      (a) the greater of 1% or yield maintenance or (b) defease the pooled
      mortgage loan by pledging certain government securities and obtaining the
      release of the mortgaged property from the lien of the mortgage. For
      purposes of the prepayment provisions, it is assumed that this
      securitization is the last securitization.

      For Loan ID#10 (32 Sixth Avenue), the prepayment provisions are as
      follows: at any time following 48 payments from the first payment date for
      the following 69 payments, full prepayment of the pooled mortgage loan is
      permitted, together with a prepayment premium equal to the greater of (i)
      1% of the outstanding principal balance or (ii) yield maintenance (based
      on the U.S. Treasury issue with an equivalent term to that of the
      remaining term of the pooled mortgage loan). The pooled mortgage loan is
      open to prepayment without premium thereafter through the maturity date.

      For Loan ID#26 (Space Center Storage Portfolio), at any time before the
      indebtedness is paid in full, the borrower has a one time right to request
      the release one or more of the premises if they meet the specific
      requirements in the mortgage loan documents including in part (i) the
      remaining premises must have a LTV that does not exceed 75%, (ii) the
      remaining premises have at least a 1.20x DSCR and (iii) the loan amount is
      paid down 115% of the value attributable to the released parcel per the
      mortgage loan documents (release price) plus a make whole premium.

      For Loan ID#118 (Iskalo Office and Retail Portfolio), the prepayment
      provisions are as follows: At any time following the date which is 48
      months from the note date, full prepayment of the loan is permitted by the
      borrower delivering to the lender at least 10 days prior written notice of
      the borrower's intent to prepay the mortgage loan in full, together with a
      prepayment premium equal to the greater of (i) 1% of the outstanding
      principal balance, or (ii) a discounted yield maintenance amount based on
      the U.S. Treasury note or bond rate, plus fifty (50) basis points.




9     For Loan ID#18 (Hilton Garden Inn - Cupertino), the pooled mortgage loan
      is structured with a performance holdback of $528,485, which is subject to
      achievement of certain release conditions, including but not limited to,
      the lender being provided (i) lien waivers; (ii) title endorsements; and
      (iii) documents that represent the final billing from the contractor. The
      amount of the reserve can be applied to the balance of the pooled mortgage
      loan with a make whole premium by November 14, 2007, if the items
      identified in the property condition assessment have not been completed
      and evidence is not provided in accordance with the terms of the
      respective reserve agreement.

      For Loan ID#18 (Hilton Garden Inn - Cupertino), the pooled mortgage loan
      is structured with a performance holdback of $362,246, which is subject to
      achievement of certain release conditions, including but not limited to,
      the lender being provided (i) lien waivers; (ii) title endorsements; (iii)
      all permits, bonds, licenses, approvals required by law whether for
      commencement, performance, completion, occupancy, use or otherwise; a copy
      of the construction contract and any change orders and a statement from an
      architect, contractor or engineering consultant to the extent and cost of
      the work completed; and (iv) the lender has inspected or waived right to
      inspection. The amount of the reserve can be applied to the balance of the
      pooled mortgage loan with a make whole premium by November 14, 2007, if
      the items identified in the property condition assessment have not been
      completed and evidence is not provided in accordance with the terms of the
      respective reserve agreement.

      For Loan ID#26 (Space Center Storage Portfolio), the pooled mortgage loan
      is structured with a performance holdback of $539,933 in the form of a
      letter of credit, which is subject to achievement of certain release
      conditions, including but not limited to, (i) all permits, bonds,
      licenses, approvals required by law whether for commencement, performance,
      completion, occupancy, use or otherwise; (ii) a copy of the construction
      contract and any change orders and a statement from an architect,
      contractor or engineering consultant to the extent and cost of the work
      completed. The proceeds of the letter of credit can be applied to the
      balance of the pooled mortgage loan (with a make whole premium) 30 days
      prior to the expiration of the letter of credit (if the letter of credit
      is not renewed) if tenant improvement and leasing commissions have not
      been completed and evidence is not provided in accordance with the
      respective reserve agreement.




      For Loan ID#27 (All Seasons of Rochester Hills), the pooled mortgage loan
      is structured with a performance holdback of $3,500,000, which is subject
      to achievement of certain release conditions, including, but not limited
      to (i) on a quarterly basis and in increments of no less than $200,000 per
      quarter, over the first 5 years of the loan term, the lender or escrow
      agent shall upon the borrower's request accompanied with evidence that
      property has produced an annualized net operating income of at least 1.20
      times the annual debt service payment for a period of at least three prior
      consecutive months; (ii) borrower is not in default. If any of the
      holdback remains in the reserve after the pooled mortgage loan has been
      paid in full and all other obligations of borrower under the loan
      documents have been satisfied, then the remaining holdback and or interest
      shall be paid to borrower.

      For Loan ID#29 (Estrella Medical Plaza), the pooled mortgage loan is
      structured with a performance holdback of $5,600,000, which is subject to
      achievement of certain release conditions, including, but not limited to,
      (i) satisfaction of occupancy milestones ($50 per square foot between
      76-80% occupancy; $300 per square foot between 80-91% occupancy and the
      remaining balance after achieving 91% occupancy), or a net cash flow
      sufficient to produce an actual DSCR of 1.13x and a 0.84x DSCR based on a
      10% mortgage constant. At the lender's option, the amount of the reserve
      may be applied to the balance of the pooled mortgage loan, with a yield
      maintenance premium, if release conditions are not satisfied on or before
      August 1, 2010.

      For Loan ID#40 (Town Center Plaza), the pooled mortgage loan is structured
      with a construction escrow of $1,302,315, of which $528,450 is allocated
      to the Lifestyle Fitness improvements and $773,865 is allocated to the
      in-line tenant space, which is subject to certain release conditions,
      including, but not limited to, the occupancy rate of the property being
      equal to or greater than 95% and borrower not in default.

      For Loan ID#40 (Town Center Plaza), the pooled mortgage loan is structured
      with a $900,000 letter of credit, which is subject to certain release
      conditions, including but not limited to, (i) the construction escrow
      (approximately $1,302,315) has been fully disbursed; (ii) the annualized
      net operating income is at least 1.25 times as great as the annual
      amortizing debt service on the initial funding of the mortgage loan for a
      period of three consecutive months. The borrower may request a release of
      a portion of the letter of credit after July 1, 2006. If the requirements
      to release the letter of credit are not satisfied by June 21, 2007 or if
      there is a default by the borrower under the terms of the loan documents,
      the lender may apply the proceeds to the repayment of any amounts owed by
      borrower to lender under the terms of the loan documents. The $900,000
      letter of credit is still in place.

      For Loan ID#67 (46360 Fremont Boulevard), the pooled mortgage loan is
      structured with a performance holdback of $91,613, which is subject to
      achievement of certain release conditions, including but not limited to,
      the lender being provided (i) lien waivers; (ii) title endorsements; (iii)
      all permits, bonds, licenses, approvals required by law whether for
      commencement, performance, completion, occupancy, use or otherwise; a copy
      of the construction contract and any change orders and a statement from an
      architect, contractor or engineering consultant to the extent and cost of
      the work completed; and (iv) the lender has inspected or waived right to
      inspection. The amount of the reserve can be applied to the balance of the
      pooled mortgage loan with a make whole premium by July 1, 2008, if the
      items identified in the property condition assessment have not been
      completed and evidence is not provided in accordance with the terms of the
      respective reserve agreement.

      For Loan ID#77 (Eagle Landing Apartments), the pooled mortgage loan is
      structured with a performance holdback of $300,000, which is subject to
      achievement of certain release conditions, including but not limited to,
      (i) a certified operating statement which supports a DSCR of 1.15x and
      (ii) no material adverse change in the financial condition of the
      borrower. At the lender's option, the amount of the reserve may be applied
      to the balance of the pooled mortgage loan, with a yield maintenance
      premium, if release conditions are not satisfied on or before September
      17, 2007.

      For Loan ID#96 (Foothill Corporate), the pooled mortgage loan is
      structured with a performance holdback of $730,000, which is subject to
      achievement of certain release conditions, including but not limited to,
      (i) achievement of a DSCR of 1.17x. At the lender's option, the amount of
      the reserve may be applied to the balance of the mortgage loan, with a
      yield maintenance premium, if release conditions are not satisfied by
      August 1, 2009.

      For Loan ID#118 (Iskalo Office and Retail Portfolio), the pooled mortgage
      loan is structured with an initial rental achievement deposit of $200,000
      for two tenants that are vacating from the 4600 Main Street property. The
      escrow deposit is subject to certain release conditions, including, but
      not limited to, the borrower has re-leased the space and property is
      stabilized by February 1, 2008. In the event that property is not
      stabilized on or before February 1, 2008, the borrower must deliver to the
      lender cash or a letter of credit that is the greater of (a) an amount
      which, when subtracted from the original principal amount of the loan
      ($7,000,000), will result in an outstanding principal balance that causes
      the net operating income from the property to be at least 1.22 times
      greater than the annual debt service or (b) a sum equal to the result of
      the following formula; (i) the difference between $645,000 and the actual
      net operating income as of February 1, 2008; (ii) divided by eight percent
      (8%) ; (iii) multiplied by 80% and (iv) minus $200,000 on account of the
      initial rental achievement deposit. If the borrower fails to deliver
      stabilization documentation to the lender on or before August 1, 2009 or
      if the borrower is in default, the lender shall have the right to apply
      the initial rental achievement deposit and the debt service coverage
      deposit to the outstanding principal balance of the pooled mortgage loan
      at par, with no prepayment premium, or to the payment of any other amounts
      owed by the borrower to the lender under the terms of the loan documents.




      For Loan ID#135 (South Fountain View Office Center), the pooled mortgage
      loan is structured with a performance holdback of $200,000, in the form or
      cash or letter of credit, which is subject to achievement of certain
      release conditions, including but not limited to (i) the tenant First
      Mercury has delivered an estoppel indicating that it has have paid their
      rent at the rate set forth in their lease for a period of 12 consecutive
      months and (ii) a minimum 1.20x DSCR (including but not limited to the
      trailing 12 month financial statements). $100,000 is eligible for partial
      disbursement if all criteria other than tenant's paying full rent are
      satisfied. At the lender's option, the amount of the reserve may be
      applied to the balance of the pooled mortgage loan, with a yield
      maintenance premium, if release conditions are not satisfied on or before
      June 1, 2009.

      For Loan ID#194 (Florida Secure Storage), the pooled mortgage loan is
      structured with a performance holdback of $405,000, which is subject to
      achievement of certain release conditions, including but not limited to,
      (i) a minimum occupancy of 86%; (ii) minimum DSCR of 1.25x (based on
      trailing 6 month financial statements and amortizing payment) and 0.90x
      underwritten DSCR based on a 10% mortgage constant. At the lender's
      option, the amount of the reserve may be applied to the balance of the
      pooled mortgage loan, with a yield maintenance premium, if release
      conditions are not satisfied on or before June 22, 2008.

      For Loan ID#212 (803 Gleneagles Court), the pooled mortgage loan is
      structured with a performance holdback of $16,875, which is subject to
      achievement of certain release conditions, including but not limited to,
      the lender being provided (i) lien waivers; and (ii) satisfactory
      photographs. The amount of the reserve can be applied to the balance of
      the pooled mortgage loan with a make whole premium by July 1, 2008, if the
      items identified in the property condition assessment have not been
      completed and evidence is not provided in accordance with the terms of the
      respective reserve agreement.

      For Loan ID#214 (Shops at Waggoner Road), the pooled mortgage loan is
      structured with a performance holdback of $75,229, which is subject to
      achievement of certain release conditions, including but not limited to,
      (i) minimum 93% physical occupancy with approved leases and evidenced by
      estoppels that tenants are open for business and paying rent. At the
      lender's option, the amount of the reserve may be applied to the balance
      of the pooled mortgage loan, with a yield maintenance premium, if release
      conditions are not satisfied on or before December 1, 2007.

      For Loan ID#222 (Shoppes of Deerfield North), the pooled mortgage loan is
      structured with a $350,000 letter of credit, which is subject to certain
      release conditions, including but not limited to the property achieving an
      annualized net operating income level of $238,385 for a period of three
      consecutive months on or before April 1, 2008 and at least 94.5% occupied.
      If the requirements to release the letter of credit are not satisfied on
      or before April 1, 2008 or if there is a default by the borrower under the
      terms of the loan documents, the lender may apply the proceeds at par to
      the repayment of any amounts owed by the borrower to the lender under the
      terms of the loan documents.

      For Loan ID#222 (Shoppes of Deerfield North), the pooled mortgage loan is
      structured with a escrow deposit of $55,550 for tenant improvements owed
      to the tenant, Noble, which is subject to certain release conditions,
      including, but not limited to (i) the Noble lease is in full force and
      effect; (ii) confirmation from the borrower that it has received the first
      months rent and CAM reimbursements from Noble. In the event the escrow
      deposit has not been disbursed, the amount of the escrow deposit can be
      applied to the balance of the mortgage loan upon occurrence of default by
      the borrower or after February 14, 2008.

      For Loan ID#260 (2915 Pine Ridge Road), the pooled mortgage loan is
      structured with a performance holdback of $37,500, which is subject to
      achievement of certain release conditions, including but not limited to,
      the lender being provided (i) lien waivers; (ii) title endorsements; (iii)
      all permits, bonds, licenses, approvals required by law whether for
      commencement, performance, completion, occupancy, use or otherwise; a copy
      of the construction contract and any change orders and a statement from an
      architect, contractor or engineering consultant to the extent and cost of
      the work completed; and (iv) the lender has inspected or waived right to
      inspection. The amount of the reserve can be applied to the balance of the
      pooled mortgage loan with a make whole premium by January 1, 2008, if the
      items identified in the property condition assessment have not been
      completed and evidence is not provided in accordance with the terms of the
      respective reserve agreement.

10    For Loan ID#128, Maple Tree Inn, the sponsors are Alyn T. Beals as an
      individual and a Trustee, Marjorie Martin, as an individual and a Trustee,
      Lee C. Scheuer an individual and a Co Trustee, Kimberly A. Fraedrick as an
      individual and as a Co-Trustee, Gordon Knapp, and Brian Kelly.






                      [THIS PAGE INTENTIONALLY LEFT BLANK.]



                                   APPENDIX D
             MORTGAGE LOAN NO. 1 -- DRA / COLONIAL OFFICE PORTFOLIO


                  [3 PHOTOS OF DRA / COLONIAL OFFICE PORTFOLIO]





                                      D-1



             MORTGAGE LOAN NO. 1 -- DRA / COLONIAL OFFICE PORTFOLIO


                    [MAP OF DRA / COLONIAL OFFICE PORTFOLIO]



                                      D-2



--------------------------------------------------------------------------------
             MORTGAGE LOAN NO. 1 -- DRA / COLONIAL OFFICE PORTFOLIO
--------------------------------------------------------------------------------

--------------------------------------------------------------------------------
                                LOAN INFORMATION
--------------------------------------------------------------------------------
MORTGAGE LOAN SELLER:                WFB
LOAN PURPOSE:                        Acquisition
ORIGINAL BALANCE: (1)                $247,302,419
CUT-OFF DATE BALANCE: (1)            $247,302,419
FIRST PAYMENT DATE:                  08/01/2007
INTEREST RATE:                       5.61000%
AMORTIZATION TERM:                   Interest Only
ARD:                                 No
ANTICIPATED REPAYMENT DATE:          NAP
MATURITY DATE:                       07/01/2014
EXPECTED MATURITY BALANCE: (1)       $247,302,419
SPONSORS:                            DRA G&I Fund VI, Colonial Properties Trust

INTEREST CALCULATION:                Actual/360
CALL PROTECTION:                     26-payment lockout from the first payment
                                     date, with U.S. Treasury defeasance
                                     permitted for the following 54 payments,
                                     and open to prepayment without premium
                                     thereafter through maturity

CUT-OFF DATE BALANCE PER SF: (1)     $141.92

UP-FRONT RESERVES:                   None

ONGOING RESERVES:                    RE Taxes: (2)             Springing
                                     Insurance: (2)            Springing
                                     TI/LC: (2)                Springing
                                     Replacement: (2)          Springing

LOCKBOX:                             Springing Hard (2)
--------------------------------------------------------------------------------

--------------------------------------------------------------------------------
                              PROPERTY INFORMATION
--------------------------------------------------------------------------------
SHADOW RATING (FITCH/S&P):           NAP
SINGLE ASSET/PORTFOLIO:              Portfolio
PROPERTY TYPE:                       Various - See Table
PROPERTY SUB-TYPE:                   Various
LOCATION:                            Various - See Table
YEAR BUILT/RENOVATED:                Various - See Table
PERCENT LEASED (AS OF):              93.9% (06/01/2007)
NET RENTABLE AREA:                   5,227,519
THE COLLATERAL:                      17 Class A suburban office buildings, one
                                     Class A anchored shopping center, and one
                                     Class A mixed-use office / retail property

OWNERSHIP INTEREST:                  Fee

PROPERTY MANAGEMENT:                 Colonial Properties Services, Inc.



3RD MOST RECENT NOI (AS OF):         NAP
2ND MOST RECENT NOI (AS OF):         NAP
MOST RECENT NOI (AS OF):             $59,546,991 (TTM 12/31/2006)
U/W NET OP. INCOME:                  $68,842,703
U/W NET CASH FLOW:                   $60,329,044
U/W OCCUPANCY:                       93.2%
APPRAISED VALUE (AS OF):             $933,100,000 (Various)
CUT-OFF DATE LTV RATIO: (1)          79.5%
LTV RATIO AT MATURITY: (1)           79.5%
U/W DSCR: (1)                        1.43x
--------------------------------------------------------------------------------

(1)   The subject $247,302,419 loan represents the 33.3% pari passu A-2 Note
      interest in a $741,907,256 whole loan. The initial $247,302,419 A-1 Note
      was included in the Merrill Lynch Mortgage Trust 2007-C1 pool, while the
      $247,302,418 A-3 Note will be included in a future transaction. All Loan
      per SF, LTV and DSCR numbers in the table are based on the whole loan
      amount.

(2)   Ongoing reserves and hard lockbox are required following the occurrence of
      an event of default or the quarterly DSCR test falls below 1.15x.

THE DRA / COLONIAL OFFICE PORTFOLIO LOAN.

      THE LOAN. The largest loan (the "DRA / Colonial Office Portfolio Loan") is
secured by the borrower's fee interest in 17 Class A office buildings, one Class
A anchored shopping center and one Class A mixed-used office / retail property
(collectively, the "DRA / Colonial Office Portfolio Properties") located in the
Birmingham, Alabama; Orlando, Florida; Tampa, Florida; Atlanta, Georgia;
Charlotte, North Carolina and Austin, Texas markets. The first mortgage loan of
$741,907,256 is split into three pari passu notes, Note A-1 with an original
principal balance of $247,302,419, Note A-2 with an original principal balance
of $247,302,419 and Note A-3 with an original principal balance of $247,302,418.
Note A-2 will be included in the Trust. Note A-1 was included in the Merrill
Lynch Mortgage Trust 2007-C-1 transaction. The Note A-3 will be included in a
future transaction. The pooling and servicing agreement for the Merrill Lynch
Mortgage Trust Commercial Pass-Through Certificates Series 2007-C1 transaction
will govern the servicing of the DRA / Colonial Office Portfolio Loan.

      THE BORROWERS. The borrowers are 19 single purpose entities (collectively,
the "DRA / Colonial Office Portfolio Borrowers"), which own no material assets
other than their respective DRA / Colonial Office Portfolio Properties and
related ownership interests. The DRA / Colonial Office Portfolio Borrowers are
Delaware limited liability companies or partnerships, with an independent
manager. A non-consolidation opinion regarding each of the DRA / Colonial Office
Portfolio Borrowers was delivered at origination. The DRA / Colonial Office
Portfolio Borrowers are indirectly controlled by DRA G&I Fund VI Real Estate
Investment Trust ("DRA") and Colonial



                                      D-3



Properties Trust ("Colonial"), (together, the "DRA / Colonial Office Portfolio
Sponsors"). The DRA / Colonial Office Portfolio Sponsors, or their affiliates,
own the majority beneficial interest in the DRA / Colonial Office Portfolio
Borrowers.

      DRA is a registered investment advisor and manages over $8 billion in
assets. Since inception in 1994, DRA has acquired more than 80 shopping centers
(totaling over 18 million square feet), over 60 office properties (totaling over
12 million square feet), and 60 multifamily investments (comprised of over
16,000 units in more than 10 markets).

      Colonial, originally incorporated in 1970, completed its initial public
offering in September 1993. Over the last 37 years, through a series of
acquisitions and joint ventures, Colonial has grown into a fully-integrated,
publicly traded REIT with market capitalization over $5.6 billion. Colonial is a
self-administered and self-managed real estate investment trust that, as of
September 30, 2006, directly owned or managed approximately 39,104 apartment
units, approximately 17.6 million square feet of office space and approximately
12.1 million square feet of retail shopping space throughout the Sunbelt regions
of the United States.

      THE PROPERTIES. The DRA / Colonial Office Portfolio Loan is secured by a
fee interest in 17 office properties consisting of 4,864,866 square feet and
located in Birmingham, Alabama; Orlando, Florida; Tampa, Florida; Atlanta,
Georgia; Charlotte, North Carolina and Austin, Texas markets; one 125,462 square
foot shopping center located in Birmingham, Alabama and one 237,191 square foot
office/retail mixed use property in Lake Mary, Florida. The DRA / Colonial
Office Portfolio Properties have occupancies that range between 77.3% and
100.0%. As of June 1, 2007, the DRA / Colonial Office Portfolio Properties are
approximately 93.9% occupied by 618 tenants.

      More specific information about the DRA / Colonial Office Portfolio
properties is set forth in the tables below:



---------------------------------------------------------------------------------------------------------------------
                                                           PROPERTY       ALLOCATED LOAN                      YEAR
PROPERTY                             LOCATION                TYPE             AMOUNT         YEAR BUILT     RENOVATED
---------------------------------------------------------------------------------------------------------------------

                                                                                               1989 /
                                                                                               1996 /
Heathrow Inter. Business Ctr.        Lake Mary, FL          Office          $ 34,630,982      1998-2001        2002
Research Office Park                 Austin, TX             Office          $ 26,447,908        2001           NAP
                                                                                              2001-2002
CC at Town Park                      Lake Mary, FL          Office          $ 23,265,602       / 2006          NAP
Colonial Place I & II                Tampa, FL              Office          $ 20,379,333      1985-1986        NAP
                                                                                              1988-1989
CC at Colonnade                      Birmingham, AL         Office          $ 19,575,196       / 1999          2004

Peachtree Street                     Atlanta, GA            Office          $ 15,561,000        1989           NAP
                                                           Office /
CP Town Park Combined                Lake Mary, FL          Retail          $ 14,764,167        2004           NAP
Concourse Center                     Tampa, FL              Office          $ 12,254,067      1982-1984        NAP
CC at Town Park 600                  Lake Mary, FL          Office          $ 11,926,964        2002           2004

Riverchase Center                    Birmingham, AL         Office          $  9,226,014     1987 / 1990       NAP
International Office Park            Birmingham, AL         Office          $  8,717,915     1987 / 1999       2004
Colonial Center at Bayside           Clearwater, FL         Office          $  8,370,268     1987 / 1994       1997
Colonial Center at Blue Lake         Birmingham, AL         Office          $  7,380,812        1982           2005
Shops at Colonnade - Retail          Birmingham, AL         Retail          $  7,225,554        1989           2004
Colonial Plaza                       Birmingham, AL         Office          $  6,712,260        1982           2004

Esplanade                            Charlotte, NC          Office          $  6,685,518        1981           2005
Maitland Office Building             Maitland, FL           Office          $  5,273,750        1984           NAP
HIBC 1000 Building                   Lake Mary, FL          Office          $  4,679,862        1997           NAP

One Independence Plaza               Birmingham, AL         Office          $  4,225,247        1978           NAP
---------------------------------------------------------------------------------------------------------------------
TOTAL/WEIGHTED AVERAGE                                                      $247,302,419
---------------------------------------------------------------------------------------------------------------------


---------------------------------------------------------------------------------------------------------------------
                                                  % OF
                                                  TOTAL                                                  APPRAISED
PROPERTY                                 SF        SF       OCCUPANCY     PRIMARY TENANT                   VALUE
---------------------------------------------------------------------------------------------------------------------

Heathrow Inter. Business Ctr.          835,201      16%        84.5%      Symantec Corporation          $129,500,000
Research Office Park                   357,689       7%       100.0%      Charles Schwab & Co., Inc.     $98,900,000

CC at Town Park                        458,259       9%        98.2%      Pershing, LLC                  $87,000,000
Colonial Place I & II                  371,473       7%        97.3%      Blue Cross & Blue Shield       $77,000,000

CC at Colonnade                        419,387       8%        99.7%      Infinity Insurance Company     $73,200,000
                                                                          Kurt Salmon Associates,
Peachtree Street                       309,625       6%        91.5%      Inc.                           $58,500,000

CP Town Park Combined                  237,191       4%        96.4%      Albertson's # 4316             $57,000,000
Concourse Center                       294,369       6%        99.6%      HealthPlan Services II         $46,300,000
CC at Town Park 600                    199,585       4%       100.0%      Fiserv, Inc.                   $44,600,000
                                                                          BioHorizons Implant
Riverchase Center                      306,143       6%        93.6%      Systems                        $34,500,000
International Office Park              210,984       4%        99.3%      Command Alkon Inc.             $32,600,000
Colonial Center at Bayside             212,882       4%        98.8%      Presidion Solutions/2          $31,300,000
Colonial Center at Blue Lake           166,590       3%        99.2%      Colonial Properties Trust      $27,600,000
Shops at Colonnade - Retail            125,462       2%        98.3%      Gold's Gym                     $28,600,000
Colonial Plaza                         170,850       3%        84.7%      Alabama Gas Corporation        $25,100,000
                                                                          Homecomings Financial
Esplanade                              202,817       4%        81.7%      Network, Inc.                  $25,000,000
Maitland Office Building               155,730       3%        77.3%      Adventist Health System        $23,100,000
HIBC 1000 Building                      87,066       2%       100.0%      The Sungard                    $17,500,000
                                                                          Birmingham
                                                                          Gastroenterology
One Independence Plaza                 106,216       2%        90.7%      Association                    $15,800,000
---------------------------------------------------------------------------------------------------------------------
TOTAL/WEIGHTED AVERAGE               5,227,519     100%        93.9%                                    $933,100,000
---------------------------------------------------------------------------------------------------------------------




------------------------------------------------------------------------------------------------------------------------------------
                                                                                       % OF TOTAL      ANNUALIZED
                               CREDIT RATING                           ANNUALIZED      ANNUALIZED     UNDERWRITTEN
                              (FITCH/MOODY'S      TENANT       % OF    UNDERWRITTEN   UNDERWRITTEN     BASE RENT           LEASE
TENANT NAME                      /S&P) (1)          NRA        NRA    BASE RENT ($)    BASE RENT      ($ PER NRA)        EXPIRATION
------------------------------------------------------------------------------------------------------------------------------------

Charles Schwab & Co., Inc.        A/A2/A+          357,689       7%     $ 7,945,735           8%           $22.21       Various (2)
Fiserv, Inc.                    --/Baa/BBB+        291,642       6%     $ 5,968,436           6%           $20.46       Various (3)
Infinity Insurance Company         A/A3/A          153,783       3%     $ 3,306,392           3%           $21.50       03/31/2016
Bank of New York                 AA-/Aaa/A+        130,630       2%     $ 2,797,890           3%           $21.42       Various (4)
TOTAL/WEIGHTED AVERAGE                             933,744      18%     $20,018,454          21%           $21.44

Other Tenants                     Various        3,972,655      76%     $76,644,924          79%           $19.29         Various
Vacant Space                        NAP            321,120       6%     $         0           0%           $ 0.00           NAP
------------------------------------------------------------------------------------------------------------------------------------
TOTAL/WEIGHTED AVERAGE                           5,227,519     100%     $96,663,378         100%           $19.70
------------------------------------------------------------------------------------------------------------------------------------


(1)   Certain ratings are those of the parent company whether or not the parent
      company guarantees the lease.

(2)   Charles Schwab & Co., Inc. currently subleases 100% of this space to other
      tenants and has leases containing 87,563 square feet of space expiring
      03/31/2009, while 270,126 square feet of space expires 03/31/2012.

(3)   Fiserv, Inc. has leases containing 93,557 square feet of space expiring
      06/30/2012, while 198,085 square feet expires 07/31/2012.

(4)   Bank of New York has leases containing 62,893 square feet of space
      expiring 07/31/2011, while 67,737 square feet expires 10/31/2016.


                                      D-4





--------------------------------------------------------------------------------------------------------------------------------
                                                  LEASE ROLLOVER SCHEDULE (1)

                 # OF LEASES                         % OF TOTAL     CUMULATIVE TOTAL    CUMULATIVE % OF    AVERAGE U/W BASE RENT
    YEAR           EXPIRING     TOTAL SF EXPIRING    SF EXPIRING      SF EXPIRING         SF EXPIRING         PER SF EXPIRING
--------------------------------------------------------------------------------------------------------------------------------

   Vacant             --            321,120              6%               321,120              6%                 $ 0.00
     MTM              54            175,971              3%               497,091             10%                 $18.90
    2007              51            241,612              5%               738,703             14%                 $19.74
    2008             118            524,610             10%             1,263,313             24%                 $20.41
    2009             113            628,671             12%             1,891,984             36%                 $19.47
    2010              92            426,178              8%             2,318,162             44%                 $20.29
    2011              86            787,736             15%             3,105,898             59%                 $20.27
    2012              42            890,783             17%             3,996,681             77%                 $20.40
    2013              18            231,456              4%             4,228,137             81%                 $20.06
    2014               9            134,676              3%             4,362,813             84%                 $16.51
    2015              12            274,537              5%             4,637,350             89%                 $19.58
    2016              14            318,037              6%             4,955,387             95%                 $19.57
--------------------------------------------------------------------------------------------------------------------------------
 Thereafter            9            272,131              5%             5,227,519            100%                 $16.06
--------------------------------------------------------------------------------------------------------------------------------


(1)   The information in the table is based on the underwritten rent roll.

      PROPERTY MANAGEMENT. The DRA / Colonial Office Portfolio properties are
managed by Colonial Properties Services, Inc., an affiliate of the DRA /
Colonial Office Portfolio Sponsors.

      ADDITIONAL INDEBTEDNESS. The DRA / Colonial Office Portfolio Loan is pari
passu with two (2) other promissory notes (collectively, the "DRA / Colonial
Office Portfolio Pari Passu Notes") and, together with the DRA / Colonial Office
Portfolio Loan (the "DRA / Colonial Office Portfolio Loan Group") has an
aggregate principal balance of $741,907,256. The DRA / Colonial Office Portfolio
Pari Passu Notes are secured by the same mortgage as the DRA / Colonial Office
Portfolio Loan. The DRA / Colonial Office Portfolio Pari Passu Notes are pari
passu in right of payment and in other respects to the DRA / Colonial Office
Portfolio Loan, and have the same interest rate, maturity date and original term
to maturity as the DRA / Colonial Office Portfolio Loan. The DRA / Colonial
Office Portfolio Pari Passu Notes will be held outside of the trust. The initial
$247,302,419 A-1 Note was included in the Merrill Lynch Mortgage Trust 2007-C1
pool, while the $247,302,418 A-3 Note will be included in a future transaction.

      The DRA / Colonial Office Portfolio Loan permits the DRA / Colonial Office
Portfolio Borrowers to incur mezzanine debt, subject to the satisfaction of
certain conditions, including, but not limited to: (i) no event of default has
occurred and is continuing; (ii) the net operating income, as determined by
lender, is sufficient to satisfy an aggregate debt service coverage ratio of at
least 1.20x; (iii) the loan to value ratio following the incurrence of mezzanine
debt is not greater than 80% (iv) the maturity date of the mezzanine loan shall
be on or after the maturity date of the DRA / Colonial Office Portfolio Loan;
(v) an intercreditor agreement has been delivered; and (vi) rating agency
confirmation of no downgrade has been obtained.

      GROUND LEASE. None.

      RELEASE OF PROPERTIES. After the expiration of the lockout period, an
individual property may be released from the DRA / Colonial Office Portfolio,
subject to the satisfaction of certain conditions, including: (i) the DRA /
Colonial Office Portfolio Loan Group is partially defeased in an amount equal to
either (a) 105% of the allocated loan amount for the individual property being
released, if the sum of the allocated loan amounts for all of the individual
properties which have been and are being released is less than or equal to 20%
of the original principal balance of the DRA / Colonial Office Portfolio Loan
Group, or (b) 110% of the allocated loan amount for the individual property
being released, if the sum of the allocated loan amounts for all of the
individual properties which have been and are being released is greater than 20%
of the original principal balance of the DRA / Colonial Office Portfolio Loan
Group; (ii) the debt service coverage ratio after the release is at least equal
to 1.41x, (iii) the loan to value ratio after the release is not greater than
79.5%, (iv) no event of default has occurred and is continuing, and (v) other
customary provisions set forth in the loan documents. If the debt service
coverage ratio and/or loan to value ratio tests above would not be satisfied,
the DRA / Colonial Office Portfolio Borrowers, may either (a) increase the
release price to an amount which would cause the debt service coverage ratio
and/or loan to value ratio tests to be satisfied or (b) deposit cash or a letter
of credit in an amount which, if applied to the outstanding principal balance of
the DRA / Colonial Office Portfolio Loan Group, would cause the debt service
coverage ratio and/or loan to value ratio tests to be satisfied.

      At any time prior to December 1, 2008, the residential portion of the
individual property located at 950 Market Promenade Avenue, Lake Mary, Florida
(the "Colonial Town Park Property") may be released from the DRA / Colonial
Office Portfolio, subject to the satisfaction of certain conditions, including:
(i) a legal subdivision is completed between the residential portion and
remaining portion of the Colonial Town Park Property, (ii) a condominium regime
is established in which the residential portion of the Colonial Town Park
Property is separated into multiple residential condominium units and the
remainder of the Colonial Town Park Property is separated into one or more
commercial condominium units, (iii) no event of default has occurred and is
continuing, and (iv) other customary provisions set forth in the loan documents.
The Colonial Town Park Property residential component was not viewed as
collateral for the DRA / Colonial Office Portfolio Loan Group for underwriting
purposes and was not included in the property's valuation.

      At any time, the portion of the Colonial Town Park Property which contains
the Ruth's Chris restaurant (the "Ruth's Chris Property") may be released from
the DRA / Colonial Office Portfolio mortgage, subject to the satisfaction of
certain conditions, including: (i) the DRA / Colonial Office Portfolio Borrowers
pay to the lender an amount equal to the sum of (a) the greater of (1) the net


                                      D-5



proceeds for the sale of the Ruth's Chris Property and (2) $2,160,000, and (b)
any additional amount which would be required to purchase defeasance securities
to partially defease the amount of the DRA / Colonial Office Portfolio Loan
Group being prepaid, (ii) a legal subdivision is completed between the Ruth's
Chris Property and the remainder of the Colonial Town Park Property, (iii) no
event of default has occurred and is continuing, and (iv) other customary
provisions set forth in the loan documents.

      At any time, the residential apartment portion and vacant land portion of
the individual properties located at 100/200/300 and 600 Colonial Center
Parkway, Lake Mary, Florida (the "Lake Mary Properties") may be released from
the DRA / Colonial Office Portfolio, subject to the satisfaction of certain
conditions, including (i) a legal subdivision is completed between (a) the
residential apartment portion and the vacant land portion and (b) the remainder
of the Lake Mary Properties, (ii) no event of default has occurred and is
continuing, and (iii) other customary provisions set forth in the loan
documents. The Lake Mary Properties' residential and vacant land component was
not viewed as collateral for the DRA / Colonial Office Portfolio Loan Group for
underwriting purposes and was not included in the property's valuation.

      SUBSTITUTION PROVISIONS. An individual property may be released from the
DRA / Colonial Office Portfolio Loan mortgage and a comparable property
substituted in its place, subject to the satisfaction of certain conditions,
including (i) the loan to value ratio following the substitution is not greater
than 79.5%, (ii) the debt service coverage ratio following the substitution is
equal to or greater than 1.41x, (iii) the sum of the allocated loan amount of
the individual property plus the allocated loan amounts of all other individual
properties which have previously been substituted does not exceed 50% of the
original principal balance of the DRA / Colonial Office Portfolio Loan Group,
(iv) no more than 50% of the individual properties may be substituted, (v) no
event of default has occurred and is continuing, and (vi) other customary
provisions set forth in the loan documents.

      ASSUMPTION PROVISIONS. The DRA / Colonial Office Portfolio Loan Group may
be partially assumed by a third party purchaser that is acquiring one or more
individual properties (the "Partial Loan Assumption"), subject to the
satisfaction of certain conditions, including (i) prior to the Partial Loan
Assumption, the DRA / Colonial Office Portfolio Loan Group will be severed into
(a) a new loan in a principal amount equal to the allocated loan amounts of the
individual properties to be acquired by such third party purchaser (the "Partial
Assumption Loan") and (b) the remaining DRA / Colonial Office Portfolio Group
debt, reduced by the amount of the Partial Assumption Loan, (ii) the principal
amount of the Partial Assumption Loan may not exceed $55,643,044 (following the
Future Advance and $44,116,711 prior to the Future Advance), (iii) the debt
service coverage ratio for the individual properties securing the remaining DRA
/ Colonial Office Portfolio Loan Group is equal to or greater than 1.41x, (iv)
the loan to value ratio for the individual properties securing the remaining DRA
/ Colonial Office Portfolio Loan Group is not greater than 79.5%, (v) the debt
service coverage ratio for the individual properties securing the Partial
Assumption Loan is equal to or greater than 1.20x, (vi) the loan to value ratio
for the individual properties securing the Partial Assumption Loan is not
greater than 75%, (vii) the loan-to-cost ratio for the individual properties
securing the Partial Assumption Loan is not greater than 75%, (viii) the lender
receives an assumption fee, (ix) the third party purchaser satisfies the
qualification provisions set forth in the loan documents or otherwise satisfies
the lender's credit review and underwriting standards, (x) no event of default
has occurred and is continuing, and (xi) other customary provisions set forth in
the loan documents.


                                      D-6



                  MORTGAGE LOAN NO. 2 -- BANK OF AMERICA CENTER


                      [3 PHOTOS OF BANK OF AMERICA CENTER]






                                      D-7



                  MORTGAGE LOAN NO. 2 -- BANK OF AMERICA CENTER


                         [MAP OF BANK OF AMERICA CENTER]


                                      D-8



--------------------------------------------------------------------------------
                  MORTGAGE LOAN NO. 2 -- BANK OF AMERICA CENTER
--------------------------------------------------------------------------------

--------------------------------------------------------------------------------
                                LOAN INFORMATION
--------------------------------------------------------------------------------
MORTGAGE LOAN SELLER:                PCFII
LOAN PURPOSE:                        Acquisition
ORIGINAL BALANCE:                    $232,000,000
CUT-OFF DATE BALANCE:                $232,000,000
FIRST PAYMENT DATE:                  10/01/2007
INTEREST RATE:                       6.25000%
AMORTIZATION TERM:                   Interest Only
ARD:                                 No
ANTICIPATED REPAYMENT DATE:          NAP
MATURITY DATE:                       09/01/2017
EXPECTED MATURITY BALANCE:           $232,000,000
SPONSOR:                             General Electric Pension Trust
INTEREST CALCULATION:                Actual/360
CALL PROTECTION:                     24-payment lockout from the first
                                     payment date, with U.S. Treasury
                                     defeasance permitted for the
                                     following 94 payments, and open to
                                     prepayment without premium
                                     thereafter through the maturity date

CUT-OFF DATE BALANCE PER SF:         $182.90

UP-FRONT RESERVES:                   RE Taxes:         $3,955,364
                                     Replacement: (1)  $2,842,500

ONGOING RESERVES:                    RE Taxes:         $439,515 / month
                                     Insurance: (2)    Springing
                                     Replacement: (1)  Springing
                                     TI/LC: (3)        Springing

LOCKBOX:                             Hard
--------------------------------------------------------------------------------

--------------------------------------------------------------------------------
                              PROPERTY INFORMATION
--------------------------------------------------------------------------------
SHADOW RATING (FITCH/S&P):           NAP
SINGLE ASSET/PORTFOLIO:              Single Asset
PROPERTY TYPE:                       Office
PROPERTY SUB-TYPE:                   Urban
LOCATION:                            Houston, TX
YEAR BUILT/RENOVATED:                1983 / 2001
PERCENT LEASED (AS OF):              94.3% (08/08/2007)
NET RENTABLE AREA:                   1,268,480
THE COLLATERAL:                      56-story, 1,268,480 square foot
                                     multi-tenant office building and
                                     structured parking garage in
                                     Houston, TX

OWNERSHIP INTEREST:                  Fee / Leasehold

PROPERTY MANAGEMENT:                 Novati Management Services,
                                     L.L.C.& Hines Interests Limited
                                     Partnership


3RD MOST RECENT NOI (AS OF):         NAP
2ND MOST RECENT NOI (AS OF):         $11,768,970 (TTM 12/31/2005)
MOST RECENT NOI (AS OF):             $11,877,953 (TTM 12/31/2006)
U/W NET OP. INCOME:                  $18,075,928
U/W NET CASH FLOW:                   $18,075,928
U/W OCCUPANCY:                       93.5%
APPRAISED VALUE (AS OF):             $373,000,000 (07/20/2007)
CUT-OFF DATE LTV RATIO:              62.2%
LTV RATIO AT MATURITY:               62.2%
U/W DSCR:                            1.23x
--------------------------------------------------------------------------------

(1)   The Bank of America Center Borrower deposited $2,842,500 at closing to
      cover the cost of curtain wall repairs. Upon the date which is 36 months
      from the origination date, if the curtain wall repairs are not completed
      per the engineer of record's scope of work, the Bank of America Borrower
      will deposit with lender funds sufficient to complete the repairs over the
      estimated timeframe to complete, which shall not exceed two years. In
      addition, upon the occurrence and continuation of an event of default, the
      Bank of America Borrower is required to deposit with the lender on a
      monthly basis, sums reasonably calculated by the lender for capital
      improvements. After the third event of default occurs the escrow payments
      shall continue until loan maturity.

(2)   Upon occurrence of an event of default, the Bank of America Center
      Borrower is required to deposit monthly 1/12 of the estimated annual
      insurance.

(3)   In the event the Bank of America Center Borrower is to receive certain
      extraordinary rental payments in excess of $500,000, those payments are
      required to be directed to the lender for TI/LC's.

THE BANK OF AMERICA CENTER LOAN.

      THE LOAN. The second largest loan (the "Bank of America Center Loan") is a
$232,000,000 mortgage loan secured by the borrower's fee/leasehold interest in
the office property containing 1,268,480 square feet known as the Bank of
America Center, located in Houston, Texas (the "Bank of America Center
Property").

      THE BORROWER. The borrower is Houston PT BAC Office Limited Partnership
(the "Bank of America Center Borrower"). One percent of Houston PT BAC Office,
Limited Partnership is owned by Houston PT BAC Office, LLC as the general
partner with General Electric Pension Trust as its sole member, and General
Electric Pension Trust and an affiliate of The Novati Group each own 94% and 5%
respectively as the limited partners.

      THE PROPERTY. The Bank of America Center Property consists of a 56-story,
1,268,480 square foot multi-tenant central business district office building and
13 stories of the Alley Theatre garage, a structured parking garage. The
property was constructed in 1983. Two hundred and ninety-five parking spaces are
located on four below-grade parking levels. However, the majority of the parking
(966 spaces) is located a block away in the Alley Theatre garage (13 stories of
which is part of the Bank of America Center Property). The Bank of America
Center has a granite and glass curtain wall. Starting on floor 21, there are a
series of 30 private balconies extending through the top of the tower. Floor
plates range from 30,000 square feet on the lower floors to 7,000 square feet at
the top. The building


                                      D-9



is connected to the Houston central business district's underground tunnel
system. The building's central plant and elevator mechanicals were replaced and
updated in 2001. The Bank of America Center Property is located in the north
section of the Houston, Texas central business district and is located in the
Houston theatre district. The Bank of America Center Property is also in close
proximity to the 130,000 square foot Bayou Place dining and entertainment
complex, the Federal Courthouse, two parks/plazas, and City Hall. The Bank of
America Center Property is three blocks from the Houston light rail system.
Access to all parts of Houston is provided by I-45, 1-10, US Highway 59, and the
Hardy Toll Road, which are all in close proximity.

      More specific information about the Bank of America Center Property is set
forth in the tables below:



-----------------------------------------------------------------------------------------------------------------------------------
                                                                                        % OF TOTAL      ANNUALIZED
                               CREDIT RATING                            ANNUALIZED      ANNUALIZED     UNDERWRITTEN
                                  (FITCH/                     % OF     UNDERWRITTEN    UNDERWRITTEN    BASE RENT ($        LEASE
TENANT NAME                  MOODY'S/S&P) (1)   TENANT NRA     NRA     BASE RENT ($)    BASE RENT        PER NRA)       EXPIRATION
-----------------------------------------------------------------------------------------------------------------------------------

Bank of America                 AA-/Aa2/AA         259,432     20%      $ 3,891,481        22%            $15.00        09/30/2019
KPMG                             --/--/--          132,170     10%      $ 1,819,209        10%            $13.76        Various (2)
Mayer Brown Rowe                 --/--/--           75,424      6%      $   955,560         5%            $12.67        02/29/2016
Weil, Gotshal & Manges           --/--/--           52,069      4%      $   766,580         4%            $14.72        09/30/2017
Dewey Ballantine                 --/--/--           44,576      4%      $   713,216         4%            $16.00        Various (3)
-----------------------------------------------------------------------------------------------------------------------------------
TOTAL/WEIGHTED AVERAGE                             563,671     44%      $ 8,146,046        47%            $14.45

Other Tenants                     Various          632,440     50%      $ 9,248,514        53%            $14.62          Various
Vacant Space                        NAP             72,369      6%      $         0         0%            $ 0.00            NAP
-----------------------------------------------------------------------------------------------------------------------------------
TOTAL/WEIGHTED AVERAGE                           1,268,480    100%      $17,394,560       100%            $14.54
-----------------------------------------------------------------------------------------------------------------------------------


(1)   Certain ratings are those of the parent company, whether or not the parent
      guarantees the lease.

(2)   For KPMG, 131,245 square feet expire on November 30, 2008 and 925 square
      feet expire on December 31, 2007.

(3)   For Dewey Ballantine 30,793 square feet expire on April 30, 2011 and
      13,783 square feet expire on April 30, 2008.



-----------------------------------------------------------------------------------------------------------------------------------
                                                  LEASE ROLLOVER SCHEDULE (1)

                # OF LEASES                       % OF TOTAL SF   CUMULATIVE TOTAL   CUMULATIVE % OF SF          AVERAGE U/W
    YEAR         EXPIRING     TOTAL SF EXPIRING      ROLLING         SF EXPIRING          EXPIRING        BASE RENT PER SF EXPIRING
-----------------------------------------------------------------------------------------------------------------------------------

   Vacant              --           72,369              6%              72,369                6%                       --
    2007                3            1,837              0%              74,206                6%                   $ 6.46
    2008               23          253,648             20%             327,854               26%                   $14.64
    2009               12           84,247              7%             412,101               32%                   $17.79
    2010                4           14,270              1%             426,371               34%                   $12.78
    2011               12          154,176             12%             580,547               46%                   $14.85
    2012                7           70,297              6%             650,844               51%                   $12.32
    2013                6           98,225              8%             749,069               59%                   $14.34
    2014                5           63,554              5%             812,623               64%                   $11.95
    2015                6           48,373              4%             860.996               68%                   $12.31
    2016                7           95,837              8%             956,833               75%                   $14.70
 Thereafter             6          311,647             25%           1,268,480              100%                   $14.95
-----------------------------------------------------------------------------------------------------------------------------------


(1)   The information in the table is based on the underwritten rent roll.

      PROPERTY MANAGEMENT. The Bank of America Center Property is managed by
Novati Management Services, L.L.C., an affiliate of the Borrower. Novati
Management Services, L.L.C. will manage the Bank of America Center Property with
Hines Interests Limited Partnership sub-managing their day-to-day property
management responsibilities. Hines Interests Limited Partnership developed the
Bank of America Center Property in 1983 and has managed it since that time.

      ADDITIONAL INDEBTEDNESS. Future mezzanine financing is permitted subject
to various conditions including: (i) the financing will not result in a combined
loan to value ratio greater than 80% or debt service coverage ratio less than
1.10x; and (ii) the mortgage lender must approve the mezzanine lender and
financing documents and will enter into an intercreditor agreement with the
mezzanine lender.

      GROUND LEASE. The Bank of America Center Borrower has a leasehold interest
in the Bank of America Center office tower site and a partial fee interest and a
partial leasehold interest in the parking garage. The ground lease on the Bank
of America Center office tower site expires on December 31, 2080. The ground
lease on the partial leasehold interest in the parking garage expires on
December 20, 2046 and has two, 10-year renewal options. The ground leases are
not subordinate to the mortgage.

      RELEASE OF PARCELS.  Not allowed.


                                      D-10



                   MORTGAGE LOAN NO. 3 -- RRI HOTEL PORTFOLIO


                        [5 PHOTOS OF RRI HOTEL PORTFOLIO]





                                      D-11



                   MORTGAGE LOAN NO. 3 -- RRI HOTEL PORTFOLIO


                          [MAP OF RRI HOTEL PORTFOLIO]





                                      D-12



--------------------------------------------------------------------------------
                   MORTGAGE LOAN NO. 3 -- RRI HOTEL PORTFOLIO
--------------------------------------------------------------------------------

--------------------------------------------------------------------------------
                                LOAN INFORMATION
--------------------------------------------------------------------------------
MORTGAGE LOAN SELLER:                BSCMI
LOAN PURPOSE:                        Acquisition
ORIGINAL BALANCE: (1)                $186,000,000
CUT-OFF DATE BALANCE: (1)            $186,000,000
FIRST PAYMENT DATE:                  10/01/2007
INTEREST RATE:                       6.72300%
AMORTIZATION TERM:                   360 months
ARD:                                 No
ANTICIPATED REPAYMENT DATE:          NAP
MATURITY DATE:                       09/01/2017
EXPECTED MATURITY BALANCE: (1)       $161,294,606

SPONSORS:                            Citigroup Global Special Situations
                                     Group, Westmont Hospitality Group,
                                     Westbridge Hospitality Fund L.P.

INTEREST CALCULATION:                Actual/360

CALL PROTECTION:                     Lockout until the earlier of the date
                                     that is 36 months after the first
                                     payment date or 24 months after the
                                     securitization of all loans comprising
                                     the RRI Hotel Portfolio Loan Group, with
                                     either (i) U.S. Treasury defeasance or
                                     (ii) the greater of 1% or yield
                                     maintenance permitted thereafter, and
                                     open to prepayment without premium
                                     during the last 4 payments including the
                                     maturity date

CUT-OFF DATE BALANCE PER ROOM: (1)   $49,347

UP-FRONT RESERVES:                   RE Taxes:               $1,781,664
                                     Insurance:              $405,403
                                     Deferred Maintenance:   $4,871,469
                                     Environmental:          $92,400

ONGOING RESERVES:                    RE Taxes:               $593,888 / month
                                     Insurance:              $135,134 / month
                                     FF&E: (2)               Springing

LOCKBOX:                             Hard
--------------------------------------------------------------------------------

--------------------------------------------------------------------------------
                              PROPERTY INFORMATION
--------------------------------------------------------------------------------
SHADOW RATING (FITCH/S&P):           NAP
SINGLE ASSET/PORTFOLIO:              Portfolio
PROPERTY TYPE:                       Hospitality
PROPERTY SUB-TYPE:                   Limited Service
LOCATION:                            Various
YEAR BUILT/RENOVATED:                Various
OCCUPANCY (AS OF):                   61.5% (05/31/2007)
ADR (AS OF):                         $60.00 (05/31/2007)
REVPAR (AS OF):                      $36.92 (05/31/2007)
ROOMS:                               9,423
THE COLLATERAL:                      Interests in 79 limited
                                     service hotels located in 24 states

OWNERSHIP INTEREST:                  Fee / Leasehold (3)

PROPERTY MANAGEMENT:                 Westmont Hospitality Group


3RD MOST RECENT NOI (AS OF):         $42,449,286 (TTM 12/31/2005)
2ND MOST RECENT NOI (AS OF):         $49,493,169 (TTM 12/31/2006)
MOST RECENT NOI (AS OF):             $51,119,199 (TTM 05/31/2007)
U/W NET OP. INCOME:                  $53,190,132
U/W NET CASH FLOW:                   $49,758,965
U/W OCCUPANCY:                       61.8%
U/W ADR:                             $60.95
U/W REVPAR:                          $37.64
APPRAISED VALUE (AS OF):             $658,600,000 (07/01/2007)
CUT-OFF DATE LTV RATIO: (1)          70.6%
LTV RATIO AT MATURITY: (1)           61.2%
U/W DSCR: (1)                        1.38x
--------------------------------------------------------------------------------

(1)   The $186,000,000 pooled mortgage loan represents a 40% pari passu interest
      in a $465,000,000 first mortgage whole loan, which is split into three
      pari passu notes. All LTV, DSCR and Loan Per Room numbers presented are
      based on the total $465,000,000 financing.

(2)   There is a $24 million FF&E shortfall guaranty in favor of the lender
      provided by Citigroup Financial Products, Inc. and Westbridge Hospitality
      Fund, L.P. to support renovation plans. In the event that the balance of
      the guaranty is reduced to less than 4% of the total gross revenues, the
      borrower will be required to escrow 1/12th of the difference between (a)
      4% of total gross revenue on a trailing 12-month basis and (b) the
      remaining balance of the FF&E guaranty.

(3)   Two out of the 79 properties are leasehold interests representing
      approximately $3.46 million, or 1.86%, of the allocated loan balance.

THE RRI HOTEL PORTFOLIO LOAN.

      THE LOAN. The third largest loan (the "RRI Hotel Portfolio Loan") is a
$186,000,000 pari passu portion of a $465,000,000 first mortgage secured by the
borrower's fee and leasehold interests in 79 Red Roof Inn hotels (the "RRI Hotel
Portfolio Properties"). The pari passu interests in the RRI Hotel Portfolio Loan
are governed by an intercreditor and servicing agreement and will be serviced
pursuant to the terms of the pooling and servicing agreement of the Bear Stearns
Commercial Mortgage Securities Trust 2007-PWR17 transaction.


                                      D-13



      THE BORROWERS. The borrowers, R-Roof I LLC, R-Roof II LLC and R-Roof III
LLC, each a Delaware limited liability company, are single purpose entities,
each with an independent director, that own no material assets other than its
respective properties in the RRI Hotel Portfolio Loan. A non-consolidation
opinion was delivered at origination. The sponsors of the RRI Hotel Portfolio
Loan are Citigroup Global Special Situations Group ("GSSG"), Westbridge
Hospitality Fund, L.P. ("Westbridge") and Westmont Hospitality Group
("Westmont"). GSSG is independently managed as a stand alone entity within the
Citigroup Markets and Banking division and has a mandate to invest Citigroup's
proprietary capital. As of 12/31/06, Citigroup Financial Products, Inc. reported
total stockholder equity of approximately $15.1 billion. Westbridge Hospitality
Fund, L.P. is an investment vehicle consisting of approximately $375 million and
was formed by the principals of Westmont (6.7%), Caisse de Depot et Placement du
Quebec (86.4%) and Regime de Rentes du Mouvement Desjardens (6.9%). Westmont is
one of the largest owner/operators of hotels in the United States and one of the
largest in Canada with equity interests of approximately $5.2 billion.
Currently, Westmont owns/manages over 400 hotels on three continents totaling
over 60,000 rooms.

      THE COMPANY AND PROPERTIES. Red Roof Inn seeks to provide a mid-scale
product at an economy price. Red Roof Inn reports that approximately 60% of its
guests are traveling on some form of business and approximately 51% of its
guests stay at a Red Roof Inn more than 15 times per year. Red Roof Inn reports
that approximately 77% of their guests have incomes of over $50,000 per year.
The RRI Hotel Portfolio Properties are comprised of 79 limited service hotels
encompassing 9,423 rooms across 24 states. The largest five state concentrations
represent 45.2% of the appraised value and are located in Illinois (11.4%),
Pennsylvania (10.1%), New York (9.2%), Texas (7.6%) and Florida (6.9%). No other
state represents more than 6.8% of the appraised value. Red Roof Inn guest
amenities include such features as T-Mobile Hot Spot wireless internet access in
all rooms, a gourmet coffee bar in all lobbies, and updated bathrooms. The
sponsors have guaranteed capital expenditures across the portfolio of at least
$24 million.

      More specific information about the RRI Hotel Portfolio Properties is set
forth in the tables below:

--------------------------------------------------------------------------------
                              FINANCIAL INFORMATION

                           OCCUPANCY       ADR        REVPAR       NET CASH FLOW
--------------------------------------------------------------------------------
Full Year (12/31/2005)        63.0%       $54.26      $34.18        $37,631,780
Full Year (12/31/2006)        61.8%       $59.06      $36.48        $44,338,229
TTM (05/31/2007)              61.5%       $60.00      $36.92        $45,891,884
Underwritten                  61.8%       $60.95      $37.64        $49,758,965
--------------------------------------------------------------------------------



------------------------------------------------------------------------------------------------------------------------------------
                                      SUBJECT AND MARKET HISTORICAL OCCUPANCY, ADR, AND REVPAR

                     COMPETITIVE SET (1)                  RRI HOTEL PORTFOLIO (2)                        PENETRATION FACTOR

  YEAR          ADR       OCCUPANCY      REVPAR        ADR        OCCUPANCY      REVPAR         ADR          OCCUPANCY       REVPAR
------------------------------------------------------------------------------------------------------------------------------------

  2001        $56.84        56.7%        $34.12      $51.84         68.5%        $35.57        91.2%          120.7%         104.3%
  2002        $57.64        56.4%        $33.47      $50.48         67.1%        $33.80        87.6%          119.0%         101.0%
  2003        $57.04        55.9%        $32.98      $50.14         64.5%        $32.21        87.9%          115.4%          97.7%
  2004        $57.71        57.6%        $34.42      $51.37         63.7%        $32.65        89.0%          110.5%          94.9%
  2005        $60.81        59.2%        $37.31      $54.24         63.0%        $34.17        89.2%          106.3%          91.6%
  2006        $64.86        59.6%        $40.04      $58.78         61.8%        $36.48        90.6%          103.6%          91.1%
------------------------------------------------------------------------------------------------------------------------------------


(1)   Based on data provided by STR Reports.

(2)   Based on the borrower provided operating statements.

      PROPERTY MANAGEMENT. For up to one year, Red Roof Inn will enter into a
services agreement with Accor for an annual fee of 3.5% of revenue, whereby
Accor agrees to provide certain services (reservations, accounting and other
related services) to Red Roof Inn. Thereafter, property management will be
provided by an affiliate of the Westmont Hospitality Group for an annual fee of
3.0% of revenue.

      ADDITIONAL INDEBTEDNESS. The RRI Hotel Portfolio Loan is pari passu with
two other promissory notes (collectively, the "RRI Hotel Portfolio Pari Passu
Notes") and together with the RRI Hotel Portfolio Loan (the "RRI Hotel Portfolio
Whole Loan") have an aggregate principal balance of $465,000,000. The RRI Hotel
Portfolio Pari Passu Notes will be held outside of the trust. The pari passu
interests in the RRI Hotel Portfolio Whole Loan are governed by an intercreditor
and servicing agreement, and will be serviced pursuant to the terms of the
pooling and servicing agreement of the Bear Stearns Commercial Mortgage
Securities Trust 2007-PWR17 transaction.

      The sponsors have incurred existing mezzanine debt in the amount of
approximately $164 million, which is indirectly secured by the equity interest
in the borrowers under the RRI Hotel Portfolio Whole Loan and by (a) additional
Red Roof Inn hotels and (b) related interests owned by the sponsors neither of
which is part of the RRI Hotel Portfolio Properties. Additionally, the mezzanine
debt is subordinate to mortgage debt on such other properties. This mezzanine
debt is cross-collateralized and cross-defaulted. The estimated allocation of
such mezzanine debt to the RRI Hotel Portfolio Properties is approximately $63
million; such allocation is based on the allocated cost to each separate asset
with respect to the acquisition of the Company. In addition, the parents of the
borrower under the RRI Hotel Portfolio's Loan Group have incurred $1 in the form
of a mezzanine debt directly securitized by the equity interest of the borrower
under the RRI Hotel Portfolio Whole Loan.


                                      D-14



      The borrower has the right to incur additional indebtedness in the form of
a mezzanine loan. Such additional financing shall be subject to certain
conditions, including but not limited to the following: (1) no event of default
has occurred and is continuing; (2) the subordinate mezzanine loan, its holder,
and the underlying documents as well as an intercreditor agreement must be
approved by the lender, mezzanine lender and the rating agencies; (3) the
loan-to-value ratio will not exceed 85%, taking into account the RRI Hotel
Portfolio Loan, mezzanine loan and other loans made to Red Roof Inn entities as
well as unfunded capital amounts required to be funded under the FF&E shortfall
guaranty; (4) repayment of the subordinate mezzanine loan is prohibited if an
event of default under the loan agreement or event of default under the
mezzanine loan agreement occurs.

      GROUND LEASES. Two of the mortgaged properties are subject to a ground
lease. The borrowers own a leasehold interest in two of the mortgaged properties
pursuant to a ground lease. The ground lease related to the Red Roof Inn Milford
mortgaged property expires on August 31, 2028, and the ground lease related to
the Red Roof Inn Boston Mansfield Foxboro mortgaged property expires on November
29, 2007. With respect to the ground lease related to the Red Roof Inn Boston
Mansfield Foxboro mortgaged property, the borrowers have exercised extension
options that expire on November 29, 2027, and have further extension options to
extend the ground lease until November 29, 2042.

      RELEASE OF PARCELS. The RRI Hotel Portfolio Loan permits the release of
properties in whole or in part subject to compliance with certain conditions,
including but not limited to the following: (1) no event of default has occurred
and is continuing; (2) after giving effect to any partial release, the debt
service coverage ratio for the remaining properties following the release shall
equal or exceed the greater of (a) the debt service coverage ratio at closing
and (b) the debt service coverage ratio for all remaining properties for the
trailing twelve months immediately preceding the release; (3) after giving
effect to any partial release, the debt-yield shall not be less than the greater
of (a) (i) 8.88%, multiplied by (ii) the sum of the allocated loan amounts of
all properties, including the property subject to the release, and the allocated
mezzanine loan amounts divided by the sum of the current amortized loan amount
of all properties, including the property subject to the release, and the
current amortized mezzanine loan amount and (b) the lender calculated debt-yield
immediately prior to such release; (4) the amount of the outstanding principal
balance of the RRI Hotel Portfolio Loan to be prepaid or defeased with the
release of each individual property shall equal or exceed the greater of (a) the
related 115% of the allocated loan amount and (b) an amount which would result
in a debt-yield immediately after the proposed release of such individual
property to be equal to or greater than (i) (A) 8.88%, multiplied by (B) the sum
of the allocated loan amounts of all properties, including the property subject
to the release, and the allocated mezzanine loan amounts divided by the sum of
the current amortized loan amount of all properties, including the property
subject to the release, and the current amortized mezzanine loan amount and (ii)
the lender calculated debt-yield immediately prior to such release and; (5)
concurrent with the payment and/or defeasance, the mezzanine borrower shall make
a partial prepayment on the mezzanine loan equal to the mezzanine adjusted
release price as defined in the related mezzanine loan agreement.

      PROPERTY SUBSTITUTION. On or after a date that is two years after the
issue date of the series 2007-PWR17 certificates, the borrower may also obtain a
release of an individual property by substituting another hotel of like kind,
quality and cash flow to the substituted property provided borrower complies
with certain conditions, including but not limited to the following: (1) no
event of default has occurred and is continuing; (2) no more than 15 properties
have been substituted in the aggregate; (3) the fair market value of the
substitute property equals or exceeds the greater of (a) the fair market value
of the substituted property as of the closing date and (b) the fair market value
at the date immediately preceding substitution; (4) after giving effect to the
substitution, (a) the substitution debt service coverage ratio shall not be less
than the greater of (i) the debt service coverage ratio for all of the
properties at closing and (ii) the lender's underwritten debt service coverage
ratio immediately prior to such substitution and (b) the debt-yield shall not be
less than the greater of (i) the debt-yield at closing and (ii) the lender
calculated debt-yield immediately prior to such substitution; (5) the net
operating income for the substitute property for the trailing twelve months
immediately preceding substitution is greater than 100% of the net operating
income for the substituted property over the same period; and (6) rating agency
confirmation that the substitution will not result in a downgrade, withdrawal or
qualification of the ratings assigned to the series 2007-PWR17 certificates and
any other securities secured by an interest in the RRI Hotel Portfolio Whole
Loan.

      GUARANTY. There is a $24 million FF&E shortfall guaranty in favor of the
lender provided by Citigroup Financial Products, Inc. and Westbridge Hospitality
Fund, L.P. to support renovation plans.


                                      D-15







                      [THIS PAGE INTENTIONALLY LEFT BLANK.]





                                      D-16



                   MORTGAGE LOAN NO. 4 -- 1101 NEW YORK AVENUE


                       [2 PHOTOS OF 1101 NEW YORK AVENUE]





                                      D-17



                   MORTGAGE LOAN NO. 4 -- 1101 NEW YORK AVENUE


                          [MAP OF 1101 NEW YORK AVENUE]





                                      D-18



--------------------------------------------------------------------------------
                   MORTGAGE LOAN NO. 4 -- 1101 NEW YORK AVENUE
--------------------------------------------------------------------------------

--------------------------------------------------------------------------------
                                LOAN INFORMATION
--------------------------------------------------------------------------------
MORTGAGE LOAN SELLER:                WFB
LOAN PURPOSE:                        Refinance
ORIGINAL BALANCE: (1)                $112,500,000
CUT-OFF DATE BALANCE: (1)            $112,500,000
FIRST PAYMENT DATE:                  08/05/2007
INTEREST RATE:                       5.74500%
AMORTIZATION TERM:                   Months 1-60: Interest Only
                                     Months 61-120: 360 months

ARD:                                 No
ANTICIPATED REPAYMENT DATE:          NAP
MATURITY DATE:                       07/05/2017
EXPECTED MATURITY BALANCE: (1)       $105,030,570
SPONSOR:                             Louis Dreyfus Property Group, LLC
INTEREST CALCULATION:                Actual/360
CALL PROTECTION:                     26-payment lockout from the first payment
                                     date, with U.S. Treasury defeasance
                                     permitted for the following 92 payments,
                                     and open to prepayment without premium
                                     thereafter through the maturity date

CUT-OFF DATE BALANCE PER SF: (1)     $575.46

UP-FRONT RESERVES:                   TI/LC: (2)                $19,583,542
                                     Free Rent:                $6,097,819
                                     Debt Service:             $751,000

ONGOING RESERVES:                    RE Taxes:                 $170,561 / month
                                     Replacement:              $9,775 / month
                                     Leasing Rollover: (3)     Springing
                                     TI/LC: (4)                Springing

LOCKBOX:                             Hard
--------------------------------------------------------------------------------

--------------------------------------------------------------------------------
                             PROPERTY INFORMATION
--------------------------------------------------------------------------------
SHADOW RATING (FITCH/S&P):           NAP
SINGLE ASSET/PORTFOLIO:              Single Asset
PROPERTY TYPE:                       Office
PROPERTY SUB-TYPE:                   Urban
LOCATION:                            Washington, DC
YEAR BUILT/RENOVATED:                2006 / NAP
PERCENT LEASED (AS OF):              92.4% (06/15/2007)
NET RENTABLE AREA:                   390,994
THE COLLATERAL:                      A 12-story urban office building
                                     in Washington, DC

OWNERSHIP INTEREST:                  Fee / Leasehold

PROPERTY MANAGEMENT:                 Louis Dreyfus Properties, LLC


3RD MOST RECENT NOI (AS OF):         NAP
2ND MOST RECENT NOI (AS OF):         NAP
MOST RECENT NOI (AS OF):             NAP
U/W NET OP. INCOME:                  $17,664,256
U/W NET CASH FLOW:                   $16,742,507
U/W OCCUPANCY:                       96.8%
APPRAISED VALUE (AS OF):             $320,400,000 (11/01/2007)
CUT-OFF DATE LTV RATIO: (1)          70.2%
LTV RATIO AT MATURITY: (1)           65.6%
U/W DSCR: (1)                        1.06x
--------------------------------------------------------------------------------

(1)   The $112,500,000 pooled mortgage loan represents a 50% pari passu interest
      in a $225,000,000 first mortgage whole loan, which is split into two pari
      passu notes. Note A-1 was included in the Merrill Lynch Mortgage Trust
      2007-C1. All LTV, DSCR and Cut-off Date Balance per SF numbers presented
      in the table are based on the total $225,000,000 financing.

(2)   The TI/LC Reserve consists of an Existing Contractual Costs TI Reserve of
      $16,936,827 for tenant improvement and leasing commission costs for which
      the 1101 New York Avenue Borrower has any obligation remaining as of the
      disbursement date and a general TI/LC reserve of $2,646,715.

(3)   The 1101 New York Avenue Borrower will be required to deposit $68,665 on
      each principal and interest due date commencing on the earlier of (i) July
      5, 2009 and (ii) the first due date following the complete disbursement of
      funds in the general TI/LC Reserve. The impound will be capped at
      $2,850,000 and monthly impounds of $68,665 will resume if the balance
      falls below the capped amount. In the event the balance in the Leasing
      Rollover impound equals or exceeds $2,850,000, no deposits will be
      required.

(4)   The 1101 New York Avenue Borrower is required to deposit all excess cash
      flow into the springing TI Reserve until a total amount equal to $30 per
      square foot multiplied by the total square footage vacated by the
      following tenants: Ernst & Young, BP Corporation, Albright Capital Group
      or Albright Capital Management (the "Impound Tenants"). The 1101 New York
      Avenue Borrower must deposit on the first to occur of the following: (i)
      18 months prior to the expiration of any of the Impound Tenants, if the
      1101 New York Avenue Borrower has failed to deliver evidence that the
      lease has been extended or renewed, (ii) 30 days after the occurrence of
      any default by an Impound Tenant for the payment of rent, (iii) 15 days
      after the 1101 New York Avenue Borrower learns of any right or
      commencement of any action by Impound Tenant to terminate the lease or
      (iv) the termination of any Impound Tenant's lease.

THE 1101 NEW YORK AVENUE LOAN.

      THE LOAN. The fourth largest loan (the "1101 New York Avenue Loan") is
secured by the borrower's fee and leasehold interest in a 12-story, 390,994
square foot office building located in Washington, DC (the "1101 New York Avenue
Property"). The first mortgage loan of $225,000,000 (the "1101 New York Avenue
Whole Loan") was split into a $112,500,000 A-1 pari passu note ("Note A-1") and
a $112,500,000 A-2 pari passu note. Note A-2 will be included in the Trust. Note
A-1 was included in the Merrill Lynch Mortgage Trust 2007 C-1 transaction. The
pooling and servicing agreement for the Merrill Lynch Mortgage Trust Commercial
Pass-Through Certificates Series 2007-C1 transaction will govern the servicing
of the 1101 New York Avenue Loan and the 1101 New York Avenue Whole Loan.


                                      D-19



      THE BORROWER. The borrower, 1101 New York Holdings LLC, a Delaware limited
liability company (the "1101 New York Avenue Borrower") is a single member
special purpose entity that owns no material assets other than the 1101 New York
Avenue Property and related interests. The 1101 New York Avenue Borrower is 100%
owned by 1101 New York Mezz LLC. 1101 New York Mezz LLC is a joint venture
between W.R. Berkley Corporation (64% in total held by 3 different wholly owned
subsidiaries) and Louis Dreyfus Property (36% in total held by two different
wholly owned entities) A non-consolidation opinion was delivered at origination.
The sponsor of the 1101 New York Avenue Loan is Louis Dreyfus Property Group
LLC. Louis Dreyfus Property Group ("LDPG") has developed or acquired over eight
million square feet of office space since inception. As of December 31, 2006 the
Louis Dreyfus Property Group, LLC showed $175.4 million in assets with $35.4
million cash liquidity and a net worth of $173.2 million. W.R. Berkley
Corporation is an insurance holding company whose subsidiaries conduct business
in all markets of the commercial property casualty insurance industry. WR
Berkley Corporation is rated BBB+ by S&P and A- by Fitch, both with stable
outlooks. As of December 31, 2006 the company reports assets of $15.7 billion,
cash liquidity of $1.2 billion and net worth of $3.4 billion.

      THE PROPERTY. The 1101 New York Avenue Property is secured by the fee and
leasehold interest in a Class A, newly constructed, 12-story multi-tenant office
building with 390,994 square feet of net rentable area. It is located on New
York Avenue in downtown Washington, DC. The 1101 New York Avenue Property is
currently 92.4% leased to seven office tenants and has 5,793 square feet of
retail space, 13,045 square feet of storage space, and a 203 space, three-level
underground parking garage. Prior to construction, the building was pre-leased
to the law firm LeBoeuf Lamb Greene (30.7% NRA) and Ernst & Young (32.5% NRA),
totaling 63.2% of the NRA.

      The property has a state-of-the-art building structure whereby support
columns are recessed 20 feet inside of the external shell (cantilevered)
allowing for unobstructed perimeter office spaces. Amenities include a roof top
terrace with a conference center, concierge service, 24-hour lobby attendant and
free lower level fitness facility for all tenants. The building has street
frontage on three sides and is free standing on four sides. The lobby is
finished with granite and marble floors and anigre wood finish on the walls.

      More specific information about the 1101 New York Avenue Property is set
forth in the tables below:



------------------------------------------------------------------------------------------------------------------------------------
                                                                                         % OF TOTAL     ANNUALIZED
                                CREDIT RATING                            ANNUALIZED      ANNUALIZED    UNDERWRITTEN
                                   (FITCH/          TENANT      % OF    UNDERWRITTEN    UNDERWRITTEN    BASE RENT         LEASE
TENANT NAME                    MOODY'S/S&P) (1)       NRA        NRA    BASE RENT ($)     BASE RENT    ($ PER NRA)     EXPIRATION
------------------------------------------------------------------------------------------------------------------------------------

Ernst & Young                     --/--/--          126,992 (2)   32%    $ 5,765,663           33%        $45.40        06/30/2017
LeBoeuf Lamb Greene               --/--/--          120,115 (3)   31%    $ 5,717,374           33%        $47.60      06/30/2023 (4)
BP Corporation North America     AA+/Aa1/AA+         31,091        8%    $ 1,830,355           11%        $58.87        10/31/2017
------------------------------------------------------------------------------------------------------------------------------------
TOTAL/WEIGHTED AVERAGE                              278,198       71%    $13,313,392           77%        $47.86

Other Tenants                      Various           82,927       21%    $ 3,915,868           23%        $47.22          Various
Vacant Space                         NAP             29,869        8%    $         0            0%         $0.00            NAP
------------------------------------------------------------------------------------------------------------------------------------
TOTAL/WEIGHTED AVERAGE                              390,994      100%    $17,229,260          100%        $47.71
------------------------------------------------------------------------------------------------------------------------------------


(1)   Certain ratings are those of the parent company, whether or not the parent
      guarantees the lease.

(2)   1,974 square feet of storage space is included in this calculation, for
      which the tenant pays $21.29 per square foot.

(3)   715 square feet of storage space is included in this calculation, for
      which the tenant pays $19.00 per square foot.

(4)   6,520 square feet of LeBoeuf's space expires 4/30/2012.



-----------------------------------------------------------------------------------------------------------------------------------
                                                    LEASE ROLLOVER SCHEDULE (1)

                                                                                                                      AVERAGE U/W
                # OF LEASES                                % OF TOTAL SF     CUMULATIVE TOTAL    CUMULATIVE % OF     BASE RENT PER
    YEAR          EXPIRING        TOTAL SF EXPIRING          EXPIRING           SF EXPIRING        SF EXPIRING        SF EXPIRING
-----------------------------------------------------------------------------------------------------------------------------------

   Vacant             --               29,869                    8%                29,869               8%                   --
    2007              --                   --                   --                 29,869               8%                   --
    2008              --                   --                   --                 29,869               8%                   --
    2009              --                   --                   --                 29,869               8%                   --
    2010              --                   --                   --                 29,869               8%                   --
    2011              --                   --                   --                 29,869               8%                   --
    2012               1                6,520                    2%                36,389               9%               $43.63
    2013               1                6,520                    2%                42,909              11%               $43.00
    2014              --                   --                   --                 42,909              11%                   --
    2015              --                   --                   --                 42,909              11%                   --
    2016              --                   --                   --                 42,909              11%                   --
 Thereafter           14              348,085                   89%               390,994             100%               $47.87
-----------------------------------------------------------------------------------------------------------------------------------


(1)   The information in the table is based on the underwritten rent roll.

      PROPERTY MANAGEMENT. The 1101 New York Avenue Property is managed by Louis
Dreyfus Properties LLC, an affiliate of the 1101 New York Avenue Borrower. Louis
Dreyfus Properties LLC handles all aspects of management and leasing.


                                      D-20



      ADDITIONAL INDEBTEDNESS. Not allowed.

      GROUND LEASE. The 1101 New York Avenue Property is encumbered by a ground
lease that expires on 08/31/2102. There are no extension options. Annual rent
payments are $400,000 and will increase to $500,000 in 2012, with 30% of
consumer price index escalations every five years. The ground lessor is George
D. Stamoulis. Lessee has an option to purchase the ground leased parcel in the
50th lease year (July 2054), based on a formula tied to a rent multiple at the
time.

      RELEASE OF PARCELS.  Not allowed.







                                      D-21








                      [THIS PAGE INTENTIONALLY LEFT BLANK.]






                                      D-22



                     MORTGAGE LOAN NO. 5 -- WESTIN BUILDING


                          [5 PHOTOS OF WESTIN BUILDING]







                                      D-23



                     MORTGAGE LOAN NO. 5 -- WESTIN BUILDING


                            [MAP OF WESTIN BUILDING]






                                      D-24



--------------------------------------------------------------------------------
                     MORTGAGE LOAN NO. 5 -- WESTIN BUILDING
--------------------------------------------------------------------------------

--------------------------------------------------------------------------------
                                LOAN INFORMATION
--------------------------------------------------------------------------------
MORTGAGE LOAN SELLER:                NLIC
LOAN PURPOSE:                        Refinance
ORIGINAL BALANCE:                    $110,000,000
CUT-OFF DATE BALANCE:                $110,000,000
FIRST PAYMENT DATE:                  10/01/2007
INTEREST RATE:                       6.37000%
AMORTIZATION TERM:                   Months 1-36: Interest Only
                                     Months 37-120: 360 months
ARD:                                 No
ANTICIPATED REPAYMENT DATE:          NAP
MATURITY DATE:                       09/01/2017
EXPECTED MATURITY BALANCE:           $100,241,223
SPONSORS:                            Clise Properties, Inc., Digital Realty
                                     Trust, L.P.

INTEREST CALCULATION:                Actual/360

CALL PROTECTION:                     24-payment lockout from the first payment
                                     date, with U.S. Treasury defeasance
                                     permitted for the following 92 payments,
                                     and open to prepayment without premium
                                     thereafter through the maturity date

CUT-OFF DATE BALANCE PER SF:         $274.82

UP-FRONT RESERVES:                   RE Taxes:               $292,810

ONGOING RESERVES:                    RE Taxes:               $58,562 / month
                                     Insurance: (1)          Springing
                                     Replacement:            $6,671 / month
                                     TI/LC: (2)              Springing

LOCKBOX:                             None
--------------------------------------------------------------------------------

--------------------------------------------------------------------------------
                               PROPERTY INFORMATION
--------------------------------------------------------------------------------
SHADOW RATING (FITCH/S&P):           NAP
SINGLE ASSET/PORTFOLIO:              Single Asset
PROPERTY TYPE:                       Office
PROPERTY SUB-TYPE:                   Urban
LOCATION:                            Seattle, Washington
YEAR BUILT/RENOVATED:                1981 / 2007
PERCENT LEASED (AS OF):              94.2% (07/31/2007)
NET RENTABLE AREA:                   400,263
THE COLLATERAL:                      A 34-story urban office building in
                                     Seattle, Washington

OWNERSHIP INTEREST:                  Fee

PROPERTY MANAGEMENT:                 Clise Properties


3RD MOST RECENT NOI (AS OF):         $12,599,748 (TTM 12/31/2004)
2ND MOST RECENT NOI (AS OF):         $11,910,394 (TTM 12/31/2005)
MOST RECENT NOI (AS OF):             $12,191,979 (TTM 12/31/2006)
U/W NET OP. INCOME:                  $12,024,313
U/W NET CASH FLOW:                   $10,794,036
U/W OCCUPANCY:                       95.0%
APPRAISED VALUE (AS OF):             $165,000,000 (06/29/2007)
CUT-OFF DATE LTV RATIO:              66.7%
LTV RATIO AT MATURITY:               60.8%
U/W DSCR:                            1.31x
--------------------------------------------------------------------------------

(1)   Insurance reserves will spring if an event of default, late payment,
      transfer, untimely notice, or a change in the standard lease form occurs
      under the loan documents.

(2)   The Tenant Improvements and Leasing Commissions Escrow will spring if the
      general purpose office space (as defined on the 2001 Sixth Borrower's
      certified rent roll) shall at any time fall below 80%. The 2001 Sixth
      Borrower shall, on or before the first business day of the next calendar
      month after such occupancy falls below 80%, deliver to the lender a letter
      of credit equal to $15.00 per square foot times the square footage needed
      to be leased to return the general purpose occupancy to 90%.

THE WESTIN BUILDING LOAN.

      THE LOAN. The fifth largest loan (the "Westin Building Loan") is a
$110,000,000 first mortgage loan secured by the borrower's fee interest in a
34-story, approximately 400,263 square foot office/telecom building and
seven-story, above-grade parking garage located in Seattle, Washington (the
"Westin Building Property").

      THE BORROWER. The borrower, 2001 Sixth LLC, is a Delaware limited
liability company (the "2001 Sixth Borrower") and is a single purpose entity
that owns no material assets other than the Westin Building. The sole member of
the 2001 Sixth Borrower is a single member Delaware limited liability company
that is structured with one independent manager. A non-consolidation opinion was
delivered at origination. The sponsors of the Westin Building Loan are Clise
Properties ("Clise") and Digital Realty Trust, LP ("Digital"). Clise is a fourth
generation, family-owned real estate company based in Seattle. Digital is the
operating partnership of Digital Realty Trust, Inc., a REIT traded on the New
York Stock Exchange (NYSE: DLR). Digital Realty Trust owns 62 properties
containing applications and operations critical to the technology industry
comprising approximately 11.8 million square feet.

      THE PROPERTY. The Westin Building Property is a 34-story office building
containing approximately 400,263 rentable square feet and includes a
seven-story, above-grade parking garage with approximately 426 parking spaces.
The Westin Building Property is located between 5th and 6th Avenue on the north
side of Virginia Street in downtown Seattle. The building consists of
approximately


                                      D-25



183,869 square feet of data center space, approximately 24,871 square feet of
telecom space known as FP(2), approximately 147,623 square feet of office space,
approximately 17,745 square feet of storage space, and approximately 2,983
square feet of retail space. As of July 31, 2007, the Westin Building Property
was approximately 94.2% leased. The Westin Building Property is ranked as the
number three data center facility in the country (by the number of network
providers) with over 250 network providers on site.

      More specific information about the Westin Building Property is set forth
in the tables below:



------------------------------------------------------------------------------------------------------------------------------------
                                                                                           % OF TOTAL     ANNUALIZED
                                     CREDIT RATING                         ANNUALIZED      ANNUALIZED    UNDERWRITTEN
                                        (FITCH/          TENANT    % OF   UNDERWRITTEN    UNDERWRITTEN    BASE RENT        LEASE
TENANT NAME                        MOODY'S/S&P) (1)       NRA      NRA    BASE RENT ($)     BASE RENT    ($ PER NRA)    EXPIRATION
------------------------------------------------------------------------------------------------------------------------------------

Switch & Data WA One, LLC             --/--/--          35,253       9%    $ 1,590,827          11%         $45.13      08/31/2019
Global Crossings Telecom              --/--/--          20,587       5%    $   810,469           6%         $39.37      08/31/2015
Sprint Communications Co., L.P.     BBB/Baa3/BBB        17,517       4%    $   743,256           5%         $42.43      04/30/2010
Semaphore Corporation                 --/--/--          14,725       4%    $   443,886           3%         $30.15     12/31/2009(2)
Wiltel, Inc.                          --/--/--          12,431       3%    $   438,924           3%         $35.31      12/31/2009
Swift Ventures, Inc.                  --/--/--          11,589       3%    $   403,173           3%         $34.79     07/31/2014(3)
FiberCloud, Inc.                      --/--/--          11,003       3%    $   420,252           3%         $38.19     04/30/2008(4)
Infoseek Corporation                  --/--/--          13,670       3%    $   443,626           3%         $32.45      03/31/2010
The Mead Group/Colocenters Inc.       --/--/--           8,805       2%    $   305,352           2%         $34.68      12/31/2008
GCI Communication Corp.               --/A3/A-           7,305       2%    $   355,140           2%         $48.62      11/30/2008
TOTAL/WEIGHTED AVERAGE                                 152,885      38%    $ 5,954,905          42%         $38.95

Other Tenants                          Various         224,206      56%    $ 8,087,736          58%         $36.07        Various
Vacant Space                             NAP            23,172       6%    $         0           0%         $ 0.00          NAP
------------------------------------------------------------------------------------------------------------------------------------
TOTAL/WEIGHTED AVERAGE                                 400,263     100%    $14,042,641         100%         $37.24
------------------------------------------------------------------------------------------------------------------------------------


(1)   Certain ratings are those of the parent company, whether or not the parent
      guarantees the lease.

(2)   3,284 square feet of space on a MTM lease and 11,441 square feet expires
      12/31/2009.

(3)   2,931 square feet of space on a MTM lease and 8,658 square feet expires
      07/31/2014.

(4)   3,242 square feet expires 04/30/2008, 2,456 square feet expires 10/31/08,
      3,079 square feet expires 03/31/10, and 2,226 square feet expires
      12/31/2010.



--------------------------------------------------------------------------------------------------------------------------------
                                                LEASE ROLLOVER SCHEDULE (1) (2)

                                                                                                                AVERAGE U/W BASE
                  # OF LEASES                           % OF TOTAL SF    CUMULATIVE TOTAL    CUMULATIVE % OF       RENT PER SF
    YEAR            EXPIRING      TOTAL SF EXPIRING     EXPIRING (3)        SF EXPIRING      SF EXPIRING (3)        EXPIRING
--------------------------------------------------------------------------------------------------------------------------------

   Vacant               --                 23,172               6%               23,172                6%                  --
     MTM                35                 27,835               7%               51,007               13%              $44.80
    2007                12                 10,494               3%               61,501               15%              $25.60
    2008                19                 35,097               9%               96,598               24%              $38.55
    2009                26                 53,282              13%              149,880               37%              $29.76
    2010                23                 83,745              21%              233,625               58%              $37.14
    2011                 9                 28,362               7%              261,987               65%              $26.27
    2012                 2                  3,428               1%              265,415               66%              $34.88
    2013                 5                 15,245               4%              280,660               70%              $32.39
    2014                 8                 21,764               5%              302,424               75%              $31.69
    2015                 4                 20,587               5%              323,011               81%              $39.37
    2016                --                     --              --               323,011               81%                  --
--------------------------------------------------------------------------------------------------------------------------------
 Thereafter              4                 35,253               9%              358,264               89%              $45.13
--------------------------------------------------------------------------------------------------------------------------------


(1)   The information in the table is based on the underwritten rent roll.

(2)   Excludes square footage of FP(2) space that totals 24,871 square feet (6%
      of total NRA) because FP(2) is leased on a per cabinet or per cage basis
      rather than per square foot of rentable area and measured by the
      percentage of income expiring in any one year rather than square footage.
      There are 65 FP(2) tenants with lease expirations ranging from a MTM basis
      to 2024. The rollover schedule also excludes 17,128 square feet of
      storage, server, and office space used by the 2001 Sixth Borrower and not
      leased to third party tenants.

(3)   The percentages are based on the total NRA of 400,263 square feet for the
      Westin Building Property, inclusive of the FP(2), storage, server, and
      office space.

      PROPERTY MANAGEMENT. The Westin Building Property is managed by Clise
Properties, an affiliate of the 2001 Sixth Borrower.

      ADDITIONAL INDEBTEDNESS. Mezzanine financing is permitted after the end of
the second loan year so long as the net cash flow from the Westin Building
Property is 1.20x times the combined debt service on the first mortgage and
mezzanine financing, the aggregate loan to value ratio does not exceed 80%, and
the borrower is not in default under any of the terms, covenants, and conditions
of the loan documents.

      GROUND LEASE. None.

      RELEASE OF PARCELS. Not allowed.


                                      D-26



                     MORTGAGE LOAN NO. 6 -- 346 MADISON AVE


                          [2 PHOTOS OF 346 MADISON AVE]





                                      D-27



                     MORTGAGE LOAN NO. 6 -- 346 MADISON AVE


                            [MAP OF 346 MADISON AVE]







                                      D-28



--------------------------------------------------------------------------------
                     MORTGAGE LOAN NO. 6 -- 346 MADISON AVE
--------------------------------------------------------------------------------

--------------------------------------------------------------------------------
                                LOAN INFORMATION
--------------------------------------------------------------------------------
MORTGAGE LOAN SELLER:                PCFII
LOAN PURPOSE:                        Acquisition
ORIGINAL BALANCE:                    $100,000,000
CUT-OFF DATE BALANCE:                $100,000,000
FIRST PAYMENT DATE:                  10/01/2007
INTEREST RATE:                       5.58000%
AMORTIZATION TERM:                   360 months
ARD:                                 Yes
ANTICIPATED REPAYMENT DATE:          09/01/2017
MATURITY DATE:                       09/01/2037
EXPECTED ARD BALANCE:                $83,918,247
SPONSOR:                             Claudio Del Vecchio
INTEREST CALCULATION:                Actual/360
CALL PROTECTION:                     24-payment lockout from the first payment
                                     date, with U.S. Treasury defeasance
                                     permitted for the following 92 payments,
                                     and open to prepayment without premium
                                     thereafter through the maturity date

CUT-OFF DATE BALANCE PER SF:         $737.60

UP-FRONT RESERVES:                   RE Taxes:     $361,176

ONGOING RESERVES:                    RE Taxes:     $120,392 / month

LOCKBOX:                             Hard
--------------------------------------------------------------------------------

--------------------------------------------------------------------------------
                              PROPERTY INFORMATION
--------------------------------------------------------------------------------
SHADOW RATING (FITCH/S&P):           NAP
SINGLE ASSET/PORTFOLIO:              Single Asset
PROPERTY TYPE:                       Mixed Use
PROPERTY SUB-TYPE:                   Office/Retail
LOCATION:                            New York, NY
YEAR BUILT/RENOVATED:                1915 / 2002-2007
PERCENT LEASED (AS OF):              100.0% (08/08/2007)
NET RENTABLE AREA:                   135,575
THE COLLATERAL:                      10-story office and retail
                                     building located in New York, NY

OWNERSHIP INTEREST:                  Fee

PROPERTY MANAGEMENT:                 Retail Brand Alliance, Inc.


3RD MOST RECENT NOI (AS OF):         NAP
2ND MOST RECENT NOI (AS OF):         NAP
MOST RECENT NOI (AS OF):             NAP
U/W NET OP. INCOME:                  $9,612,620
U/W NET CASH FLOW:                   $9,585,505
U/W OCCUPANCY:                       97.0%
APPRAISED VALUE (AS OF):             $202,000,000 (06/26/2007)
CUT-OFF DATE LTV RATIO:              49.5%
ARD LTV RATIO:                       41.5%
U/W DSCR:                            1.39x
--------------------------------------------------------------------------------

THE 346 MADISON AVE LOAN.

      THE LOAN. The sixth largest loan (the "346 Madison Ave Loan") is a
$100,000,000 mortgage loan secured by the borrower's fee interest in the
office/retail property containing 135,575 square feet known as the 346 Madison
Ave, located in New York, New York (the "346 Madison Ave Property").

      THE BORROWER. The borrower is 346 Madison Avenue LLC and is 100% owned by
DV Family, LLC which is 100% owned by Del Vecchio Family Trust with Claudio Del
Vecchio serving as the trustee (the "346 Madison Ave Borrower"). Claudio Del
Vecchio also serves as the carveout guarantor and reported a net worth of
approximately $3.27 billion as of June 11, 2007.

      THE PROPERTY. The 346 Madison Ave Property consists of a 10-story, 135,575
square foot retail and office building. The improvements were constructed in
1915 and were most recently renovated from 2002 to 2007. During that time, the
property has undergone a $7.2 million modernization, which included the HVAC
systems, fire alarms, sprinklers, elevators, electrical, chillers, lighting,
tenant improvements, and asbestos abatement. The property's predominant facade
system on all elevations consists of red face brick. There is a limestone
bulkhead with granite base system along the first three stories of the building
and limestone finish at the ninth and tenth floors. The building is fully
sprinklered. The building is served by three gearless traction passenger
elevators, two freight elevators and a sidewalk lift. There are six escalators
between the first through third floors. Floor plates for the building are
approximately 13,000 square feet. The property is 100.0% leased to Retail Brand
Alliance (RBA), parent of Brooks Brothers. Brooks Brothers uses the first six
floors as retail space and floors 7 through 10 as office space. Brooks Brothers
has been located in this building for 92 years, since the building was built in
1915. The property is the global headquarters for Brooks Brothers. The 346
Madison Ave Property is located on the westerly block front of Madison Avenue
between East 44th and East 45th streets. The 346 Madison Ave Property is
surrounded by some of New York's landmarks including Grand Central Terminal, the
Met Life Building, the Helmsley Building, Bryant Park, the NYC Public Library,
and the Chrysler Building. Grand Central Terminal is located one block to the
east from the 346 Madison Ave Property. Grand Central Terminal offers access to
subway lines 4, 5, 6, 7, the Times Square Shuttle,


                                      D-29



and rail service to Westchester, Putnam and Dutchess counties in New York and
Western Connecticut. In addition, subway lines B, D, F, N, Q, R, S, W, and V are
located in close proximity to the property.

      More specific information about the 346 Madison Ave Property is set forth
in the tables below:



-----------------------------------------------------------------------------------------------------------------------------------
                                                                       ANNUALIZED       % OF TOTAL      ANNUALIZED
                            CREDIT RATING                             UNDERWRITTEN     ANNUALIZED      UNDERWRITTEN
                               (FITCH/                      % OF          BASE         UNDERWRITTEN     BASE RENT        LEASE
TENANT NAME                MOODY'S/S&P) (1)   TENANT NRA     NRA        RENT ($)        BASE RENT      ($ PER NRA)     EXPIRATION
-----------------------------------------------------------------------------------------------------------------------------------

Brooks Brothers                --/--/--        135,575        100%     $10,000,000          100%           $73.76      08/31/2027
-----------------------------------------------------------------------------------------------------------------------------------
TOTAL/WEIGHTED AVERAGE                         135,575        100%     $10,000,000          100%           $73.76

Other Tenants                    NAP                 0          0%     $         0            0%           $ 0.00         NAP
Vacant Space                     NAP                 0          0%     $         0            0%           $ 0.00         NAP
-----------------------------------------------------------------------------------------------------------------------------------
TOTAL/WEIGHTED AVERAGE                         135,575        100%     $10,000,000          100%           $73.76
-----------------------------------------------------------------------------------------------------------------------------------


(1)   Certain ratings are those of the parent company, whether or not the parent
      guarantees the lease.



------------------------------------------------------------------------------------------------------------------------------------
                                                     LEASE ROLLOVER SCHEDULE (1)

                 # OF LEASES                        % OF TOTAL SF   CUMULATIVE TOTAL   CUMULATIVE % OF           AVERAGE U/W
     YEAR          EXPIRING     TOTAL SF EXPIRING      ROLLING         SF EXPIRING       SF EXPIRING      BASE RENT PER SF EXPIRING
------------------------------------------------------------------------------------------------------------------------------------

    Vacant            --               --                 --               --                --                       --
     2007             --               --                 --               --                --                       --
     2008             --               --                 --               --                --                       --
     2009             --               --                 --               --                --                       --
     2010             --               --                 --               --                --                       --
     2011             --               --                 --               --                --                       --
     2012             --               --                 --               --                --                       --
     2013             --               --                 --               --                --                       --
     2014             --               --                 --               --                --                       --
     2015             --               --                 --               --                --                       --
     2016             --               --                 --               --                --                       --
  Thereafter           1            135,575              100%           135,575             100%                   $73.76
------------------------------------------------------------------------------------------------------------------------------------


(1)   The information in the table is based on the underwritten rent roll.

      PROPERTY MANAGEMENT. The 346 Madison Ave Property is managed by Retail
Brand Alliance, Inc., an affiliate of the 346 Madison Ave Borrower.

      ADDITIONAL INDEBTEDNESS. Not allowed.

      GROUND LEASE. None.

      RELEASE OF PARCELS. Not allowed.


                                      D-30



                  MORTGAGE LOAN NO. 7 -- LOGAN HOTEL PORTFOLIO


                       [7 PHOTOS OF LOGAN HOTEL PORTFOLIO]





                                      D-31



                  MORTGAGE LOAN NO. 7 -- LOGAN HOTEL PORTFOLIO


                         [MAP OF LOGAN HOTEL PORTFOLIO]






                                      D-32



--------------------------------------------------------------------------------
                  MORTGAGE LOAN NO. 7 -- LOGAN HOTEL PORTFOLIO
--------------------------------------------------------------------------------

--------------------------------------------------------------------------------
                                LOAN INFORMATION
--------------------------------------------------------------------------------
MORTGAGE LOAN SELLER:                BSCMI
LOAN PURPOSE:                        Acquisition
ORIGINAL BALANCE:                    $70,300,000
CUT-OFF DATE BALANCE:                $70,300,000
FIRST PAYMENT DATE:                  08/01/2007
INTEREST RATE:                       6.42000%
AMORTIZATION TERM:                   Interest Only
ARD:                                 No
ANTICIPATED REPAYMENT DATE:          NAP
MATURITY DATE:                       07/01/2012
EXPECTED MATURITY BALANCE:           $70,300,000
SPONSORS:                            Trinity Hotel Investors, BayNorth Capital
                                     LLC
INTEREST CALCULATION:                Actual/360
CALL PROTECTION:                     26-payment lockout from the first payment
                                     date, with U.S. Treasury defeasance
                                     permitted for the following 27 payments,
                                     and open to prepayment without premium
                                     thereafter through the maturity date

CUT-OFF DATE BALANCE PER ROOM:       $71,370.56

UP-FRONT RESERVES:                   RE Taxes:                 $311,534
                                     Insurance:                $46,761
                                     Replacement:              $102,276
                                     Deferred Maintenance:     $83,600
                                     Capital Improvement:      $22,450,000

ONGOING RESERVES:                    RE Taxes:                 $77,883 / month
                                     Insurance:                $23,380 / month
                                     Replacement:              $102,276 / month
                                     Excess Cash: (1)          Springing

LOCKBOX:                             Hard
--------------------------------------------------------------------------------

--------------------------------------------------------------------------------
                              PROPERTY INFORMATION
--------------------------------------------------------------------------------
SHADOW RATING (FITCH/S&P):           NAP
SINGLE ASSET/PORTFOLIO:              Portfolio
PROPERTY TYPE:                       Hospitality
PROPERTY SUB-TYPE:                   Full Service
LOCATION:                            Various
YEAR BUILT/RENOVATED:                Various
OCCUPANCY (AS OF):                   72.2% (06/30/2007)
ADR (AS OF):                         $87.46 (06/30/2007)
REVPAR (AS OF):                      $63.13 (06/30/2007)
ROOMS:                               985
THE COLLATERAL:                      Three full service hotels located in
                                     Minnesota and Arkansas

OWNERSHIP INTEREST:                  Fee / Leasehold

PROPERTY MANAGEMENT:                 Associated Hotels, LLC


3RD RECENT NOI (AS OF):              $6,310,338 (TTM 12/31/2005)
2ND RECENT NOI (AS OF):              $7,735,886 (TTM 12/31/2006)
MOST RECENT NOI (AS OF):             $7,752,915 (TTM 06/30/2007)
U/W NET OP. INCOME:                  $8,101,053
U/W NET CASH FLOW:                   $6,801,778
U/W OCCUPANCY:                       70.9%
U/W ADR:                             $89.80
U/W REVPAR:                          $63.68
APPRAISED VALUE (AS OF): (2)         $90,800,000 (02/01/2008)
CUT-OFF DATE LTV RATIO:              77.4%
LTV RATIO AT MATURITY:               77.4%
U/W DSCR:                            1.49x
--------------------------------------------------------------------------------

(1)   Following a "Cash Sweep Event" and prior to the occurrence of the related
      Cash Sweep Event Cure, on each payment date all excess cash remaining in
      the Cash Management Account following the required transfer of funds to
      various sub-accounts for property operating expenses, among other things,
      are required to be deposited with the lender to be held by the Lender as
      additional security for the Loan. A "Cash Sweep Event" consists of an
      occurrence of an event of default, any bankruptcy action of the borrower,
      any bankruptcy action of the property manager, or a DSCR trigger event
      (DSCR<1.00x on or before June 1, 2008 and DSCR<1.05x thereafter).

(2)   The appraisal's As-Renovated value as of February 1, 2008 is shown above
      and was used in all loan to value calculations. The sponsors' preliminary
      budget for the cost of these renovations is $22,450,000, which was held
      back in escrow at origination. The As-Is value for the portfolio as of
      January 2007 is $67,900,000. The stabilized value for the portfolio as of
      February 1, 2009 is $94,600,000.

THE LOGAN HOTEL PORTFOLIO.

      THE LOAN. The seventh largest loan (the "Logan Hotel Portfolio Loan") is a
$70,300,000 first mortgage loan secured by the borrowers' fee and leasehold
interest in three full service hotels located in Minnesota and Arkansas.

      THE BORROWERS. The borrowers, TB Bloomington LLC, TB Little Rock LLC and
TB Duluth LLC, each a Delaware limited liability company, are single purpose
entities each with an independent director that own no material assets other
than its respective property in the Logan Hotel Portfolio Loan and related
interests. A non-consolidation opinion was delivered at origination. The
borrowers are principally owned and controlled by Trinity Hotel Investors LLC
("Trinity") and BayNorth Capital LLC ("BayNorth"). Trinity was established in
2002 to invest in hotels in the United States and Europe. Trinity's principals
have consummated over $8.5 billion in global real estate transactions. To date,
the BayNorth team has invested approximately $1.7 billion of capital for five
distinct funds and


                                      D-33



currently manages approximately $900 million of equity assets. The BayNorth fund
associated with the subject portfolio, BayNorth Realty Fund VI, has capital
commitments of approximately $430 million and a net worth $43,252,018 as of June
30, 2005.

      THE PROPERTIES. The Logan Hotel Portfolio consists of three full service
hotels with a total of 985 rooms: the DoubleTree Little Rock located in Little
Rock, Arkansas, the Radisson Duluth located in Duluth, Minnesota and the Holiday
Inn Select Minneapolis Airport located in Bloomington, Minnesota. The portfolio
has undergone approximately $2.95 million in renovations between 2005 and 2006,
with an additional $22.45 million ($22,792/room) anticipated to be spent in
2007-2008.

      More specific information about each of the Logan Hotel Portfolio
Properties is set forth in the tables below:



------------------------------------------------------------------------------------------------------------------------------------
                                                             YEAR BUILT/   ALLOCATED CUT-OFF                             APPRAISED
PROPERTY                                  LOCATION            RENOVATED    DATE LOAN BALANCE     ROOMS      U/W NCF      VALUE (1)
------------------------------------------------------------------------------------------------------------------------------------

Holiday Inn Select Minneapolis Airport    Bloomington, MN    1980 / 2005       $39,475,000         430     $3,516,741   $47,500,000
Doubletree - Little Rock                  Little Rock, AR    1971 / 2003       $21,825,000         287     $2,030,433   $30,600,000
Radisson Hotel Duluth Harborview          Duluth, MN         1970 / 2005       $ 9,000,000         268     $1,254,605   $12,700,000
------------------------------------------------------------------------------------------------------------------------------------
TOTAL                                                                          $70,300,000         985     $6,801,778   $90,800,000
------------------------------------------------------------------------------------------------------------------------------------


(1)   The appraisal's As-Renovated value as of February 1, 2008 is shown above
      and was used in all loan to value calculations. The sponsor's preliminary
      budget for the cost of these renovations is $22,450,000, which was held
      back in escrow at origination. The As-Is value for the portfolio as of
      January 2007 is $67,900,000. The stabilized value for the portfolio as of
      February 1, 2009 is $94,600,000.

      The Holiday Inn Select Minneapolis Airport is a 15-story, 430-room full
service hotel property built in 1980. The hotel is located 14 miles south of the
Minneapolis central business district and three miles south of the
Minneapolis-St. Paul International Airport. A major attraction, located 1.3
miles west of the property, is the Mall of America, the country's largest indoor
shopping mall, which encompasses approximately 4.2 million square feet and
employs approximately 10,000 people. Hotel guest amenities include an indoor
pool, fitness center, gift shop, whirlpool and sauna, business center and seven
meeting rooms totaling 12,825 square feet. During 2005 and 2006, approximately
$1.7 million (approximately $4,000/room) was spent in renovations. Additionally,
the subject is scheduled to undergo a comprehensive $8.625 million renovation
(approximately $20,000/room), which is planned to commence in late 2007 and
include upgrading all guestrooms and additional work in public areas.

      More specific information about the Holiday Inn Select Minneapolis Airport
is set forth in the table below:



-------------------------------------------------------------------------------------------------------------------------------
                                   SUBJECT AND MARKET HISTORICAL OCCUPANCY, ADR, AND REVPAR

                                                               HOLIDAY INN SELECT
                           COMPETITIVE SET (1)               MINNEAPOLIS AIRPORT (2)                PENETRATION FACTOR

     YEAR              ADR     OCCUPANCY    REVPAR        ADR      OCCUPANCY     REVPAR       ADR       OCCUPANCY      REVPAR
-------------------------------------------------------------------------------------------------------------------------------

     2004            $ 85.47     72.1%      $61.63      $78.55       79.5%       $62.44      91.9%        110.3%      101.3%
     2005            $ 90.92     72.2%      $65.67      $82.62       74.2%       $61.23      90.9%        102.7%       93.2%
     2006            $ 95.42     72.7%      $69.34      $83.03       77.9%       $64.66      87.0%        107.1%       93.3%
-------------------------------------------------------------------------------------------------------------------------------
TTM 06/2007 (3)      $114.55     71.3%      $81.62      $84.34       77.9%       $65.72      73.6%        109.3%       80.5%
-------------------------------------------------------------------------------------------------------------------------------


(1)   Based on data provided by STR Reports.

(2)   Based on the borrower provided operating statements.

(3)   Smith Travel Research changed the competitive set for the trailing 12
      months ended 06/2007. The competitive set used by Smith Travel Research
      changed from the 2006 reported numbers to the TTM 06/2007 reported
      numbers.

      The DoubleTree Little Rock is a 287-room full service hotel built in 1971.
The hotel is located in downtown Little Rock in the northeast quadrant formed by
the intersection of West Markham Street and Broadway Street within the City of
Little Rock. In addition to being located near Little Rock's downtown
businesses, the property is also located 0.6 miles west of the Clinton
Presidential Library and Center. The Little Rock Airport is approximately seven
miles southeast of the hotel as well. Guest amenities include a restaurant and
lounge, an outdoor pool, fitness room, gift shop, business center and 12,583
square feet of meeting space. Over the past two years, $616,030 ($2,147/room)
was spent in renovations which included roof and water line repairs, fire
protection, corridor and guest room carpeting and tile, repair and replacement
of laundry/restaurant equipment. Additionally, the subject is scheduled to
undergo a comprehensive $13.125 million (approximately $45,700/room) which is
planned to commence in late 2007.


                                      D-34



      More specific information about the DoubleTree Little Rock is set forth in
the table below:



------------------------------------------------------------------------------------------------------------------------------------
                                         SUBJECT AND MARKET HISTORICAL OCCUPANCY, ADR, AND REVPAR

                          COMPETITIVE SET (1)               DOUBLETREE LITTLE ROCK (2)                  PENETRATION FACTOR

      YEAR           ADR      OCCUPANCY     REVPAR        ADR       OCCUPANCY     REVPAR          ADR       OCCUPANCY        REVPAR
------------------------------------------------------------------------------------------------------------------------------------

      2004         $ 94.16      60.4%       $56.89      $82.48        68.2%       $56.25         87.6%       112.9%           98.9%
      2005         $ 96.07      66.1%       $63.54      $81.61        78.2%       $63.82         85.0%       118.3%          100.4%
      2006         $106.38      66.8%       $71.11      $88.59        78.1%       $69.20         83.3%       117.0%           97.3%
------------------------------------------------------------------------------------------------------------------------------------
 TTM 06/2007 (3)   $110.73      64.7%       $71.60      $92.12        79.2%       $72.94         83.2%       122.4%          101.9%
------------------------------------------------------------------------------------------------------------------------------------


(1)   Based on data provided by STR Reports.

(2)   Based on the borrower provided operating statements.

(3)   Smith Travel Research changed the competitive set for the trailing 12
      months ended 06/2007.

      The Radisson Hotel Duluth Harborview is a 268-room full service hotel
built in 1970. The hotel is located in the City of Duluth, Minnesota in an area
comprised of a mixture of commercial and retail properties. Additionally, the
hotel is located 0.3 miles southeast of the Duluth Entertainment and Convention
Center and 8.4 miles northwest of the Duluth International Airport. Hotel guest
amenities include the Top of the Harbor revolving restaurant (offering views of
Lake Superior and Duluth), a lounge, a fitness room, an indoor pool and 9,278
square feet of meeting space. During 2005, the property was renovated at a cost
of $570,242 ($2,128/room) which included guestroom renovations, work in the
public areas and exterior signage. Additionally, the hotel is scheduled for a
renovation of $700,000 which is planned to commence in late 2007, which would
include additional guest room improvements and the renovation the Top of the
Harbor restaurant.

      More specific information about the Radisson Hotel Duluth Harborview is
set forth in the table below:



---------------------------------------------------------------------------------------------------------------------------------
                                   SUBJECT AND MARKET HISTORICAL OCCUPANCY, ADR, AND REVPAR

                             COMPETITIVE SET (1)         RADISSON HOTEL DULUTH HARBORVIEW (2)         PENETRATION FACTOR

      YEAR              ADR     OCCUPANCY    REVPAR         ADR      OCCUPANCY    REVPAR        ADR       OCCUPANCY       REVPAR
---------------------------------------------------------------------------------------------------------------------------------

      2004            $89.44      58.4%      $52.27       $75.45       59.0%      $44.52       84.4%       101.0%          85.2%
      2005            $90.95      59.9%      $54.49       $82.07       51.5%      $42.28       90.2%        86.0%          77.6%
      2006            $93.36      63.2%      $58.98       $86.44       54.4%      $47.00       92.6%        86.0%          79.7%
---------------------------------------------------------------------------------------------------------------------------------
 TTM 06/2007 (3)      $95.18      64.6%      $61.48       $87.38       55.5%      $48.48       91.8%        85.9%          78.9%
---------------------------------------------------------------------------------------------------------------------------------


(1)   Based on data provided by STR Reports.

(2)   Based on the borrower provided operating statements.

(3)   Smith Travel Research changed the competitive set for the trailing 12
      months ended 06/2007.

      PROPERTY MANAGEMENT. The Logan Hotel Portfolio Property is managed by
Associated Hotels, LLC, which owns and/or operates six franchised hotels
containing 1,920 guestrooms with annual revenues in excess of $50 million.

      ADDITIONAL INDEBTEDNESS. Not allowed.

      GROUND LEASES. The DoubleTree Little Rock and the Holiday Inn Select
Minneapolis Airport are subject to ground leases. The DoubleTree Little Rock's
ground lease expires in September of 2044. With respect to the Holiday Inn
Select Minneapolis Airport, there is a ground lease on an adjacent parking lot,
which is part of the collateral. This ground lease expires in November of 2041.

      RELEASE OF PROPERTIES. The Logan Hotel Portfolio Loan permits releases of
properties in whole or in part subject to compliance with certain conditions,
including but not limited to the following: (1) no event of default has occurred
and is continuing; (2) after giving effect to any partial release, the loan to
value ratio on the remaining properties does not exceed the lesser of (a) 74.31%
multiplied by the principal balance of the loan immediately after the release
and divided by the sum of the allocated loan amounts of the properties subject
to the lien immediately after the release and (b) the loan to value ratio prior
to release; (3) after giving effect to any partial release, the debt service
coverage ratio for the remaining properties following the release equals or
exceeds the greater of (a) 1.40 multiplied by the allocated loan amount of the
properties subject to the lien immediately after the release and divided by the
principal balance of the loan immediately after release and (b) the debt service
coverage ratio for the trailing twelve months immediately prior to release; (4)
if prior to December 31, 2011, defeasance of an amount equal to 110% of the
allocated loan amount for the released property; and if on or after December 31,
2011, upon payment of an amount equal to 100% of the individual allocated loan
amount; and (5) in the case of a partial defeasance, the lender receives written
confirmation from the rating agencies that the release will not result in a
downgrade, withdrawal or qualification of the ratings assigned to the series
2007-PWR17 certificates.


                                      D-35








                      [THIS PAGE INTENTIONALLY LEFT BLANK.]





                                      D-36



                   MORTGAGE LOAN NO. 8 -- DRA RETAIL PORTFOLIO


                       [2 PHOTOS OF DRA RETAIL PORTFOLIO]





                                      D-37



                   MORTGAGE LOAN NO. 8 -- DRA RETAIL PORTFOLIO


                          [MAP OF DRA RETAIL PORTFOLIO]






                                      D-38



--------------------------------------------------------------------------------
                   MORTGAGE LOAN NO. 8 -- DRA RETAIL PORTFOLIO
--------------------------------------------------------------------------------

--------------------------------------------------------------------------------
                                LOAN INFORMATION
--------------------------------------------------------------------------------
MORTGAGE LOAN SELLER:                WFB
LOAN PURPOSE:                        Refinance
ORIGINAL BALANCE:                    $49,000,000
CUT-OFF DATE BALANCE:                $49,000,000
FIRST PAYMENT DATE:                  10/01/2007
INTEREST RATE:                       5.95000%
AMORTIZATION TERM:                   Interest Only
ARD:                                 No
ANTICIPATED REPAYMENT DATE:          NAP
MATURITY DATE:                       09/01/2012
EXPECTED MATURITY BALANCE:           $49,000,000
SPONSOR:                             DRA Growth & Income Fund IV, LLC
INTEREST CALCULATION:                Actual/360
CALL PROTECTION:                     24-payment lockout from the first payment
                                     date, followed by either (i) U.S.
                                     Treasury defeasance or (ii) the
                                     greater of 1% or yield maintenance
                                     permitted for the next 32 payments,
                                     and open to prepayment without premium
                                     thereafter through maturity

CUT-OFF DATE BALANCE PER SF:         $121.61

UP-FRONT RESERVES:                   None

ONGOING RESERVES:                    RE Taxes: (1)                  Springing
                                     Insurance: (1)                 Springing
                                     TI/LC: (1)                     Springing
                                     Replacement: (1)               Springing
                                     Low Debt Service: (2)          Springing
                                     Levitz TI: (3)                 Springing
                                     Orchard Supply TI: (4)         Springing

LOCKBOX:                             Springing Hard
--------------------------------------------------------------------------------

--------------------------------------------------------------------------------
                                PROPERTY INFORMATION
--------------------------------------------------------------------------------
SHADOW RATING (FITCH/S&P):           NAP
SINGLE ASSET/PORTFOLIO:              Portfolio
PROPERTY TYPE:                       Various
PROPERTY SUB-TYPE:                   Various
LOCATION:                            Various - See Table
YEAR BUILT/RENOVATED:                Various - See Table
PERCENT LEASED (AS OF):              98.4% (03/09/2007)
NET RENTABLE AREA:                   402,937
THE COLLATERAL:                      Three retail properties located in South
                                     Carolina, California and New York

OWNERSHIP INTEREST:                  Fee

PROPERTY MANAGEMENT:                 KRC Property Management I, Inc.


3RD MOST RECENT NOI (AS OF):         NAP
2ND MOST RECENT NOI (AS OF):         $3,793,251 (TTM 12/31/2005)
MOST RECENT NOI (AS OF):             $3,984,625 (TTM 12/31/2006)
U/W NET OP. INCOME:                  $3,861,669
U/W NET CASH FLOW:                   $3,676,131
U/W OCCUPANCY:                       92.4%
APPRAISED VALUE (AS OF):             $62,600,000 (03/2007 - 04/2007)
CUT-OFF DATE LTV RATIO:              78.3%
LTV RATIO AT MATURITY:               78.3%
U/W DSCR:                            1.24x
--------------------------------------------------------------------------------

(1)   The borrower will not be required to make monthly deposits for these
      impounds unless and until a trigger event occurs or there is an assignment
      of the borrower's obligations under the loan documents to, and assumption
      of such obligations by, a successor borrower in accordance with the note.
      A trigger event is defined as the earlier to occur of the following: (i)
      the occurrence of a default, (ii) the debt service coverage ratio as of
      the most recent testing date is less than 1.10x (a "DSCR Trigger Event")
      or (iii) the occurrence of any events which would trigger the Orchard
      Supply TI Reserve. A testing date shall mean March 31, June 30, September
      30 and December 31 of each calendar year, with the first such testing date
      commencing as of December 31, 2007. The borrower shall be entitled to
      avoid a DSCR Trigger Event upon satisfaction of the following conditions:
      (a) borrower has delivered to lender either (i) cash or (ii) an acceptable
      letter of credit (the "Trigger Event Threshold Collateral") and (b) the
      Trigger Event Threshold Collateral is in an amount which, if applied to
      the outstanding principal balance of the loan, would cause borrower not to
      be subject to a trigger event.

(2)   Upon a trigger event, all excess funds after payment of interest on the
      loan, funding of any impounds, and payment of operating expenses defined
      in the cash management agreement, will be deposited into the low debt
      service reserve as additional collateral for the loan, to be dispersed by
      lender in its discretion in future months for the regular monthly payment
      of interest owing on the loan, and for the funding of any impounds to the
      extent other amounts received by lender are insufficient to pay the same.

(3)   Unless the Smithtown property has been released, the borrower is required
      to deposit either cash or a letter of credit in an amount equal to $15 per
      square foot multiplied by the total square footage of the Levitz space
      ($834,000) on the first to occur of the following events: (i) 15 days
      after borrower learns of a monetary or material non-monetary default by
      Levitz, (ii) 15 days after borrower learns of the exercise of any right to
      terminate the lease, (iii) borrower's exercise of any right or
      commencement to terminate the Levitz lease, (iv) the existence of a Levitz
      bankruptcy and a default or (v) the termination of the Levitz lease.

(4)   Unless the Redwood property has been released, the borrower is required to
      deposit either all excess cash flow until an amount equal to $15 per
      square foot multiplied by the total square footage of the Orchard Supply
      space ($741,000) has been deposited or a letter of credit in the amount of
      $741,000 on the first to occur of the following events: (i) October 15,
      2008, if borrower has failed to deliver evidence that Orchard Supply has
      exercised its option to extend the lease for an additional 10 years, (ii)
      upon borrower learning of the exercise of any right of Orchard Supply to
      terminate the lease, (iii) borrower's exercise of any right or
      commencement to terminate the Orchard Supply lease, (iv) the termination
      of the Orchard Supply lease.


                                      D-39



DRA RETAIL PORTFOLIO.

      THE LOAN. The eighth largest loan (the "DRA Retail Portfolio Loan") is a
$49,000,000 first mortgage loan secured by the borrower's fee interest in
Cherrydale Point located in Greenville, SC, Levitz Furniture Showroom located in
Nesconset, NY and Orchard Supply Store located in Redwood City, CA (the "DRA
Retail Portfolio Properties").

      THE BORROWER. The borrowers, PL Smithtown LLC, PL Cherrydale Point LLC,
and PL Redwood City LP (the "DRA Retail Portfolio Borrower"), are single-purpose
entities that own no material assets other than the DRA Retail Portfolio
Properties and related interests. The sponsor, Price Legacy Corporation, is a
subsidiary of PL Retail LLC, a joint venture between Kimco Realty Corporation
and clients of DRA Advisors LLC. DRA Advisors LLC currently own 120 shopping
centers totaling over 30 million square feet and Kimco Realty Corporation's
assets exceed $7.8 billion.

      THE PROPERTY. The DRA Retail Portfolio Properties consist of three
cross-collateralized and cross-defaulted retail centers totaling 402,937 square
feet, which are located in South Carolina, California, and New York. One of the
properties, Cherrydale Point, is located in Greenville, SC, contains 297,928
square feet, and is occupied by 34 tenants. The two other properties, Orchard
Supply Store located in Redwood, CA, containing 49,429 square feet and the
Levitz Furniture Showroom located in Nesconset, NY, containing 55,580 square
feet are both 100% occupied by single tenants. The Orchard Supply Store owns the
improvements to the property and leases the land from the borrower through a
ground lease, which expires on April 14, 2009 with two, additional 10-year
renewal options. On a combined basis, the portfolio is 98.4% occupied.

      More specific information about each of the DRA Retail Portfolio
Properties is set forth in the tables below:



------------------------------------------------------------------------------------------------------------------------------------
                                                                   ALLOCATED
                                                 YEAR BUILT /    CUT-OFF LOAN               PERCENTAGE                   APPRAISED
PROPERTY                      LOCATION             RENOVATED        BALANCE        NRA        LEASED       U/W NCF         VALUE
------------------------------------------------------------------------------------------------------------------------------------

Cherrydale Point              Greenville, SC       2000 / NAP     $36,768,750     297,928       97.8%     $2,691,107    $46,250,000
Redwood City                  Redwood City, CA    1984 / 1988     $ 5,587,500      49,429      100.0%     $  453,459    $ 7,450,000
Smithtown                     Nesconset, NY        1986 / NAP     $ 6,643,750      55,580      100.0%     $  531,564    $ 8,900,000
------------------------------------------------------------------------------------------------------------------------------------
TOTAL PORTFOLIO / WTD. AVG.                                       $49,000,000     402,937       98.4%     $3,676,131    $62,600,000
------------------------------------------------------------------------------------------------------------------------------------




------------------------------------------------------------------------------------------------------------------------------------
                                                                                         % OF TOTAL       ANNUALIZED
                              CREDIT RATING                             ANNUALIZED       ANNUALIZED      UNDERWRITTEN
                                 (FITCH/                     % OF      UNDERWRITTEN     UNDERWRITTEN     BASE RENT ($      LEASE
TENANT NAME                 MOODY'S/S&P) (1)   TENANT NRA     NRA      BASE RENT ($)      BASE RENT        PER NRA)      EXPIRATION
------------------------------------------------------------------------------------------------------------------------------------

Ingles Markets                  --/--/BB-          65,000      16%       $  406,250            10%          $ 6.25       09/30/2021
Levitz                           --/--/--          55,580      14%       $  605,822            15%          $10.90       04/30/2014
Orchard Supply Hardware          --/--/--          49,429      12%       $  475,013            11%          $ 9.61       04/30/2009
Goody's Family Clothing          --/--/--          35,000       9%       $  302,750             7%          $ 8.65       08/31/2010
TJ Maxx                          --/A3/A           30,300       8%       $  243,006             6%          $ 8.02       08/31/2010
Ross Stores                     --/--/BBB          30,187       7%       $  286,777             7%          $ 9.50       01/31/2012
Old Navy                       BB+/Ba1/BB+         24,900       6%       $  286,350             7%          $11.50       01/31/2011
Shoe Carnival                    --/--/--          12,000       3%       $  144,000             3%          $12.00       01/31/2011
Dollar Tree                      --/--/--          10,150       3%       $  116,725             3%          $11.50       03/31/2011
Dress Barn                       --/--/--           9,000       2%       $  139,770             3%          $15.53       01/30/2011
------------------------------------------------------------------------------------------------------------------------------------
TOTAL/WEIGHTED AVERAGE                            321,546      80%       $3,006,463            72%          $ 9.35

Other Tenants                    Various           66,331      16%       $1,170,755            28%          $17.65        Various
Vacant Space                       NAP             15,060       4%       $        0             0%          $ 0.00          NAP
------------------------------------------------------------------------------------------------------------------------------------
TOTAL/WEIGHTED AVERAGE                            402,937     100%       $4,177,218           100%          $10.77
------------------------------------------------------------------------------------------------------------------------------------


(1)   Certain ratings are those of the parent company, whether or not the parent
      guarantees the lease.


                                      D-40





-----------------------------------------------------------------------------------------------------------------------------------
                                                LEASE ROLLOVER SCHEDULE (1)

                                                                                                                  AVERAGE U/W BASE
                # OF LEASES        TOTAL         % OF TOTAL SF       CUMULATIVE TOTAL SF   CUMULATIVE % OF SF       RENT PER SF
    YEAR          EXPIRING      SF EXPIRING         EXPIRING               EXPIRING              EXPIRING             EXPIRING
-----------------------------------------------------------------------------------------------------------------------------------

   Vacant            --           15,060                   4%                  15,060                   4%                  --
    2007              4            6,700                   2%                  21,760                   5%              $21.41
    2008              1            1,400                   0% (2)              23,160                   6%              $16.25
    2009              5 (3)       57,293 (3)              14%                  80,453                  20%              $10.93
    2010              6           76,100                  19%                 156,553                  39%              $ 9.53
    2011             16           91,617                  23%                 248,170                  62%              $14.17
    2012              2           34,187                   8%                 282,357                  70%              $10.23
    2013             --               --                  --                  282,357                  70%                  --
    2014              1           55,580                  14%                 337,937                  84%              $10.90
    2015             --               --                  --                  337,937                  84%                  --
    2016             --               --                  --                  337,937                  84%                  --
 Thereafter           1           65,000                  16%                 402,937                 100%              $ 6.25
-----------------------------------------------------------------------------------------------------------------------------------


(1)   The information in the table is based on the underwritten rent roll.

(2)   Lease rolling comprises 0.35% of total square footage.

(3)   Orchard Supply Hardware (49,429 square feet): The improvements are not
      owned by the DRA Retail Portfolio Borrower.

      PROPERTY MANAGEMENT. The DRA Retail Portfolio Properties are managed by
KRC Property Management I, Inc., an affiliate of the DRA Retail Portfolio
Borrower.

      ADDITIONAL INDEBTEDNESS. Not allowed.

      GROUND LEASE. None.

      RELEASE OF PARCELS. At any time after the lockout period of the DRA Retail
Portfolio Loan, the DRA Retail Portfolio Borrower is permitted to obtain a
partial release of the Smithtown Property and the Redwood Property, subject to
certain conditions including, but not limited to: (i) no event of default may
have occurred, (ii) either (a) prepayment of 110% of the allocated loan amount
for the partial release property, and payment of the prepayment fee with respect
to the principal of the loan prepaid and the other amounts due in connection
with the prepayment of the principal of the loan, or (b) a partial defeasance of
a portion of the loan in an amount equal to 110% of the allocated loan amount
for the partial release property, (iii) the debt service coverage ratio for the
remaining properties immediately following such partial release will not be less
than 1.25x, (iv) the loan to value ratio for the remaining properties as of the
date of the partial release, is equal to or less than the loan to value ratio
for the properties (inclusive of the partial release property and any other
partial release property) on the disbursement date, (v) the DRA Retail Portfolio
Borrower can also satisfy loan to value ratio and debt service coverage ratio
requirements by posting a letter of credit in an amount that would cause the
loan to value ratio and debt service coverage ratio requirements to be satisfied
and (vi) confirmation from applicable rating agencies that the release will not
result in a downgrade, withdrawal or qualification of the ratings.


                                      D-41








                      [THIS PAGE INTENTIONALLY LEFT BLANK.]






                                      D-42



                       MORTGAGE LOAN NO. 9 -- AMLI MIDTOWN


                           [3 PHOTOS OF AMLI MIDTOWN]





                                      D-43



                       MORTGAGE LOAN NO. 9 -- AMLI MIDTOWN


                             [MAP OF AMLI MIDTOWN]





                                      D-44



--------------------------------------------------------------------------------
                       MORTGAGE LOAN NO. 9 -- AMLI MIDTOWN
--------------------------------------------------------------------------------

--------------------------------------------------------------------------------
                                LOAN INFORMATION
--------------------------------------------------------------------------------
MORTGAGE LOAN SELLER:                WFB
LOAN PURPOSE:                        Acquisition
ORIGINAL BALANCE:                    $46,800,000
CUT-OFF DATE BALANCE:                $46,800,000
FIRST PAYMENT DATE:                  08/01/2007
INTEREST RATE:                       5.67400%
AMORTIZATION TERM:                   Interest Only
ARD:                                 No
ANTICIPATED REPAYMENT DATE:          NAP
MATURITY DATE:                       07/01/2014
EXPECTED MATURITY BALANCE:           $46,800,000
SPONSOR:                             CMS Private REIT Master Subpartnership,
                                     L.P.

INTEREST CALCULATION:                Actual/360
CALL PROTECTION:                     35-payment lockout from the first
                                     payment date, with U.S. treasury
                                     defeasance permitted for the following
                                     45 payments, and open to prepayment
                                     without premium thereafter through
                                     maturity

CUT-OFF DATE BALANCE PER UNIT:       $111,695

UP-FRONT RESERVES:                   RE Taxes:               $694,232

ONGOING RESERVES:                    RE Taxes:               $99,176 / month
                                     Insurance:              $17,157 / month
                                     Replacement: (1)        $6,893 / month

LOCKBOX:                             None
--------------------------------------------------------------------------------

--------------------------------------------------------------------------------
                              PROPERTY INFORMATION
--------------------------------------------------------------------------------
SHADOW RATING (FITCH/S&P):           NAP
SINGLE ASSET/PORTFOLIO:              Single Asset
PROPERTY TYPE:                       Multifamily
PROPERTY SUB-TYPE:                   Garden
LOCATION:                            Houston, TX
YEAR BUILT/RENOVATED:                1998 / NAP
PERCENT LEASED (AS OF):              99.5% (06/04/2007)
UNITS:                               419
THE COLLATERAL:                      Multifamily property comprised
                                     of 16 buildings located in
                                     Houston, TX

OWNERSHIP INTEREST:                  Fee

PROPERTY MANAGEMENT:                 Rockwell Management Corp.



3RD MOST RECENT NOI (AS OF):         $3,170,056 (TTM 12/31/2005)
2ND MOST RECENT NOI (AS OF):         $3,321,147 (TTM 12/31/2006)
MOST RECENT NOI (AS OF):             $3,617,760 (TTM 05/31/2007)
U/W NET OP. INCOME:                  $3,244,791
U/W NET CASH FLOW:                   $3,140,041
U/W OCCUPANCY:                       94.3%
APPRAISED VALUE (AS OF):             $59,000,000 (04/23/2007)
CUT-OFF DATE LTV RATIO:              79.3%
LTV RATIO AT MATURITY:               79.3%
U/W DSCR:                            1.17x
--------------------------------------------------------------------------------

(1)   Ongoing monthly Replacement reserves are required until the borrower has
      deposited $167,600 (the "Maximum Replacement Amount"). In the event the
      Replacement reserve balance is less than the Maximum Replacement Amount,
      monthly reserves will again be required until the Maximum Replacement
      Amount is reserved.

THE AMLI MIDTOWN LOAN.

      THE LOAN. The ninth largest loan (the "AMLI Midtown Loan") is a
$46,800,000 mortgage loan secured by the borrower's fee interest in a
multifamily property containing 419 units known as AMLI Midtown, located in
Houston, Texas (the "AMLI Midtown Property").

      THE BORROWER. The borrower, Metro Midtown Partners, LP (the "AMLI Midtown
Borrower"), is 99.5% owned by CMS Stonepost Midtown JV, L.P. The carveout
guaranty is provided by CMS Private REIT Master Subpartnership, L.P. ("CMS").
Founded in 1969, CMS is a Philadelphia based multifaceted financial services
company that has been investing in real estate since the mid 1980's. Since 1992,
CMS has invested in excess of $600 million of capital and currently owns
interests in 24,000 multifamily units through a series of seven different funds.
The total real estate portfolio under management through related CMS funds is
valued at approximately $2 billion. Additional real estate assets include 17
hotels containing 7,000 rooms, 5 retail centers, 6 condominium developments of
approximately 1,300 units, 6 self storage facilities, as well as other
commercial real estate projects.

      THE PROPERTY. The AMLI Midtown Property consists of a 419-unit, Class A,
garden-style multifamily property. The AMLI Midtown Property was constructed in
1998 and consists of 16 mid-rise apartment buildings and a four-level, 653-space
parking structure. Property amenities include a clubhouse, fitness facility, two
swimming pools, grill and picnic areas, a business center with an executive
conference room, and controlled access gates. The AMLI Midtown Property is
located approximately three blocks southwest of the Houston central business
district, in the Midtown area of the Montrose / Museum District.


                                      D-45



      The following table outlines the unit types at the AMLI Midtown Property:

--------------------------------------------------------------------------------
                                                               AVERAGE MONTHLY
UNIT TYPE                    NUMBER OF UNITS    AVERAGE SF      MARKET RENTS
--------------------------------------------------------------------------------
1 Bedroom                          241             734             $  991
2 Bedroom                          166           1,041             $1,345
3 Bedroom                           12           1,378             $1,756
--------------------------------------------------------------------------------
TOTAL / WEIGHTED AVERAGE           419             874             $1,153
--------------------------------------------------------------------------------

      PROPERTY MANAGEMENT. The AMLI Midtown Property is managed by Rockwell
Management Corp. ("RMC"), an unrelated third-party management company.
Headquartered in Houston, RMC is a full-service property management firm that
provides services in due diligence, construction management, renovation,
marketing, bookkeeping, and property and asset management. RMC currently manages
21 multifamily properties with approximately 6,200 units and 4 office buildings
totaling 445,000 square feet throughout Texas.

      ADDITIONAL INDEBTEDNESS. Future mezzanine financing is permitted subject
to various conditions including: (i) the financing will not result in a combined
loan to value ratio greater than 85% or debt service coverage ratio less than
1.20x; and (ii) the mortgage lender must approve the mezzanine lender and
financing documents and will enter into an intercreditor agreement with the
mezzanine lender.

      GROUND LEASE. None.

      RELEASE OF PARCELS. Not allowed.


                                      D-46



                     MORTGAGE LOAN NO. 10 -- 32 SIXTH AVENUE


                           [2 PHOTOS OF SIXTH AVENUE]






                                      D-47



                     MORTGAGE LOAN NO. 10 -- 32 SIXTH AVENUE


                             [MAP OF SIXTH AVENUE]





                                      D-48



--------------------------------------------------------------------------------
                     MORTGAGE LOAN NO. 10 -- 32 SIXTH AVENUE
--------------------------------------------------------------------------------

--------------------------------------------------------------------------------
                                LOAN INFORMATION
--------------------------------------------------------------------------------
MORTGAGE LOAN SELLER:                PMCF
LOAN PURPOSE:                        Refinance
ORIGINAL BALANCE: (1)                $40,000,000
CUT-OFF DATE BALANCE: (1)            $40,000,000
FIRST PAYMENT DATE:                  05/05/2007
INTEREST RATE:                       5.64800%
AMORTIZATION TERM:                   Months 1-60: Interest Only
                                     Months 61-120: 360 months
ARD:                                 No
ANTICIPATED REPAYMENT DATE:          NAP
MATURITY DATE:                       04/05/2017
EXPECTED MATURITY BALANCE: (1)       $37,288,284
SPONSORS:                            Jack Rudin, Beth Rudin DeWoody, Eric C.
                                     Rudin, Madeleine Rudin Johnson, William C.
                                     Rudin, Katherine L. Rudin

INTEREST CALCULATION:                Actual/360
CALL PROTECTION:                     48-payment lockout from the first payment
                                     date, with the greater of 1% or yield
                                     maintenance for the following 69
                                     payments, and open to prepayment
                                     without premium thereafter through
                                     the maturity date


CUT-OFF DATE BALANCE PER SF: (1)     $314.55

UP-FRONT RESERVES:                   TI/LC: (2) (3)          $15,719,720
                                     Other: (4)              $6,000,000

ONGOING RESERVES:                    RE Taxes: (5)           Springing
                                     Insurance: (5)          Springing

LOCKBOX:                             Hard
--------------------------------------------------------------------------------

--------------------------------------------------------------------------------
                              PROPERTY INFORMATION
--------------------------------------------------------------------------------
SHADOW RATING (FITCH/S&P):           NAP
SINGLE ASSET/PORTFOLIO:              Single Asset
PROPERTY TYPE:                       Office
PROPERTY SUB-TYPE:                   Urban
LOCATION:                            New York, NY
YEAR BUILT/RENOVATED:                1932 / 2000
PERCENT LEASED (AS OF): (6)          94.7% (03/01/2007)
NET RENTABLE AREA:                   1,144,489
THE COLLATERAL:                      A 28-story urban office building in New
                                     York, NY

OWNERSHIP INTEREST:                  Fee

PROPERTY MANAGEMENT:                 Rudin Management Co., Inc.



3RD MOST RECENT NOI (AS OF):         $21,015,788 (TTM 12/31/2004)
2ND MOST RECENT NOI (AS OF):         $22,775,258 (TTM 12/31/2005)
MOST RECENT NOI (AS OF):             $25,683,455 (TTM 12/31/2006)
U/W NET OP. INCOME: (7)              $32,828,876
U/W NET CASH FLOW:                   $31,015,735
U/W OCCUPANCY:                       94.1%
APPRAISED VALUE (AS OF):             $535,000,000 (01/24/2007)
CUT-OFF DATE LTV RATIO: (1)          67.3%
LTV RATIO AT MATURITY: (1)           62.7%
U/W DSCR: (1)                        1.24x
--------------------------------------------------------------------------------

(1)   The $40,000,000 pooled mortgage loan represents an 11.1% pari passu
      interest in a $360,000,000 first mortgage loan, which is split into two
      pari passu notes. All LTV, debt service coverage ratio and Cut-off Date
      Balance per SF numbers presented in the table are based on the total
      $360,000,000 financing.

(2)   The borrower deposited $9,719,720 into a current lease obligations reserve
      in connection with (i) the remaining leasing costs and leasing commission
      obligations under existing leases at the property as of the origination
      date, including, without limitation, under the AMFM Operating, Inc.
      ("AMFM") lease, and (ii) free rent under the AMFM lease (collectively, the
      "Current Lease Obligations"). Provided that no event of default under the
      loan is continuing, the funds will be released to reimburse borrower for
      Current Lease Obligations incurred by the borrower, subject to the terms
      and conditions set forth in the mortgage loan documents.

(3)   The borrower deposited $6,000,000 into an identified rollover space
      reserve in connection with the space currently leased to AT&T Corporation
      ("AT&T") under a lease consisting of 215,324 square feet (the "Identified
      Rollover Space"). Provided no event of default under the loan is
      continuing, all or a portion of the funds in this reserve will be
      disbursed to the borrower as follows: (i) in the event the AT&T lease is
      renewed for a term of at least 10 years and at market rental rates, all of
      the funds in this reserve then being held by lender will be released to
      the borrower, (ii) in the event that the AT&T lease is not renewed in
      accordance with the requirements set forth in clause (i) above, upon the
      borrower's entering into replacement leases covering all or a portion of
      the Identified Rollover Space (including, without limitation, any renewal
      lease with AT&T for a renewal term of at least 10 years), the funds in
      this reserve in an amount equal to the actual leasing costs (including,
      without limitation, free rent) and leasing commissions incurred by the
      borrower in connection with such replacement lease up to a cap of
      $30/square foot will be released to the borrower, and (iii) if at any time
      the borrower has entered into new leases covering all but 40,000 square
      feet of the Identified Rollover Space, all of the remaining funds in this
      reserve then being held by lender will be released to the borrower,
      subject to the terms and conditions set forth in the mortgage loan
      documents.

(4)   The borrower deposited $6,000,000 into a vacant space reserve to be used
      to pay for anticipated future leasing costs and leasing commissions
      associated with space remaining to be leased at the property as of the
      origination date. So long as no event of default under the loan is
      continuing, in the event the borrower enters into new leases covering all
      but 20,000 square feet of the vacant space, all of the remaining funds in
      this reserve then being held will be released to the borrower, subject to
      the terms and conditions set forth in the mortgage loan documents.

(5)   Real estate taxes and insurance reserves will spring if (i) an event of
      default under the loan occurs, or (ii) the debt service coverage ratio for
      each of the two immediately preceding calendar quarters is less than 1.10x
      until such time as the debt service coverage ratio equals or exceeds 1.15x
      for two consecutive quarters and no event of default under the loan
      exists, subject however to the borrower's right to provide cash collateral
      to supplement net operating income when calculating the debt service
      coverage ratio.

(6)   AT&T surrendered approximately 48,001 square feet of AT&T's space
      effective on July 1, 2007, while new leases were signed by CRG West 32
      Avenue of the Americas and New York University for 49,303 square feet and
      32,554 square feet, respectively. See "The Property" herein for additional
      information. The property is 97.8% leased as of August 7, 2007.

(7)   The increase in U/W Net Op. Income from the Most Recent NOI (TTM
      12/31/2006) is primarily attributed to recent leasing activity at the
      property, which included new leases, representing 14% of the total NRA and
      14% of the total annualized underwritten base rent, that were signed since
      October 2006.


                                      D-49



THE 32 SIXTH AVENUE LOAN.

      THE LOAN. The tenth largest loan (the "32 Sixth Avenue Loan") is a
$40,000,000 portion of a first mortgage loan secured by the borrower's fee
interest in a 28-story, 1,144,489 square foot office building located in New
York, New York (the "32 Sixth Avenue Property"). The first mortgage loan of
$360,000,000 (the "32 Sixth Avenue Whole Loan") was split into a $320,000,000
A-1 pari passu note ("Note A-1") and a $40,000,000 A-2 pari passu note ("Note
A-2"). Note A-1, which has the same interest rate, maturity date and
amortization as the 32 Sixth Avenue Loan, will not be included in the Trust and
has been securitized pursuant to the Bear Stearns Commercial Mortgage Securities
Trust 2007-PWR16 transaction.

      THE BORROWER. The borrower, 32 Sixth Avenue Company LLC, is a Delaware
limited liability company (the "32 Sixth Avenue Borrower") and is a single
purpose entity that owns no material assets other than the 32 Sixth Avenue
Property and related interests. The sole member of the 32 Sixth Avenue Borrower
is a single member Delaware limited liability company that is structured with
two independent managers. A non-consolidation opinion was delivered at
origination. The sponsors of the 32 Sixth Avenue Loan are members of the Rudin
family: Jack Rudin, Beth Rudin DeWoody, Eric C. Rudin, Madeleine Rudin Johnson,
William C. Rudin and Katherine L. Rudin. The Rudin organization is a family-run,
private company, with more than 70 years of experience owning and operating
commercial real estate in New York City.

      THE PROPERTY. The 32 Sixth Avenue Property is a 28-story office building
containing approximately 1,144,489 rentable square feet, and occupies the entire
city block bounded by the Avenue of the Americas (Sixth Avenue), Church Street,
Walker Street, and Lispenard Street in New York City. The building consists of
32,797 square feet of grade-level space, 1,106,573 square feet of office/telecom
space (approximately 65% office and 35% telecom), and 5,119 square feet of
rentable space in the basement and sub-basement levels. The general office space
and dedicated telecom space are intermingled throughout the building, and a
large portion of the building is leased to tenants occupying full floors. In
addition, the 32 Sixth Avenue Property contains 27,328 square feet (2% of total
NRA) of meet-me-room or hub space (also known as the Hub at 32 Sixth), where
lines from different telecommunication carriers and network service providers
can meet to cross-connect and access multiple data networks from one location.
As of March 1, 2007, the 32 Sixth Avenue Property was approximately 94.7% leased
by 23 tenants. Since that time, additional leasing activity has transpired at
the 32 Sixth Avenue Property, including AT&T Corporation surrendering
approximately 48,001 square feet of its space, and CRG West 32 Avenue of the
Americas and New York University signing new leases for 49,303 square feet and
32,554 square feet, respectively. As of August 7, 2007, the 32 Sixth Avenue
Property was approximately 97.8% leased. Originally constructed in 1932 as the
headquarters for AT&T, the building was sold by AT&T to the Rudin family in
1999. Since acquiring the 32 Sixth Avenue Property, the Rudins have invested
approximately $92 million in building upgrades, which positioned the building
for office and telecommunications/technology tenants.

      More specific information about the 32 Sixth Avenue Property is set forth
in the tables below:



------------------------------------------------------------------------------------------------------------------------------------
                                                                                              % OF TOTAL    ANNUALIZED
                                     CREDIT RATING                           ANNUALIZED      ANNUALIZED    UNDERWRITTEN
                                        (FITCH/          TENANT    % OF     UNDERWRITTEN    UNDERWRITTEN    BASE RENT       LEASE
TENANT NAME                         MOODY'S/S&P) (1)    NRA (2)   NRA (3)  BASE RENT ($)      BASE RENT    ($ PER NRA)    EXPIRATION
------------------------------------------------------------------------------------------------------------------------------------

AT&T Corporation (4)                    A/A2/A          215,324     19%     $ 6,685,002           17%         $31.05      07/31/2010
Qwest Communications Corporation      BB+/Ba3/BB        166,034     15%     $ 7,570,523           19%         $45.60      08/31/2020
AMFM Operating, Inc.                  BB-/Baa3/B+       121,356     11%     $ 4,272,864           11%         $35.21      09/30/2022
MCI Metro Access
  Transmission Services                 A+/A3/A         104,373      9%     $ 3,879,158           10%         $37.17      09/30/2015
Syndicate of the
 Press/Univ. of Cambridge              --/--/--          64,256      6%     $ 1,867,524            5%         $29.06      01/31/2022
VSNL Telecommunications (US) Inc.      --/--/--          60,759      5%     $ 4,059,246           10%         $66.81      04/30/2016
Bartle Bogle Hegarty LLC               --/--/--          43,030      4%     $ 1,322,255            3%         $30.73      11/30/2021
T-Mobile USA, Inc.                     --/--/--          40,382      4%     $ 1,460,834            4%         $36.18      12/31/2018
Bell Canada                           BB-/Baa2/A-        39,111      3%     $ 1,858,596            5%         $47.52      04/30/2016
T-Systems, Inc.                        A-/A3/A-          36,178      3%     $ 1,343,450            3%         $37.13      01/31/2015
TOTAL/WEIGHTED AVERAGE                                  890,803     78%     $34,319,452           86%         $38.53

Other Tenants                           Various         165,678     14%     $ 5,653,183           14%         $34.12       Various
Vacant Space                              NAP            60,680      5%     $         0            0%          $0.00         NAP
------------------------------------------------------------------------------------------------------------------------------------
TOTAL/WEIGHTED AVERAGE                                1,117,161     98%     $39,972,635          100%         $37.84
------------------------------------------------------------------------------------------------------------------------------------


(1)   Certain ratings are those of the parent company, whether or not the parent
      guarantees the lease.

(2)   Excludes square footage of hub space that totals 27,328 square feet (2% of
      total NRA) because rental revenue generated by hub tenants is not
      underwritten as base rent but rather underwritten as other income. There
      are 40 hub tenants with lease expirations ranging from a MTM basis to
      2022.

(3)   The percentages are based on the total NRA of 1,144,489 square feet for
      the property, inclusive of the hub space.

(4)   AT&T has surrendered approximately 48,001 square feet of AT&T's space
      consisting of the entire seventh floor of the building effective on July
      1, 2007. AT&T was required to pay to the borrower approximately $2,300,000
      as consideration for the borrower's accepting the surrender of such space.
      Simultaneously, CRG West 32 Avenue of the Americas (the "replacement
      tenant") signed a new lease for such space consisting of the entire
      seventh floor of the building (totaling approximately 49,303 square feet)
      at an initial base rent of $46.50/square foot (with 6 months free rent),
      for an initial term of 15 years and 6 months (with two 5-year renewal
      options). The replacement tenant was required to deliver to the borrower
      as security for its obligations a letter of credit in the original amount
      of $8,000,000, which is subject to reduction by $1,000,000 per year for 5
      years, commencing after the fifth anniversary of the replacement tenant's
      rent commencement date. On August 7, 2007, New York University signed a
      new lease for approximately 32,554 square feet consisting of a portion of
      the twelfth floor of the building at an initial base rent of $39.00/square
      foot (with 6 months free rent), for an initial term of 15 years and 6
      months (with one 5-year renewal option). AT&T's partial surrender of its
      space and new leasing activity are not reflected in the table above nor
      included in lender's underwriting. The property is 97.8% leased as of
      August 7, 2007.


                                      D-50






----------------------------------------------------------------------------------------------------------------------------------
                                                   LEASE ROLLOVER SCHEDULE (1) (2)

                                                                                                                 AVERAGE U/W BASE
                  # OF LEASES                           % OF TOTAL SF     CUMULATIVE TOTAL    CUMULATIVE % OF       RENT PER SF
    YEAR            EXPIRING      TOTAL SF EXPIRING     EXPIRING (3)         SF EXPIRING      SF EXPIRING (3)        EXPIRING
----------------------------------------------------------------------------------------------------------------------------------

   Vacant              --                60,680               5%                60,680               5%                   --
     MTM                1                 1,230               0%                61,910               5%               $23.93
    2007               --                    --               0%                61,910               5%                   --
    2008                1                 1,100               0%                63,010               6%               $38.36
    2009               --                    --               0%                63,010               6%                   --
    2010                1               215,324              19%               278,334              24%               $31.05
    2011               --                    --               0%               278,334              24%                   --
    2012               --                    --               0%               278,334              24%                   --
    2013                1                17,170               2%               295,504              26%               $30.50
    2014               --                    --               0%               295,504              26%                   --
    2015                4               153,931              13%               449,435              39%               $38.11
    2016                4               117,426              10%               566,861              50%               $54.84
 Thereafter            11               550,300              48%             1,117,161              98%               $37.05
----------------------------------------------------------------------------------------------------------------------------------


(1)   The information in the table is based on the underwritten rent roll.

(2)   Excludes square footage of hub space that totals 27,328 square feet (2% of
      total NRA) because rental revenue generated by hub tenants is not
      underwritten as base rent but rather underwritten as other income. There
      are 40 hub tenants with lease expirations ranging from a MTM basis to
      2022.

(3)   The percentages are based on the total NRA of 1,144,489 square feet for
      the property, inclusive of the hub space.

      PROPERTY MANAGEMENT. The 32 Sixth Avenue Property is managed by Rudin
Management Co., Inc., an affiliate of the 32 Sixth Avenue Borrower.

      ADDITIONAL INDEBTEDNESS. Note A-1 (not included in the Trust) represents
an 88.9% pari passu interest in the 32 Sixth Avenue Whole Loan. The pari passu
interests in the 32 Sixth Avenue Whole Loan are governed by an intercreditor
agreement and are serviced pursuant to the terms of the pooling and servicing
agreement relating to the Bear Stearns Commercial Mortgage Securities Trust
2007-PWR16.

      The 32 Sixth Avenue Borrower is permitted to obtain unsecured loans from
related Rudin family entities not to exceed $5,000,000 in the aggregate.
Additionally, mezzanine financing secured by direct or indirect equity interests
in the 32 Sixth Avenue Borrower (other than those of its single purpose member)
in an amount up to $10,000,000 is permitted on a one-time only basis, provided
that (i) the debt service coverage ratio of the 32 Sixth Avenue Whole Loan is at
least 1.35x and the combined debt service coverage ratio, inclusive of the
entire 32 Sixth Avenue Whole Loan and the proposed mezzanine debt, is at least
1.25x and (ii) the lender has received written confirmation from each of the
rating agencies then rating the Bear Stearns Commercial Mortgage Securities
Trust 2007-PWR16, series 2007-PWR16 Commercial Mortgage Pass-Through
Certificates (the "series 2007-PWR16 certificates") or the series 2007-PWR17
certificates that the incurrence of such debt will not result in the
qualification, downgrade, or withdrawal of any of the ratings on the series
2007-PWR16 certificates or the series 2007-PWR17 certificates.

      GROUND LEASE. None.

      RELEASE OF PARCELS. Not allowed.


                                      D-51



                                   APPENDIX E

          GLOBAL CLEARANCE, SETTLEMENT AND TAX DOCUMENTATION PROCEDURES

      Except in limited circumstances, the globally offered series 2007-PWR17
Commercial Mortgage Pass-Through Certificates, class A-1, A-2, A-3, A-AB, A-4,
A-1A, A-M and A-J will be available only in book-entry form.

      The book-entry certificates will be tradable as home market instruments in
both the European and U.S. domestic markets. Initial settlement and all
secondary trades will settle in same-day funds.

      Secondary market trading between investors holding book-entry certificates
through Clearstream and Euroclear will be conducted in the ordinary way in
accordance with their normal rules and operating procedures and in accordance
with conventional Eurobond practice, which is seven calendar days' settlement.

      Secondary market trading between investors holding book-entry certificates
through DTC will be conducted according to the rules and procedures applicable
to U.S. corporate debt obligations.

      Secondary cross-market trading between member organizations of Clearstream
or Euroclear and DTC participants holding book-entry certificates will be
accomplished on a delivery against payment basis through the respective
depositaries of Clearstream and Euroclear, in that capacity, as DTC
participants.

      As described under "U.S. Federal Income Tax Documentation Requirements"
below, non-U.S. holders of book-entry certificates will be subject to U.S.
withholding taxes unless those holders meet specific requirements and deliver
appropriate U.S. tax documents to the securities clearing organizations of their
participants.

INITIAL SETTLEMENT

      All certificates of each class of offered certificates will be held in
registered form by DTC in the name of Cede & Co. as nominee of DTC. Investors'
interests in the book-entry certificates will be represented through financial
institutions acting on their behalf as direct and indirect DTC participants. As
a result, Clearstream and Euroclear will hold positions on behalf of their
member organizations through their respective depositaries, which in turn will
hold positions in accounts as DTC participants.

      Investors' securities custody accounts will be credited with their
holdings against payment in same-day funds on the settlement date.

      Investors electing to hold their book-entry certificates through
Clearstream or Euroclear accounts will follow the settlement procedures
applicable to conventional Eurobonds, except that there will be no temporary
global security and no "lock up" or restricted period. Global securities will be
credited to the securities custody accounts on the settlement date against
payment in same-day funds.

SECONDARY MARKET TRADING

      Since the purchaser determines the place of delivery, it is important to
establish at the time of the trade where both the purchaser's and seller's
accounts are located to ensure that settlement can be made on the desired value
date.

      Trading between DTC Participants. Secondary market trading between DTC
participants will be settled in same-day funds.

      Trading between Clearstream and/or Euroclear Participants. Secondary
market trading between member organizations of Clearstream or Euroclear will be
settled using the procedures applicable to conventional Eurobonds in same-day
funds.


                                       E-1



      Trading between DTC Seller and Clearstream or Euroclear Purchaser. When
book-entry certificates are to be transferred from the account of a DTC
participant to the account of a member organization of Clearstream or Euroclear,
the purchaser will send instructions to Clearstream or Euroclear through that
member organization at least one business day prior to settlement. Clearstream
or Euroclear, as the case may be, will instruct the respective depositary to
receive the book-entry certificates against payment. Payment will include
interest accrued on the book-entry certificates from and including the first day
of the calendar month in which the last coupon payment date occurs (or, if no
coupon payment date has occurred, from and including September 1, 2007) to and
excluding the settlement date, calculated on the basis of a year of 360 days
consisting of twelve 30-day months. Payment will then be made by participant's
account against delivery of the book-entry certificates. After settlement has
been completed, the book-entry certificates will be credited to the respective
clearing system and by the clearing system, in accordance with its usual
procedures, to the account of the member organization of Clearstream or
Euroclear, as the case may be. The securities credit will appear the next day,
European time, and the cash debit will be back-valued to, and the interest on
the book-entry certificates will accrue from, the value date, which would be the
preceding day when settlement occurred in New York. If settlement is not
completed on the intended value date, which means the trade fails, the
Clearstream or Euroclear cash debit will be valued instead as of the actual
settlement date.

      Member organizations of Clearstream and Euroclear will need to make
available to the respective clearing systems the funds necessary to process
same-day funds settlement. The most direct means of doing so is to pre-position
funds for settlement, either from cash on hand or existing lines of credit, as
they would for any settlement occurring within Clearstream or Euroclear. Under
this approach, they may take on credit exposure to Clearstream or Euroclear
until the book-entry certificates are credited to their accounts one day later.

      As an alternative, if Clearstream or Euroclear has extended a line of
credit to them, member organizations of Clearstream or Euroclear can elect not
to pre-position funds and allow that credit line to be drawn upon to finance
settlement. Under this procedure, the member organizations purchasing book-entry
certificates would incur overdraft charges for one day, assuming they cleared
the overdraft when the book-entry certificates were credited to their accounts.
However, interest on the book-entry certificates would accrue from the value
date. Therefore, in many cases the investment income on the book-entry
certificates earned during that one-day period may substantially reduce or
offset the amount of those overdraft charges, although this result will depend
on the cost of funds of the respective member organization of Clearstream or
Euroclear.

      Since the settlement is taking place during New York business hours, DTC
participants can employ their usual procedures for sending book-entry
certificates to the respective depositary for the benefit of member
organizations of Clearstream or Euroclear. The sale proceeds will be available
to the DTC seller on the settlement date. Thus, to the DTC participant a
cross-market transaction will settle no differently than a trade between two DTC
participants.

      Trading between Clearstream or Euroclear Seller and DTC Purchaser. Due to
time zone differences in their favor, member organizations of Clearstream or
Euroclear may employ their customary procedures for transactions in which
book-entry certificates are to be transferred by the respective clearing system,
through the respective depositary, to a DTC participant. The seller will send
instructions to Clearstream or Euroclear through a member organization of
Clearstream or Euroclear at least one business day prior to settlement. In these
cases, Clearstream or Euroclear, as appropriate, will instruct the respective
depositary to deliver the book-entry certificates to the DTC participant's
account against payment. Payment will include interest accrued on the book-entry
certificates from and including the first day of the calendar month in which the
last coupon payment date occurs (or, if no coupon payment date has occurred,
from and including September 1, 2007) to and excluding the settlement date,
calculated on the basis of a year of 360 days consisting of twelve 30-day
months. The payment will then be reflected in the account of the member
organization of Clearstream or Euroclear the following day, and receipt of the
cash proceeds in the account of that member organization of Clearstream or
Euroclear would be back-valued to the value date, which would be the preceding
day, when settlement occurred in New York. Should the member organization of
Clearstream or Euroclear have a line of credit with its respective clearing
system and elect to be in debit in anticipation of receipt of the sale proceeds
in its account, the back-valuation will extinguish any overdraft charges
incurred over the one-day period. If settlement is not completed on the intended
value date, which means the trade fails, receipt of the cash proceeds in the
account of the member organization of Clearstream or Euroclear would be valued
instead as of the actual settlement date.


                                       E-2



      Finally, day traders that use Clearstream or Euroclear and that purchase
book-entry certificates from DTC participants for delivery to member
organizations of Clearstream or Euroclear should note that these trades would
automatically fail on the sale side unless affirmative action were taken. At
least three techniques should be readily available to eliminate this potential
problem:

      o     borrowing through Clearstream or Euroclear for one day, until the
            purchase side of the day trade is reflected in their Clearstream or
            Euroclear accounts, in accordance with the clearing system's
            customary procedures;

      o     borrowing the book-entry certificates in the United States from a
            DTC participant no later than one day prior to settlement, which
            would allow sufficient time for the book-entry certificates to be
            reflected in their Clearstream or Euroclear accounts in order to
            settle the sale side of the trade; or

      o     staggering the value dates for the buy and sell sides of the trade
            so that the value date for the purchase from the DTC participant is
            at least one day prior to the value date for the sale to the member
            organization of Clearstream or Euroclear.

CERTAIN U.S. FEDERAL INCOME TAX DOCUMENTATION REQUIREMENTS

      A holder that is not a "United States person" (a "U.S. person") within the
meaning of Section 7701(a)(30) of the Internal Revenue Code (a "non-U.S.
holder") holding a book-entry certificate through Clearstream, Euroclear or DTC
may be subject to U.S. withholding tax unless such holder provides certain
documentation to the issuer of such holder's book-entry certificate, the
certificate administrator or any other entity required to withhold tax (any of
the foregoing, a "U.S. withholding agent") establishing an exemption from
withholding. A non-U.S. holder may be subject to withholding unless each U.S.
withholding agent receives:

      1.    from a non-U.S. holder that is classified as a corporation for U.S.
            federal income tax purposes or is an individual, and is eligible for
            the benefits of the portfolio interest exemption or an exemption (or
            reduced rate) based on a treaty, a duly completed and executed IRS
            Form W-8BEN (or any successor form);

      2.    from a non-U.S. holder that is eligible for an exemption on the
            basis that the holder's income from the certificate is effectively
            connected to its U.S. trade or business, a duly completed and
            executed IRS Form W-8ECI (or any successor form);

      3.    from a non-U.S. holder that is classified as a partnership for U.S.
            federal income tax purposes, a duly completed and executed IRS Form
            W-8IMY (or any successor form) with all supporting documentation (as
            specified in the U.S. Treasury Regulations) required to substantiate
            exemptions from withholding on behalf of its partners; certain
            partnerships may enter into agreements with the IRS providing for
            different documentation requirements and it is recommended that such
            partnerships consult their tax advisors with respect to these
            certification rules;

      4.    from a non-U.S. holder that is an intermediary (i.e., a person
            acting as a custodian, a broker, nominee or otherwise as an agent
            for the beneficial owner of a certificate):

            (a)   if the intermediary is a "qualified intermediary" within the
                  meaning of section 1.1441-1(e)(5)(ii) of the U.S. Treasury
                  Regulations (a "qualified intermediary"), a duly completed and
                  executed IRS Form W-8IMY (or any successor or substitute
                  form)--

                  (i)   stating the name, permanent residence address and
                        qualified intermediary employer identification number of
                        the qualified intermediary and the country under the
                        laws of which the qualified intermediary is created,
                        incorporated or governed,

                  (ii)  certifying that the qualified intermediary has provided,
                        or will provide, a withholding statement as required
                        under section 1.1441-1(e)(5)(v) of the U.S. Treasury
                        Regulations,

                  (iii) certifying that, with respect to accounts it identifies
                        on its withholding statement, the qualified intermediary
                        is not acting for its own account but is acting as a
                        qualified intermediary, and


                                       E-3



                  (iv)  providing any other information, certifications, or
                        statements that may be required by the IRS Form W-8IMY
                        or accompanying instructions in addition to, or in lieu
                        of, the information and certifications described in
                        section 1.1441-1(e)(3)(ii) or 1.1441-1(e)(5)(v) of the
                        U.S. Treasury Regulations; or

            (b)   if the intermediary is not a qualified intermediary (a
                  "nonqualified intermediary"), a duly completed and executed
                  IRS Form W-8IMY (or any successor or substitute form)--

                  (i)   stating the name and permanent residence address of the
                        nonqualified intermediary and the country under the laws
                        of which the nonqualified intermediary is created,
                        incorporated or governed,

                  (ii)  certifying that the nonqualified intermediary is not
                        acting for its own account,

                  (iii) certifying that the nonqualified intermediary has
                        provided, or will provide, a withholding statement that
                        is associated with the appropriate IRS Forms W-8 and W-9
                        required to substantiate exemptions from withholding on
                        behalf of such nonqualified intermediary's beneficial
                        owners, and

                  (iv)  providing any other information, certifications or
                        statements that may be required by the IRS Form W-8IMY
                        or accompanying instructions in addition to, or in lieu
                        of, the information, certifications, and statements
                        described in section 1.1441-1(e)(3)(iii) or (iv) of the
                        U.S. Treasury Regulations; or

      5.    from a non-U.S. holder that is a trust, depending on whether the
            trust is classified for U.S. federal income tax purposes as the
            beneficial owner of the certificate, either an IRS Form W-8BEN or
            W-8IMY; any non-U.S. holder that is a trust should consult its tax
            advisors to determine which of these forms it should provide.

      All non-U.S. holders will be required to update the above-listed forms and
any supporting documentation in accordance with the requirements under the U.S.
Treasury Regulations. These forms generally remain in effect for a period
starting on the date the form is signed and ending on the last day of the third
succeeding calendar year, unless a change in circumstances makes any information
on the form incorrect. Under certain circumstances, an IRS Form W-8BEN, if
furnished with a taxpayer identification number, remains in effect until the
status of the beneficial owner changes, or a change in circumstances makes any
information on the form incorrect.

      In addition, all holders, including holders that are U.S. persons, holding
book-entry certificates through Clearstream, Euroclear or DTC may be subject to
backup withholding unless the holder--

      o     provides the appropriate IRS Form W-8 (or any successor or
            substitute form), duly completed and executed, if the holder is a
            non-U.S. holder;

      o     provides a duly completed and executed IRS Form W-9, if the holder
            is a U.S. person; or

      o     can be treated as an "exempt recipient" within the meaning of
            section 1.6049-4(c)(1)(ii) of the U.S. Treasury Regulations (e.g., a
            corporation or a financial institution such as a bank).

      This summary does not deal with all of the aspects of U.S. federal income
tax withholding or backup withholding that may be relevant to investors that are
non-U.S. holders. Such holders are advised to consult their own tax advisors for
specific tax advice concerning their holding and disposing of book-entry
certificates.


                                       E-4



PROSPECTUS

                  COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
                (ISSUABLE IN SERIES BY SEPARATE ISSUING ENTITIES)

                BEAR STEARNS COMMERCIAL MORTGAGE SECURITIES INC.
                                   (DEPOSITOR)

      Consider carefully the risk factors beginning on page 2 in this
prospectus.

      The securities to be issued are mortgage-backed certificates issued by one
or more issuing entities that are a trust. The securities represent interests
only in the related trust fund and do not represent interests in or obligations
of Bear Stearns Commercial Mortgage Securities Inc.

      The applicable prospectus supplement may provide that either the
certificates or the underlying assets may be insured or guaranteed by a
governmental agency or other person.

      This prospectus may be used to offer and sell any series of certificates
only if accompanied by the prospectus supplement for that series.

THE TRUST FUNDS--

      (1) A new trust fund will be established to issue each series of
certificates.

      (2) Each trust fund will consist primarily of loans secured by pledges of
commercial, multifamily residential or mixed use properties.

      (3)A new trust fund may also include letters of credit, insurance
policies, guarantees, reserve funds, and interest rate swap agreements, interest
rate cap or floor agreements or currency swap agreements.

THE CERTIFICATES--

      (1) Each series of certificates will be issued as part of a designated
series that may include one or more classes.

      (2) Each series of certificates will represent the entire beneficial
ownership interest in the related trust fund and will be paid only from the
related trust fund assets.

NEITHER THE SECURITIES AND EXCHANGE COMMISSION NOR ANY STATE SECURITIES
COMMISSION HAS APPROVED OR DISAPPROVED THESE CERTIFICATES OR DETERMINED THAT
THIS PROSPECTUS IS ACCURATE OR COMPLETE. ANY REPRESENTATION TO THE CONTRARY IS A
CRIMINAL OFFENSE.

                   The date of this prospectus is May 29, 2007




                      [THIS PAGE INTENTIONALLY LEFT BLANK.]




              IMPORTANT NOTICE ABOUT INFORMATION PRESENTED IN THIS
               PROSPECTUS AND THE APPLICABLE PROSPECTUS SUPPLEMENT

      We provide information about the certificates in two separate documents
that progressively provide more detail. These documents are:

      o     this prospectus, which provides general information, some of which
            may not apply to a particular series of certificates, including your
            series; and

      o     the prospectus supplement for a series of certificates, which will
            describe the specific terms of that series of certificates.

      You should rely only on the information provided in this prospectus and
the applicable prospectus supplement, including the information incorporated by
reference. We have not authorized anyone to provide you with different
information. We are not offering the certificates in any state where the offer
is not permitted.

      We have included cross-references to captions in these materials where you
can find related discussions that we believe will enhance your understanding of
the topic being discussed. The table of contents of this prospectus and the
table of contents included in the applicable prospectus supplement list the
pages on which these captions are located. You can also find references to key
topics in the table of contents on the preceding page.

      You can find the definitions of capitalized terms that are used in this
prospectus beginning on page 109 of this prospectus under the caption
"Glossary."


                                        i



                                TABLE OF CONTENTS



SUMMARY OF PROSPECTUS............................................................................1
RISK FACTORS.....................................................................................2
     Risks Relating to the Certificates..........................................................2
     Risks Relating to the Mortgage Loans........................................................6
DESCRIPTION OF THE TRUST FUNDS..................................................................13
     General....................................................................................13
     Mortgage Loans.............................................................................14
     MBS .......................................................................................23
     Certificate Accounts.......................................................................24
     Credit Support.............................................................................24
     Cash Flow Agreements.......................................................................24
YIELD AND MATURITY CONSIDERATIONS...............................................................25
     General....................................................................................25
     Pass-Through Rate..........................................................................25
     Payment Delays.............................................................................25
     Shortfalls in Collections of Interest as a Result of Prepayments of Mortgage Loans.........25
     Yield and Prepayment Considerations........................................................26
     Weighted Average Life and Maturity.........................................................27
     Controlled Amortization Classes and Companion Classes......................................28
     Other Factors Affecting Yield, Weighted Average Life and Maturity..........................29
THE DEPOSITOR...................................................................................30
THE SPONSOR.....................................................................................31
     Overview...................................................................................31
     BSCMI's Underwriting Standards.............................................................31
USE OF PROCEEDS.................................................................................33
DESCRIPTION OF THE CERTIFICATES.................................................................33
     General....................................................................................33
     Distributions..............................................................................34
     Distributions of Interest on the Certificates..............................................34
     Distributions of Principal on the Certificates.............................................35
     Distributions on the Certificates in Respect of Prepayment Premiums or in Respect
         of Equity Participations...............................................................35
     Allocation of Losses and Shortfalls........................................................35
     Advances in Respect of Delinquencies.......................................................36
     Reports to Certificateholders..............................................................36
     Voting Rights..............................................................................38
     Termination................................................................................38
     Book-Entry Registration and Definitive Certificates........................................38
DESCRIPTION OF THE POOLING AND SERVICING AGREEMENTS.............................................40
     General....................................................................................40
     Assignment of Mortgage Loans; Repurchases..................................................41
     Representations and Warranties; Repurchases................................................42
     Collection and Other Servicing Procedures..................................................43
     Sub-Servicers..............................................................................44
     Special Servicers..........................................................................44
     Certificate Account........................................................................44
     Modifications, Waivers and Amendments of Mortgage Loans....................................47
     Realization upon Defaulted Mortgage Loans..................................................47
     Hazard Insurance Policies..................................................................50
     Due-on-Sale and Due-on-Encumbrance Provisions..............................................51
     Servicing Compensation and Payment of Expenses.............................................51
     Evidence as to Compliance..................................................................51
     Some Matters Regarding the Servicer and the Depositor......................................52



                                       ii





     Events of Default..........................................................................53
     Rights upon Event of Default...............................................................54
     Amendment..................................................................................54
     List of Certificateholders.................................................................55
     Certain Limitations on the Rights of Certificateholders....................................55
     The Trustee................................................................................56
     Eligibility of the Trustee.................................................................56
     Duties of the Trustee......................................................................56
     Regarding the Fees, Indemnities and Powers of the Trustee..................................56
     Resignation and Removal of the Trustee.....................................................57
DESCRIPTION OF CREDIT SUPPORT...................................................................57
     General....................................................................................57
     Subordinate Certificates...................................................................58
     Cross-Support Provisions...................................................................58
     Insurance or Guarantees with Respect to Mortgage Loans.....................................58
     Letter of Credit...........................................................................59
     Certificate Insurance and Surety Bonds.....................................................59
     Reserve Funds..............................................................................59
     Credit Support with Respect to MBS.........................................................60
LEGAL ASPECTS OF MORTGAGE LOANS.................................................................60
     General....................................................................................60
     Types of Mortgage Instruments..............................................................60
     Leases and Rents...........................................................................60
     Personal Property..........................................................................61
     Foreclosure................................................................................61
     Leasehold Risks............................................................................64
     Cooperative Shares.........................................................................65
     Bankruptcy Laws............................................................................65
     Environmental Risks........................................................................68
     Due-on-Sale and Due-on-Encumbrance Provisions..............................................69
     Subordinate Financing......................................................................69
     Default Interest and Limitations on Prepayments............................................70
     Adjustable Rate Loans......................................................................70
     Applicability of Usury Laws................................................................70
     Servicemembers Civil Relief Act............................................................70
     Type of Mortgaged Property.................................................................71
     Americans with Disabilities Act............................................................71
     Forfeiture for Drug, RICO and Money Laundering Violations..................................71
MATERIAL FEDERAL INCOME TAX CONSEQUENCES........................................................72
     Federal Income Tax Consequences for REMIC Certificates.....................................72
     Federal Income Tax Consequences for Certificates as to Which No REMIC Election Is Made.....93
STATE AND OTHER TAX CONSIDERATIONS.............................................................100
CERTAIN ERISA CONSIDERATIONS...................................................................100
     General...................................................................................100
     Plan Asset Regulations....................................................................101
     Administrative Exemptions.................................................................101
     Unrelated Business Taxable Income; Residual Certificates..................................102
LEGAL INVESTMENT...............................................................................102
METHOD OF DISTRIBUTION.........................................................................104
WHERE YOU CAN FIND MORE INFORMATION............................................................105
INCORPORATION OF SOME INFORMATION BY REFERENCE.................................................106
REPORTS........................................................................................106
FINANCIAL INFORMATION..........................................................................107
LEGAL MATTERS..................................................................................107
RATINGS........................................................................................107
GLOSSARY.......................................................................................108



                                       iii



                      [THIS PAGE INTENTIONALLY LEFT BLANK.]




                              SUMMARY OF PROSPECTUS

      This summary includes selected information from this prospectus. It does
not contain all of the information you need to consider in deciding whether to
buy any class of the offered certificates. To understand the terms of the
offering of the offered certificates, you should read carefully this entire
prospectus and the applicable prospectus supplement.

TITLE OF CERTIFICATES............   Commercial/Multifamily Mortgage Pass-Through
                                    Certificates, issuable in series.

DEPOSITOR........................   Bear Stearns Commercial Mortgage Securities
                                    Inc., a Delaware corporation. Our telephone
                                    number is (212) 272-2000.

DESCRIPTION OF CERTIFICATES;
RATINGS..........................   The certificates of each series will be
                                    issued pursuant to a pooling and servicing
                                    agreement and may be issued in one or more
                                    classes. The certificates of each series
                                    will represent in the aggregate the entire
                                    beneficial ownership interest in the
                                    property of the related trust fund. Each
                                    trust fund will consist primarily of a
                                    segregated pool of commercial or multifamily
                                    mortgage loans, or mortgage-backed
                                    securities that evidence interests in, or
                                    that are secured by commercial or
                                    multifamily mortgage loans. Each class or
                                    certificate will be rated not lower than
                                    investment grade by one or more nationally
                                    recognized statistical rating agencies at
                                    the date of issuance.

      The prospectus supplement for a series of certificates includes important
information on related trust fund, certificates, and risks, including
information on the following:

                                    (1)   the name of the servicer and special
                                          servicer, the circumstances when a
                                          special servicer will be appointed and
                                          their respective obligations (if any)
                                          to make advances to cover delinquent
                                          payments on the assets of the trust
                                          fund, taxes, assessments or insurance
                                          premiums;

                                    (2)   the assets in the trust fund,
                                          including a description of the pool of
                                          mortgage loans or mortgage-backed
                                          securities;

                                    (3)   the identity and attributes of each
                                          class within a series of certificates,
                                          including whether (and to what extent)
                                          any credit enhancement benefits any
                                          class of a series of certificates;

                                    (4)   the tax status of certificates; and

                                    (5)   whether the certificates will be
                                          eligible to be purchased by investors
                                          subject to ERISA or will be mortgage
                                          related securities for purposes of
                                          SMMEA.




                                  RISK FACTORS

      You should carefully consider, among other things, the following risk
factors and any other factors set forth under the heading "Risk Factors" in the
related prospectus supplement. In general, to the extent that the factors
discussed below pertain to or are influenced by the characteristics or behavior
of mortgage loans included in a particular trust fund, they would similarly
pertain to and be influenced by the characteristics or behavior of the mortgage
loans underlying any mortgage-backed securities included in the trust fund. If
any of the following risks are realized, your investment could be materially and
adversely affected. In addition, other risks unknown to us or which we currently
consider immaterial may also impair your investment.

RISKS RELATING TO THE CERTIFICATES

      LACK OF A SECONDARY MARKET FOR THE CERTIFICATES MAY MAKE IT DIFFICULT FOR
YOU TO RESELL YOUR CERTIFICATES AT ALL OR AT AN ATTRACTIVE PRICE. We cannot
assure you that a secondary market will develop for certificates. Even if a
secondary market develops, we cannot assure you that it will provide you with
liquidity of investment or will continue for as long as the offered certificates
remain outstanding. The absence of a secondary market for your certificates
means that you may not be able to find a buyer for your certificates or, if you
find a buyer, that the selling price may be less than it would have been if a
secondary market existed for the certificates. The underwriter for a series of
certificates will not be obligated to make a market for that series of
certificates even if it intends to do so. Even if a secondary market for your
certificates develops, it may provide less liquidity than any comparable market
for securities that evidence interests in single-family mortgage loans.

      Insofar as a secondary market does develop with respect to any series of
offered certificates or class of any series of offered certificates, other
factors may affect their market value. These include:

      o     the perceived liquidity of the offered certificates;

      o     their anticipated cash flow, which may vary widely depending upon
            the prepayment and default assumptions applied in respect of the
            underlying mortgage loans; and

      o     prevailing interest rates.

      For example, small fluctuations in prevailing interest rates may affect at
any given time the price payable of some of the classes of offered certificates.
In particular, a class with a relatively long average life, a companion class or
a class of stripped interest certificates or stripped principal certificates may
be extremely sensitive to small fluctuations in prevailing interest rates. In
addition, the relative change in price for an offered certificate in response to
an upward or downward movement in prevailing interest rates may not necessarily
equal the relative change in price for the offered certificate in response to an
equal but opposite movement in the rates. Accordingly, you may only be able to
sell your certificates at a discount from the price that you paid for them even
if a secondary market develops for the certificates. We are not aware of any
source through which holders of the certificates may obtain price information
about the offered certificates on an ongoing basis.

      You will have no right to redeem your certificates except to the extent
described in this prospectus and the related prospectus supplement. Offered
certificates are subject to early retirement only under some specified
circumstances described in this prospectus and in the related prospectus
supplement.

      You will be entitled to receive periodic reports pursuant to the related
pooling and servicing agreement regarding the status of the related mortgage
assets and any credit support for your certificates and any subordination of
your certificates to other classes of certificates. The periodic reports will be
the primary source of ongoing information regarding the offered certificates of
any series. The certificateholders may not receive any additional information
from any other source. The limited nature of the information may adversely
affect the liquidity of your certificates, even if a secondary market does
develop for them.


                                        2



      SINCE THE MORTGAGE LOANS WILL NOT BE GUARANTEED, YOU MAY NOT RECEIVE FULL
PAYMENT ON YOUR CERTIFICATES TO THE EXTENT THERE IS A SHORTFALL IN PAYMENT ON
THE ASSETS OR THE RELATED TRUST FUND. The only sources of funds for payment on a
series of certificates will generally be the assets of the related trust fund
and, to the extent provided in the applicable prospectus supplement, any credit
enhancement. The certificates will not be guaranteed by us or any of our
affiliates, by any governmental agency or instrumentality or by any other person
or entity unless otherwise stated in the related prospectus supplement. A
portion of the amounts remaining in some funds or accounts constituting part of
a trust fund, including any certificate account and any accounts maintained as
credit support, may be withdrawn under conditions described in the applicable
prospectus supplement for purposes other than the payment of principal or
interest in the related series of certificates. A series of certificates will
have no claim against or security interest in the trust fund for any other
series. As a result, you may suffer a loss on your certificates if the sources
for payment are insufficient to pay all the principal of and interest on the
certificates of your series. If you are a holder of a subordinate certificate,
you may bear a portion of the amount of the losses or shortfalls in collections
on the mortgage assets before the holders of the remaining classes of
certificates in the priority and manner and subject to the limitations specified
in the applicable prospectus supplement.

      THE RATE OF PRINCIPAL PREPAYMENTS ON THE MORTGAGE LOANS AND THE RATE OF
REPURCHASES OF THE MORTGAGE LOANS MAY ADVERSELY AFFECT THE YIELD ON YOUR
INVESTMENT. In deciding whether to purchase any offered certificates, you should
make an independent decision as to the appropriate prepayment assumptions to be
used. The pre-tax return on your investment will change from time to time for a
number of reasons, including the following:

      o     The amount of distributions of principal of the certificates and the
            times when you receive those distributions depends on the amount and
            the times at which borrowers make principal payments of the
            underlying mortgage loans, and on whether we or the servicer
            purchases the underlying mortgage loans.

      o     Prepayments of the mortgage loans in any trust fund by the related
            borrowers generally will result in a faster rate of principal
            payments on one or more classes of the related certificates than if
            payment on those mortgage loans are made as scheduled. The
            prepayment rate on mortgage loans may be influenced by a variety of
            economic, tax, legal and social factors. While one prepayment rate
            may be used for the purpose of pricing the certificates, there can
            be no assurance that the actual prepayment rate will be faster or
            slower than any assumed prepayment rate.

      In addition, to the extent described in this prospectus and in the related
prospectus supplement, in order to maximize recoveries on defaulted mortgage
loans, the servicer or a special servicer will be permitted, within prescribed
limits, to extend and modify mortgage loans that are in default or as to which a
payment default is imminent. While the servicer or a special servicer generally
will be required to determine that any extension or modification is reasonably
likely to produce a greater recovery than liquidation, we can give you no
assurance that any extension or modification will increase the present value of
receipts from or proceeds of the affected mortgage loans.

      We or the mortgage loan seller or sellers named in the applicable
prospectus supplement will be required to repurchase a mortgage loan from the
trust, or if so specified in the applicable prospectus supplement, substitute
another mortgage loan, if we or such seller or sellers breach the
representations and warranties made with respect to that mortgage loan. In
addition, the servicer may have the option to purchase the mortgage loans in the
trust fund and may be obligated to purchase mortgage loans from the trust fund
under the circumstances described in the prospectus supplement.

      If you buy your certificates at a premium or discount your yield to
maturity will be sensitive to prepayments on the mortgage loans in the related
trust fund. If the amount of interest payable with respect to your class is
disproportionately large, as compared to the amount of principal, as with some
classes of stripped interest certificates, you might fail to recover your
original investment under some prepayment scenarios. The extent to which the
yield to maturity of your certificates may vary from the anticipated yield will
depend in part upon the degree to which you purchased them at a discount or
premium and the amount and timing of distributions on those certificates. If you
purchase a certificate at a discount, you should consider the risk that a slower
than anticipated rate of principal payments on the mortgage loans could result
in an actual yield to you that is lower than the anticipated yield, and if you
purchase a certificate at a premium, you should consider the risk that a faster
than anticipated rate of principal payments could result in an actual yield to
you that is lower than the anticipated yield.


                                        3



For more detailed information regarding these risks, you should refer to the
section in this prospectus titled "Yield and Maturity Considerations."

      Average Life of Certificates. The terms of your certificates will
determine the extent to which prepayments on the mortgage loans in any trust
fund ultimately affect the average life of your certificates. For example, a
class of certificates, including a class of offered certificates, may provide
that on any distribution date you are entitled to a pro rata share of the
prepayments on the mortgage loans in the related trust fund that are
distributable on that date, to all or a disproportionately large share of the
prepayments, or to none or a disproportionately small share of the prepayments.
A class of certificates that entitles you to a disproportionately large share of
the prepayments on the mortgage loans in the related trust fund increases the
likelihood of early retirement of that class if the rate of prepayment is
relatively fast. A class of certificates that entitles you to a
disproportionately small share of the prepayments on the mortgage loans in the
related trust fund increases the likelihood of an extended average life of that
class if the rate of prepayment is relatively slow. Entitlements of the various
classes of certificateholders of any series to receive payments and, in
particular, prepayments of principal of the mortgage loans in the related trust
fund may vary based on the occurrence of some events, e.g., the retirement of
one or more classes of certificates of the series, or subject to some
contingencies, e.g., prepayment and default rates with respect to the mortgage
loans.

      Controlled Amortization Classes and Companion Classes. A series of
certificates may include one or more controlled amortization classes, which will
entitle you to receive principal distributions according to a specified
principal payment schedule. Although prepayment risk cannot be eliminated
entirely for any class of certificates, a controlled amortization class will
generally provide a relatively stable cash flow so long as the actual rate of
prepayment of the mortgage loans in the related trust fund remains relatively
constant at the rate, or within the range of rates, of prepayment used to
establish the specific principal payment schedule for the certificates. However,
prepayment risk will not disappear.

      The stability afforded to a controlled amortization class comes at the
expense of one or more companion classes of the same series, any of which
companion classes may also be a class of offered certificates. In general, a
companion class may entitle you to a disproportionately large share of
prepayments on the mortgage loans in the related trust fund when the rate of
prepayment is relatively fast, and/or may entitle you to a disproportionately
small share of prepayments on the mortgage loans in the related trust fund when
the rate of prepayment is relatively slow. A companion class absorbs some, but
not all, of the risk that would otherwise belong to the related controlled
amortization class if all payments of principal of the mortgage loans in the
related trust fund were allocated on a pro rata basis.

      Ratings on your certificates do not guarantee that you will receive
payment under the pooling and servicing agreement. Ratings assigned by a rating
agency to a class of certificates reflect the rating agency's assessment of the
likelihood that the holders of certificates of that class will receive all
payments to which they are entitled. The ratings are based on the structural,
legal and issuer-related aspects associated with these certificates, the nature
of the underlying mortgage loans and the extent and quality of any credit
enhancement. Ratings will not constitute an assessment of the following:

      o     the likelihood that principal prepayments on the related mortgage
            loans will be made;

      o     the degree to which the rate of prepayments might differ from that
            originally anticipated;

      o     the likelihood of early optional termination of the related trust
            fund; or

      o     the possibility that prepayment of the related mortgage loans may be
            made at any particular rate.

      The amount, type and nature of credit support, if any, provided with
respect to a series of certificates will be determined on the basis of criteria
established by each rating agency rating classes of the certificates of the
series. Those criteria are sometimes based upon an actuarial analysis of the
behavior of mortgage loans in a larger group. However, we cannot assure you that
the historical data supporting any related actuarial analysis will accurately
reflect future experience, or that the data derived from a large pool of
mortgage loans will accurately predict the delinquency, foreclosure or loss
experience of any particular pool of mortgage loans. These criteria may also be
based upon determinations of the values of the mortgaged properties that provide
security for the mortgage loans. However, we cannot assure you that those values
will not decline in the future. For more detailed information


                                        4



regarding these risks, you should refer to the section in this prospectus titled
"Description of Credit Support" and "Ratings."

      ERISA IMPOSES LIMITATIONS ON WHO CAN PURCHASE THE CERTIFICATES; FAILURE TO
COMPLY WITH ERISA MAY MATERIALLY AND ADVERSELY AFFECT THE TRUST FUND AND RESULT
IN REDUCED PAYMENTS ON YOUR CERTIFICATES. Generally, ERISA applies to
investments made by employee benefit plans and transactions involving the assets
of those plans. In addition, some other retirement plans and arrangements,
including individual retirement accounts and Keogh plans, are subject to Section
4975 of the Internal Revenue Code. Due to the complexity of regulations that
govern the plans, if you are subject to ERISA or Section 4975 of the Internal
Revenue Code you are urged to consult your own counsel regarding the
consequences under ERISA or the Internal Revenue Code of acquisition, ownership
and disposition of the offered certificates of any series.

      For more detailed information regarding ERISA restrictions, you should
review the section in this prospectus titled "Certain ERISA Considerations."

      IF YOU ACQUIRE RESIDUAL CERTIFICATES YOU MAY BE SUBJECT TO ADVERSE TAX
CONSEQUENCES. If you are a holder of residual certificates that represents a
residual interest in a real estate investment conduit or "REMIC," you will be
required to report on your federal income tax returns as ordinary income your
pro rata share of the taxable income of the REMIC, regardless of the amount or
timing of your receipt of cash payments, if any. Accordingly, you may have
taxable income and tax liabilities arising from your investment during a taxable
year in excess of the economic income, if any, attributable to your certificate
during that period. While you will have a corresponding amount of the losses
later in the term of the REMIC, the present value of phantom income may
significantly exceed tax losses. Therefore, the after-tax yield on the residual
certificate that you receive may be significantly less than that of a corporate
bond or stripped instrument having similar cash flow characteristics. A residual
certificate may have negative value.

      All or a portion of your share of the REMIC taxable income may be treated
under the Internal Revenue Code as an "excess inclusion." You will have to pay
tax on the excess inclusions regardless of whether you have other credits,
deductions or losses. Excess inclusion income:

      o     generally will not be subject to offset by losses from other
            activities;

      o     will be treated as unrelated business taxable income for a
            tax-exempt holder; and

      o     will not qualify for exemption from withholding tax for a foreign
            holder.

      In addition, residual certificates are subject to numerous restrictions on
transfer.

      INDIVIDUALS AND SOME OTHER ENTITIES SHOULD NOT INVEST IN CERTIFICATES THAT
ARE RESIDUAL INTERESTS. The fees and non-interest expenses of a REMIC will be
allocated pro rata to certificates that are residual interests in the REMIC.
However, individuals will only be able to deduct these expenses as miscellaneous
itemized deductions, which are subject to numerous restrictions and limitations
under the Internal Revenue Code. Therefore, the certificates that are residual
interests generally are not appropriate investments for:

      o     individuals;

      o     estates;

      o     trusts beneficially owned by any individual or estate; and

      o     pass-through entities having any individual, estate or trust as a
            shareholder, member or partner.

      In addition, the REMIC residual certificates will be subject to numerous
transfer restrictions. These restrictions will reduce your ability to sell a
REMIC residual certificate. For example, unless we indicate otherwise in the
related prospectus supplement, you will not be able to transfer a REMIC residual
certificate to a foreign person or to a foreign permanent establishment or fixed
base (within the meaning of an applicable income tax treaty) of a "United States
person" within the meaning of the Internal Revenue Code.


                                        5



      IF YOUR CERTIFICATES ARE ISSUED IN BOOK-ENTRY FORM, YOU WILL ONLY BE ABLE
TO EXERCISE YOUR RIGHTS INDIRECTLY THROUGH DTC AND YOU MAY ALSO HAVE LIMITED
ACCESS TO INFORMATION REGARDING THOSE CERTIFICATES. One or more classes of the
offered certificates of any series may be issued as book-entry certificates.
Each class of book-entry certificates will be initially represented by one or
more certificates registered in the name of a nominee for DTC. As a result,
unless and until corresponding definitive certificates are issued, you will be
able to exercise your rights only indirectly through DTC and its participating
organizations. In addition, your access to information regarding the book-entry
certificates may be limited. Conveyance of notices and other communications by
DTC to its participating organizations, and directly and indirectly through
these organizations to you, will be governed by arrangements among them, subject
to any statutory or regulatory requirements as may be in effect from time to
time. Furthermore, as described in this prospectus, you may suffer delays in the
receipt of payments on the book-entry certificates. In addition, your ability to
pledge or otherwise take actions with respect to your interest in the book-entry
certificates may be limited due to the lack of a physical certificate evidencing
that interest.

      For more detailed information regarding book-entry registration, you
should review the section in this prospectus titled "Description of the
Certificates--Book-Entry Registration and Definitive Certificates."

RISKS RELATING TO THE MORTGAGE LOANS

      MORTGAGE LOANS ARE SUSCEPTIBLE TO NUMEROUS RISKS THAT MAY RESULT IN LOSSES
TO YOU.

      (1)   Mortgage loans made on the security of multifamily or commercial
property may entail risks of delinquency and foreclosure that are greater than
similar risks associated with loans made on the security of an owner-occupied
single-family property. The ability of a borrower to repay a loan secured by an
income-producing property typically is dependent primarily upon the successful
operation of that property rather than upon the existence of independent income
or assets of the borrower. Thus, the value of an income-producing property is
directly related to the net operating income derived from that property. If the
net operating income of the property is reduced--for example, if rental or
occupancy rates decline or real estate tax rates or other operating expenses
increase--the borrower's ability to repay the loan may be impaired. A number of
the mortgage loans may be secured by liens on owner-occupied mortgaged
properties or on mortgaged properties leased to a single tenant or a small
number of significant tenants. Accordingly, a decline in the financial condition
of the borrower or a significant tenant, as applicable, may have a
disproportionately greater effect on the net operating income from the mortgaged
properties than would be the case with respect to mortgaged properties with
multiple tenants. Furthermore, the value of any mortgaged property may be
adversely affected by risks generally incident to interests in real property,
including the following:

      o     changes in general or local economic conditions and/or specific
            industry segments;

      o     declines in real estate values;

      o     declines in rental or occupancy rates;

      o     increases in interest rates, real estate tax rates and other
            operating expenses;

      o     changes in governmental rules, regulations and fiscal policies,
            including environmental legislation; and

      o     acts of God and other factors beyond the control of the servicer.

      (2)   The type and use of a particular mortgaged property may present
additional risks. For instance, mortgaged properties that operate as hospitals
and nursing homes may present special risks to lenders due to the significant
governmental regulation of the ownership, operation, maintenance and financing
of health care institutions. Hotel and motel properties are often operated
pursuant to franchise, management or operating agreements that may be terminable
by the franchisor or operator. Moreover, the transferability of a hotel's
operating, liquor and other licenses upon a transfer of the hotel, whether
through purchase or foreclosure, is subject to local law requirements. The
ability of a borrower to repay a mortgage loan secured by shares allocable to
one or more cooperative dwelling units may be dependent upon the ability of the
dwelling units to generate sufficient rental income, which may be subject to
rent control or stabilization laws, to cover both debt service on the loan as
well as maintenance charges to


                                        6



the cooperative. Further, a mortgage loan secured by cooperative shares is
subordinate to the mortgage, if any, on the cooperative apartment building.

      (3)   Other multifamily and commercial properties located in the areas of
the mortgaged properties and of the same types as the mortgaged properties
compete with the mortgaged properties to attract residents and customers. The
leasing of real estate is highly competitive. The principal means of competition
are price, location and the nature and condition of the facility to be leased. A
borrower under a mortgage loan competes with all lessors and developers of
comparable types of real estate in the area in which the mortgaged property is
located. The lessors or developers could have lower rentals, lower operating
costs, more favorable locations or better facilities. While a borrower under a
mortgaged property may renovate, refurbish or expand the mortgaged property to
maintain it and remain competitive, the renovation, refurbishment or expansion
may itself entail significant risk. Increased competition could adversely affect
income from and market value of the mortgaged properties. In addition, the
business conducted at each mortgaged property may face competition from other
industries and industry segments.

      (4)   Some or all of the mortgage loans included in any trust fund will be
nonrecourse loans or loans for which recourse may be restricted or
unenforceable. As to any related mortgage loan, recourse in the event of
borrower default will be limited to the specific real property and other assets,
if any, that were pledged to secure the mortgage loan. However, even with
respect to those mortgage loans that provide for recourse against the borrower
and its assets generally, we can give you no assurance that enforcement of the
recourse provisions will be practicable, or that the assets of the borrower will
be sufficient to permit a recovery in respect of a defaulted mortgage loan in
excess of the liquidation value of the related mortgaged property.

      (5)   The concentration of default, foreclosure and loss risks in
individual mortgage loans in a particular trust fund will generally be greater
than for pools of single-family loans. Mortgage loans in a trust fund will
generally consist of a smaller number of higher balance loans than would a pool
of single-family loans of comparable aggregate unpaid principal balance.

      OFFICE PROPERTIES HAVE PARTICULAR RISKS. In addition to risks generally
associated with real estate, office properties are also affected significantly
by:

      o     adverse changes in population and employment growth, which generally
            creates demand for office space,

      o     local competitive conditions, including the supply of office space
            or the existence or construction of new competitive office
            buildings,

      o     the quality and management philosophy of management,

      o     the attractiveness of the properties to tenants and their customers
            or clients,

      o     the attractiveness of the surrounding neighborhood, and

      o     the need to make major repairs or improvements to the property to
            satisfy the needs of major tenants.

      Office properties that are not equipped to accommodate the needs of modern
business may become functionally obsolete and thus non-competitive. In addition,
office properties may be adversely affected by an economic decline in the
businesses operated by their tenants. A decline of this sort may result in one
or more significant tenants ceasing operations at the related locations, which
may occur on account of:

      o     a tenant's voluntary decision not to renew a lease,

      o     bankruptcy or insolvency of these tenants, or

      o     these tenant's general cessation of business activities or for other
            reasons.

      The risk of an economic decline as described above is greater if revenue
is dependent on a single tenant or if there is a significant concentration of
tenants in a particular business or industry.


                                        7



      MORTGAGE LOANS SECURED BY RETAIL PROPERTIES MAY BE ADVERSELY AFFECTED BY
CHANGES IN CONSUMER SPENDING PATTERNS, ALTERNATIVE FORMS OF RETAILING AND
CHANGES IN TENANTS OCCUPYING THE RETAIL PROPERTIES. In addition to risks
generally associated with real estate, mortgage loans secured by retail
properties are also affected significantly by a number of factors, including:

      o     adverse changes in consumer spending patterns;

      o     local competitive conditions, including the supply of retail space
            or the existence or construction of new competitive shopping centers
            or shopping malls;

      o     alternative forms of retailing, including direct mail, television
            shopping networks and Internet based sales, which reduce the need
            for retail space by retail companies;

      o     the quality and management philosophy of management;

      o     the attractiveness of the properties and the surrounding
            neighborhood to tenants and their customers;

      o     the public perception of the safety of customers, at shopping malls
            and shopping centers, for example;

      o     the need to make major repairs or improvements to satisfy the needs
            of major tenants; and

      o     if an anchor or other significant tenant ceases operations at the
            locations, which may occur on account of a decision not to renew a
            lease, bankruptcy or insolvency of the tenant, the tenant's general
            cessation of business activities or for other reasons. Significant
            tenants at a shopping center play an important part in generating
            customer traffic and making the property a desirable location for
            other tenants at the property. In addition, some tenants at retail
            properties may be entitled to terminate their leases if an anchor
            tenant ceases operations at the property.

      SOME RISKS THAT AFFECT OCCUPANCY AND RENT LEVELS OF MULTIFAMILY RENTAL
PROPERTIES SUCH AS ADVERSE ECONOMIC CONDITIONS, CONSTRUCTION OF ADDITIONAL
HOUSING, MILITARY BASE CLOSINGS, COMPANY RELOCATIONS AND RENT CONTROL LAWS MAY
AFFECT THE ABILITY OF THE BORROWER TO MEET ITS OBLIGATIONS UNDER THE MORTGAGE
LOAN. Adverse economic conditions, either local, regional or national, may limit
or reduce the following:

      o     the amount of rent that can be charged for rental units;

      o     tenants' ability to pay rent;

      o     timeliness of rent payments;

      o     occupancy levels without a corresponding decrease in
            expenses--occupancy and rent levels may also be affected by
            construction of additional housing units;

      o     local military base closings;

      o     construction of additional housing units;

      o     company relocations and closings; and

      o     national and local politics, including current or future rent
            stabilization and rent control laws and agreements.

      Multifamily apartment units are typically leased on a short-term basis,
and consequently, the occupancy rate of a multifamily rental property may be
subject to rapid decline. In addition, the level of mortgage interest rates may
encourage tenants in multifamily rental properties to purchase single-family
housing rather than continue to lease housing or the characteristics of a
neighborhood may change over time or in relation to newer developments. Further,
the cost of operating a multifamily rental property may increase, including the
cost of utilities and the costs


                                        8



of required capital expenditures. Also, rent control laws could impact the
future cash flows of multifamily rental properties that are subject to rental
control laws.

      Some multifamily rental properties are eligible to receive low-income
housing tax credits pursuant to Section 42 of the Internal Revenue Code.
However, Section 42 properties are subject to some restrictions that may affect
a borrower's ability to meet its obligations under a mortgage loan. This
includes the following:

      o     rent limitations associated with those properties may adversely
            affect the ability of the applicable borrowers to increase rents to
            maintain those properties in proper condition during periods of
            rapid inflation or declining market value of those properties;

      o     the income restrictions on tenants imposed by Section 42 of the
            Internal Revenue Code may reduce the number of eligible tenants;

      o     some eligible tenants may not find any differences in rents between
            the Section 42 properties and other multifamily rental properties in
            the same area to be a sufficient economic incentive to reside at a
            Section 42 property; and

      o     a Section 42 property may also have fewer amenities or otherwise be
            less attractive as a residence making it less attractive to eligible
            tenants.

      All of the foregoing conditions and events may increase the possibility
that a borrower may be unable to meet its obligations under its mortgage loan.

      MORTGAGE LOANS SECURED BY COOPERATIVELY OWNED APARTMENT BUILDINGS ARE
SUBJECT TO THE RISK THAT TENANT-SHAREHOLDERS OF A COOPERATIVELY OWNED APARTMENT
BUILDING WILL BE UNABLE TO MAKE THE REQUIRED MAINTENANCE PAYMENTS. Generally, a
tenant-shareholder of a cooperative corporation must make a monthly maintenance
payment to the cooperative corporation that owns the apartment building
representing that tenant-shareholder's pro rata share of the corporation's
payments in respect of the mortgage loan secured by that apartment building. The
tenant-shareholder must also pay its pro rata share of all real property taxes,
maintenance expenses and other capital and ordinary expenses with respect to
that apartment building, less any other income that the cooperative corporation
may realize.

      Adverse economic conditions, either local, regional or national, may
adversely affect tenant-shareholders' ability to make required maintenance
payments, either because adverse economic conditions have impaired the
individual financial conditions of the tenant-shareholders or their ability to
sub-let the subject apartments. To the extent that a large number of
tenant-shareholders in a cooperatively owned apartment building rely on
sub-letting their apartments to make maintenance payments, the lender on any
mortgage loan secured by that building will be subject to all the risks that it
would have in connection with lending on the security of a multifamily rental
property. In addition, if in connection with any cooperative conversion of an
apartment building, the sponsor holds the shares allocated to a large number of
the apartment units, any lender secured by a mortgage on the building will be
subject to a risk associated with the sponsor's creditworthiness.

      SELF-STORAGE PROPERTIES HAVE PARTICULAR RISKS. Warehouse, mini-warehouse
and self-storage properties ("Storage Properties") are considered vulnerable to
competition because both acquisition costs and break-even occupancy are
relatively low. The conversion of Storage Properties to alternative uses would
generally require substantial capital expenditures. Thus, if the operation of
any of the Storage Properties becomes unprofitable due to decreased demand,
competition, age of improvements or other factors, such that the borrower
becomes unable to meet its obligation on the related mortgage loan, the
liquidation value of that Storage Property may be substantially less, relative
to the amount owing on the mortgage loan, than would be the case if the Storage
Property were readily adaptable to other uses. Tenant privacy, anonymity and
efficient access are important to the success of a Storage Property, as are
building design and location.

      HOTEL AND MOTEL PROPERTIES HAVE PARTICULAR RISKS. Hotel and motel
properties are subject to operating risks common to the lodging industry. These
risks include, among other things:

      o     a high level of continuing capital expenditures to keep necessary
            furniture, fixtures and equipment updated,


                                        9



      o     competition from other hotels and motels,

      o     increases in operating costs, which increases may not necessarily in
            the future be offset by increased room rates and

      o     dependence on business and commercial travelers and tourism,
            increases in energy costs and other expenses of travel and adverse
            effects of general and local economic conditions.

      These factors could adversely affect the related borrower's ability to
make payments on the related mortgage loans. Since limited service hotels and
motels are relatively quick and inexpensive to construct, an over-building of
hotels and motels could occur in any given region, which would likely adversely
affect occupancy and daily room rates. Further, because hotel and motel rooms
are generally rented for short periods of time, hotel and motel properties tend
to be more sensitive to adverse economic conditions and competition than many
other commercial properties. Furthermore, the financial strength and
capabilities of the owner and operator of a hotel may have a substantial impact
on that hotel's quality of service and economic performances. Additionally, the
revenues of certain hotels and motels, particularly those located in regions
whose economies depend upon tourism, may be highly seasonal in nature.

      A hotel or motel property may present additional risks as compared to
other commercial property types in that:

      o     hotels and motels may be operated pursuant to franchise, management
            and operating agreements that may be terminable by the franchisor,
            the manager or the operator;

      o     the transferability of any operating, liquor and other licenses to
            the entity acquiring the related hotel and motel, either through
            purchase or foreclosure, is subject to local law requirements;

      o     it may be difficult to terminate an ineffective operator of a hotel
            or motel property subsequent to a foreclosure of the related
            property; and

      o     future occupancy rates may be adversely affected by, among other
            factors, any negative perception of a hotel or motel based upon its
            historical reputation.

      Hotel and motel properties may be operated pursuant to franchise
agreements. The continuation of franchise is typically subject to specified
operating standards and other terms and conditions. The franchisor periodically
inspects its licensed properties to confirm adherence to its operating
standards. The failure of the hotel or motel property to maintain these
standards or adhere to other terms and conditions could result in the loss or
cancellation of the franchise license. It is possible that the franchisor could
condition the continuation of a franchise license on the completion of capital
improvements or the making of certain capital expenditures that the related
borrower determines are too expensive or are otherwise unwarranted in light of
general economic conditions or the operating results or prospects of the
affected hotels or motels. In that event, the related borrower may elect to
allow the franchise license to lapse. In any case, if the franchise is
terminated, the related borrower may seek to obtain a suitable replacement
franchise or to operate the related hotel or motel property independently of a
franchise license. The loss of a franchise license could have a material adverse
effect upon the operations or the underlying value of the hotel or motel covered
by the franchise because of the loss of associated name recognition, marketing
support and centralized reservation systems provided by the franchisor.

      MANUFACTURED HOUSING COMMUNITY PROPERTIES AND RECREATIONAL VEHICLE PARKS
HAVE PARTICULAR RISKS. The successful operation of a manufactured housing
community or recreational vehicle park will generally depend upon the number of
competing manufactured housing communities or recreational vehicle parks in the
local market, as well as upon other factors, including its age, appearance,
reputation, management and the types of facilities and services it provides.

      Manufactured housing communities also compete against alternative forms of
residential housing, including multifamily rental properties,
cooperatively-owned apartment buildings, condominium complexes and single-family
residential developments. Recreational vehicle parks also compete against
alternative forms of recreation and short-term lodging, for example, staying at
a hotel at the beach.


                                       10



      MANUFACTURED HOUSING COMMUNITY PROPERTIES AND RECREATIONAL VEHICLE PARKS
ARE "SPECIAL PURPOSE" PROPERTIES THAT CANNOT BE READILY CONVERTED TO GENERAL
RESIDENTIAL, RETAIL OR OFFICE USE. Thus, if the operation of a manufactured
housing community or recreational vehicle park becomes unprofitable due to
competition, age of the improvements or other factors such that the borrower
becomes unable to meet its obligations on the related mortgage loan, the
liquidation value of the mortgaged property may be substantially less, relative
to the amount owing on the related mortgage loan, than would be the case if the
mortgaged property were readily adaptable to other uses.

      MORTGAGE LOANS WITH BALLOON PAYMENTS INVOLVE THE RISK THAT BORROWERS MAY
NOT BE ABLE TO REFINANCE THE LOAN OR SELL THE RELATED PROPERTY. Mortgage loans
may be non-amortizing or only partially amortizing over their terms to maturity.
Those mortgage loans will require substantial principal payments--that is,
balloon payments--at their stated maturity. Mortgage loans of this type involve
a greater degree of risk than self-amortizing loans because the ability of a
borrower to make a balloon payment typically will depend upon its ability either
to refinance the loan or to sell the related mortgaged property. The ability of
a borrower to accomplish either of these goals will be affected by a number of
factors, including:

      o     value of the related mortgaged property;

      o     the level of available mortgage rates at the time of sale or
            refinancing;

      o     the borrower's equity in the related mortgaged property;

      o     the financial condition and operating history of the borrower and
            the related mortgaged property;

      o     tax laws and rent control laws, with respect to some residential
            properties;

      o     Medicaid and Medicare reimbursement rates, with respect to hospitals
            and nursing homes; and

      o     prevailing general economic conditions and the availability of
            credit for loans secured by multifamily or commercial, as the case
            may be, real properties generally.

      Neither we nor any of our affiliates will be required to refinance any
mortgage loan.

      CREDIT SUPPORT FOR A SERIES OF CERTIFICATES MAY COVER SOME OF YOUR LOSSES
OR RISKS BUT MAY NOT COVER ALL POTENTIAL RISKS TO YOU. The prospectus supplement
for a series of certificates will describe any credit support provided for these
certificates. Use of credit support will be subject to the conditions and
limitations described in this prospectus and in the related prospectus
supplement. Moreover, the available credit support may not cover all potential
losses or risks. For example, credit support may or may not cover fraud or
negligence by a mortgage loan originator or other parties.

      A series of certificates may include one or more classes of subordinate
certificates, which may, in turn, include offered certificates. Subordination is
intended to reduce the risk to holders of each more senior class of certificates
of delinquent distributions or ultimate losses on the mortgage assets. However,
the amount of subordination will be limited and may decline. Since the senior
certificateholders are paid principal before subordinate certificateholders,
subordinate certificateholders may not be paid any principal if the available
credit support is exhausted. As a result, if you are a holder of subordinate
certificates, you will primarily experience the impact of losses and shortfalls.
Moreover, if the available credit support covers more than one series of
certificates, you will be subject to the risk that the credit support will be
exhausted by the claims of the holders of certificates of one or more other
series.

      Rating agencies rating the certificates will determine the level of credit
support based on an assumed level of defaults, delinquencies and losses on the
underlying mortgage assets and some other factors. We cannot, however, assure
you that the loss experience on the related mortgage assets will not exceed the
assumed levels.

      For more detail information regarding credit support of certificates you
should review the sections in this prospectus titled "--Risks Relating to the
Certificates--Ratings on your certificates do not guarantee that you will
receive payment under the pooling and servicing agreement," "Description of the
Certificates" and "Description of Credit Support."


                                       11



      IF THE MORTGAGED PROPERTY IS SUBJECT TO A LEASE, THE LENDER IS SUBJECT TO
THE RISK THAT IF THE BORROWER DEFAULTS, THE MORTGAGE LENDER MAY HAVE TO OBTAIN A
COURT ORDER APPOINTING A RECEIVER BEFORE BEING ABLE TO COLLECT RENTS. Each
mortgage loan secured by mortgaged property that is subject to leases typically
will be secured by an assignment of leases and rents. This means that the
borrower assigns to the lender its right, title and interest as landlord under
the leases of the related mortgaged property, and the income derived from it, as
further security for the related mortgage loan. The borrower may continue to
collect rents for so long as there is no default. If the borrower defaults, the
lender is entitled to collect rents. Some state laws may require that the lender
take possession of the mortgaged property and obtain a judicial appointment of a
receiver before becoming entitled to collect the rents. In addition, if
bankruptcy or similar proceedings are commenced by or in respect of the
borrower, the lender's ability to collect the rents may be adversely affected.

      For more detailed information regarding leases and rents, you should
review the section in this prospectus titled "Legal Aspects of Mortgage
Loans--Leases and Rents."

      OWNERS AND OPERATORS OF A MORTGAGED PROPERTY AND MORTGAGE LENDERS MAY
BECOME LIABLE FOR THE COSTS OF ENVIRONMENTAL CLEANUP. Under federal law and the
laws of some states, contamination of real property may give rise to a lien on
the property to assure the costs of cleanup. In several states, such a lien has
priority over an existing mortgage lien on that property. In addition, under
various federal, state and local laws, ordinances and regulations, an owner or
operator of real estate may be liable for the costs of removal or remediation of
hazardous substances or toxic substances on, in, beneath, or emanating from that
property. The owner may become liable without regard to whether the owner knew
of, or was responsible for, the presence of hazardous or toxic substances on the
property. The cost of any required remediation and the owner or operator's
liability as to any property could exceed the value of the mortgaged property
and the aggregate assets of the owner or operator. In addition, owners or
operators of mortgaged properties that generate hazardous substances that are
disposed of at off-site locations may be held strictly, jointly and severally
liable if there are releases or threatened releases of hazardous substances at
the off-site locations where the hazardous substances were disposed.

      Lenders whose primary indicia of ownership in a particular property is the
holding of a security interest are exempted from the definition of owner under
the federal Comprehensive Environmental Response, Compensation, and Liability
Act of 1980. However, lenders may forfeit their secured creditor exemption, as a
result of their actions with respect to particular borrowers, and be deemed an
owner or operator of property so that they are liable for remediation costs. A
lender also risks liability for remediation costs on foreclosure of the
mortgage. Unless otherwise specified in the related prospectus supplement, if a
trust fund includes mortgage loans, then the related pooling and servicing
agreement will contain provisions generally to the effect that the servicer,
acting on behalf of the trust fund, may not acquire title to a mortgaged
property or assume control of its operation unless the servicer, based upon a
report prepared by a person who regularly conducts environmental audits, has
made the determination that it is appropriate to do so. We cannot assure you
that any requirements of a pooling and servicing agreement will effectively
insulate the related trust fund from potential liability for a materially
adverse environmental condition at a mortgaged property.

      For more detailed information regarding environmental risks, you should
review the section in this prospectus titled "Legal Aspects of Mortgage
Loans--Environmental Risks."

      HAZARD INSURANCE POLICIES ON MORTGAGED PROPERTIES MAY NOT FULLY COVER ALL
TYPES OF DAMAGE TO THE MORTGAGED PROPERTIES. Unless otherwise specified in a
prospectus supplement, the servicer will be required to cause the borrower on
each mortgage loan to maintain insurance coverage in respect of the related
mortgaged property, including hazard insurance. However, the servicer may be
able to satisfy its obligation to cause hazard insurance to be maintained
through acquisition of a blanket policy. In general, the standard form of fire
and extended coverage policy covers physical damage to or destruction of the
improvements of the property by fire, lightning, explosion, smoke, windstorm and
hail, and riot, strike and civil commotion, subject to the conditions and
exclusions specified in each policy. The insurance policies will be underwritten
by different insurers under different state laws in accordance with different
applicable state forms, and therefore will not contain identical terms and
conditions. Most insurance policies, however, typically do not cover any
physical damage resulting from war, revolution, governmental actions, floods and
other water-related causes, earth movement (including earthquakes, landslides
and mudflows), wet or dry rot, vermin, domestic animals and some other kinds of
risks. Unless the related mortgage specifically requires the mortgagor to insure
against physical damage arising from causes not typically covered by


                                       12



an insurance policy, then, to the extent any consequent losses are not covered
by the available credit support, you may in part bear the resulting losses.

      For more detailed information regarding insurance policies, you should
review the section in this prospectus titled "Description of the Pooling and
Servicing Agreements--Hazard Insurance Policies."

      THE YIELD ON YOUR CERTIFICATES MAY BE ADVERSELY AFFECTED TO THE EXTENT
THAT THE RELATED TRUST FUND MAY INCLUDE DELINQUENT MORTGAGE LOANS BECAUSE THE
AVAILABLE CREDIT SUPPORT MAY NOT COVER ALL LOSSES RELATED TO THE DELINQUENT
MORTGAGE LOANS. The trust fund for a particular series of certificates may
include mortgage loans that are past-due, i.e., beyond any applicable grace
period. However, delinquent mortgage loans may only constitute up to, but not
including, 20% (by principal balance) of the trust fund. A special servicer may
perform the servicing of delinquent mortgage loans. When a mortgage loan has a
loan-to-value ratio of 100% or more, the related borrower will have no equity in
the related mortgaged property. In these cases, the related borrower may not
have an incentive to continue to perform under that mortgage loan. In addition,
when the debt service coverage ratio of a mortgage loan is below 1.0x, the
revenue derived from the use and operation of the related mortgaged property is
insufficient to cover the operating expenses of the mortgaged property and to
pay debt service on that mortgage loan and all mortgage loans senior to that
mortgage loan. In those cases, the related borrower will be required to pay from
sources other than cash flow from the related mortgaged property. If the related
borrower ceases to use alternative cash sources at a time when operating revenue
from the related mortgaged property is still insufficient to cover all expenses
and debt service, deferred maintenance at the related mortgaged property and/or
a default under the subject mortgage loan may occur. Available credit may not
cover all losses related to delinquent mortgage loans. You should therefore
consider the risk that the inclusion of delinquent mortgage loans in the trust
fund may adversely affect the rate of defaults and prepayments on the mortgage
assets in the trust fund and the yield on the offered certificates.

      For more detailed information regarding delinquent mortgage loans, you
should review the section in this prospectus titled "Description of the Trust
Funds--Mortgage Loans--General."

      A WORD ABOUT FORWARD LOOKING STATEMENTS. Whenever we use words like
"intends," "anticipates" or "expects" or similar words in this prospectus, we
are making a forward-looking statement, or a projection of what we think will
happen in the future. Forward-looking statements are inherently subject to a
variety of circumstances, many of which are beyond our control that could cause
actual results to differ materially from what we think they might be. Any
forward-looking statements in this prospectus speak only as of the date of this
prospectus. We do not assume any responsibility to update or review any
forward-looking statement or to reflect any change in events, conditions or
circumstances on which we have based any forward-looking statement.

                         DESCRIPTION OF THE TRUST FUNDS

GENERAL

      The primary assets of each trust fund will consist of the following:

      o     various types of multifamily or commercial mortgage loans;

      o     pass-through certificates or other mortgage-backed securities
            ("MBS") that evidence interests in, or that are secured by pledges
            of, one or more of various types of multifamily or commercial
            mortgage loans; or

      o     a combination of the foregoing, which we call mortgage assets.

      We will establish each trust fund. We will select each mortgage asset for
inclusion in a trust fund from among those purchased, either directly or
indirectly, from a mortgage asset seller, which may or may not be the originator
of a mortgage loan or the issuer of a MBS and may be our affiliate. Unless
otherwise provided in the related prospectus supplement, neither we nor any of
our affiliates and no governmental agency or instrumentality or any other person
will guarantee or insure any of the mortgage assets included in a trust fund.
The discussion below under the heading "--Mortgage Loans," unless otherwise
noted, applies equally to mortgage loans underlying any MBS included in a
particular trust fund.


                                       13



MORTGAGE LOANS

      General. The mortgage loans will be evidenced by promissory notes or other
evidences of indebtedness called mortgage notes, secured by liens on fee or
leasehold estates in properties called mortgaged properties consisting of the
following:

      o     residential properties consisting of five or more rental or
            cooperatively owned dwelling units in high-rise, mid-rise or garden
            apartment buildings or other residential structures, called
            multifamily properties, and manufactured housing community
            properties;

      o     commercial properties consisting of office buildings, retail
            facilities related to the sale of goods and products and facilities
            related to providing entertainment, recreation or personal services,
            hotels and motels, casinos, health care-related facilities,
            recreational vehicle parks, convenience and gasoline stores,
            warehouse facilities, mini-warehouse facilities, self-storage
            facilities, industrial facilities, parking lots, auto parks, golf
            courses, arenas and restaurants, or any cooperatively owned units
            therein; and

      o     mixed use properties--that is, any combination of the foregoing--and
            unimproved land, both called commercial properties.

      The multifamily properties may include mixed commercial and residential
structures, and apartment buildings owned by a private cooperative housing
corporation, with shares of the cooperative allocable to one or more dwelling
units occupied by non-owner tenants or to vacant units. The liens may be created
by mortgages, deeds of trust and similar security instruments. Each mortgage
will create a first priority or junior priority mortgage lien on a borrower's
fee estate in a mortgaged property. If a mortgage creates a lien on a borrower's
leasehold estate in a property, then, unless otherwise specified in the related
prospectus supplement, the term of any leasehold will exceed the term of the
mortgage note by at least two years. Unless otherwise specified in the related
prospectus supplement, each mortgage loan will have been originated by a person
other than us; however, the originator may be or may have been one of our
affiliates.

      Mortgage assets for a series of certificates may include mortgage loans
made on the security of real estate projects under construction. In that case,
the related prospectus supplement will describe the procedures and timing for
making disbursements from construction reserve funds as portions of the related
real estate project are completed. In addition, some of the mortgage loans
included in the trust fund for a particular series of certificates may be
delinquent or non-performing as of the date those certificates are issued. In
that case, the related prospectus supplement will set forth available
information as to the period of the delinquency or non-performance, any
forbearance arrangement then in effect, the condition of the related mortgaged
property and the ability of the mortgaged property to generate income to service
the mortgage debt.

      Mortgage Loans Secured by Office Properties. Significant factors affecting
the value of office properties include the quality of the tenants in the
building, the physical attributes of the building in relation to competing
buildings, the location of the building with respect to the central business
district or population centers, demographic trends within the metropolitan area
to move away from or towards the central business district, social trends
combined with space management trends, which may change towards options such as
telecommuting, tax incentives offered to businesses by cities or suburbs
adjacent to or near the city where the building is located and the strength and
stability of the market area as a desirable business location. Office properties
may be adversely affected by an economic decline in the businesses operated by
their tenants. The risk of an economic decline is increased if revenue is
dependent on a single tenant or if there is a significant concentration of
tenants in a particular business or industry.

      Office properties are also subject to competition with other office
properties in the same market. Competition is affected by various factors
affecting a building, including:

      o     its age;

      o     its condition;

      o     its design, including floor sizes and layout;


                                       14



      o     its access to transportation; and

            o     the availability of parking and the owner's ability to offer
                  certain amenities to its tenants, including sophisticated
                  building systems such as

            o     fiber optic cables,

            o     satellite communications or

      o     other base building technological features.

      Office properties that are not equipped to accommodate the needs of modern
business may become functionally obsolete and thus non-competitive.

      The success of an office property also depends on the local economy. A
company's decision to locate office headquarters in a given area, for example,
may be affected by an array of factors including:

      o     labor cost and quality;

      o     tax environment; and

      o     quality of life matters, such as schools and cultural amenities.

      A central business district may have a substantially different economy
from that of a suburb. The local economy will affect an office property's
ability to attract stable tenants on a consistent basis. In addition, the cost
of refitting office space for a new tenant is often higher than for other
property types.

      Mortgage Loans Secured by Retail Properties. Retail properties generally
derive all or a substantial percentage of their income from lease payments from
commercial tenants. Income from and the market value of retail properties is
dependent on various factors including, but not limited, to the following:

      o     the ability to lease space in the properties;

      o     the ability of tenants to meet their lease obligations;

      o     the possibility of a significant tenant becoming bankrupt or
            insolvent; and

      o     fundamental aspects of real estate such as location and market
            demographics.

      The correlation between the success of tenant businesses and property
value is more direct with respect to retail properties than other types of
commercial property because a significant component of the total rent paid by
retail tenants is often tied to a percentage of gross sales. Declines in tenant
sales will cause a corresponding decline in percentage rents and may cause these
tenants to become unable to pay their rent or other occupancy costs. The default
by a tenant under its lease could result in delays and costs in enforcing the
lessor's rights. Repayment of the related mortgage loans will be affected by the
expiration of space leases and the ability of the respective borrowers to renew
or relet the space on comparable terms. Even if vacated space is successfully
relet, the costs associated with reletting, including tenant improvements,
leasing commissions and free rent, could be substantial and could reduce cash
flow from the retail properties. The correlation between the success of tenant
businesses and property value is increased when the property is a single tenant
property.

      Whether a shopping center is anchored or unanchored is also an important
distinction. Anchor tenants in shopping centers traditionally have been a major
factor in the public's perception of a shopping center. The anchor tenants at a
shopping center play an important part in generating customer traffic and making
a center a desirable location for other tenants of the center. The failure of an
anchor tenant to renew its lease, the termination of an anchor tenant's lease,
the bankruptcy or economic decline of an anchor tenant, or the cessation of the
business of an anchor tenant--notwithstanding any continued payment of rent--can
have a material negative effect on the


                                       15



economic performance of a shopping center. Furthermore, the correlation between
the success of tenant businesses and property value is increased when the
property is a single tenant property.

      Retail properties, including quick service restaurants and convenience and
gasoline facilities in particular, can also be significantly dependent on
operational factors, such as the availability of trained labor and changes in
prices for key commodities. In addition, such uses may be subject to franchise
agreement restrictions on transfers or other operational aspects.

      Unlike some other types of commercial properties, retail properties also
face competition from sources outside a given real estate market. Catalogue
retailers, home shopping networks, telemarketing, selling through the Internet,
and outlet centers all compete with more traditional retail properties for
consumer dollars. Continued growth of these alternative retail outlets, which
are often characterized by lower operating costs, could adversely affect the
retail properties.

      Mortgage Loans Secured by Multifamily Rental Properties. Significant
factors determining the value and successful operation of a multifamily rental
property include the following:

      o     location of the property;

      o     the number of competing residential developments in the local
            market, such as apartment buildings, manufactured housing
            communities and site-built single family homes;

      o     the physical attributes of the multifamily building, such as its age
            and appearance; and

      o     state and local regulations affecting the property.

      In addition, the successful operation of an apartment building will depend
upon other factors such as its reputation, the ability of management to provide
adequate maintenance and insurance, and the types of services it provides.

      Some states regulate the relationship of an owner and its tenants.
Commonly, these laws require a written lease, good cause for eviction,
disclosure of fees, and notification to residents of changed land use, while
prohibiting unreasonable rules, retaliatory evictions and restrictions on a
resident's choice of unit vendors. Apartment building owners have been the
subject of suits under state "Unfair and Deceptive Practices Acts" and other
general consumer protection statutes for coercive, abusive or unconscionable
leasing and sales practices. A few states offer more significant protection. For
example, there are provisions that limit the basis on which a landlord may
terminate a tenancy or increase its rent or prohibit a landlord from terminating
a tenancy solely by reason of the sale of the owner's building.

      In addition to state regulation of the landlord-tenant relationship,
numerous counties and municipalities impose rent control on apartment buildings.
These ordinances may limit rent increases to fixed percentages, to percentages
of increases in the consumer price index, to increases set or approved by a
governmental agency, or to increases determined through mediation or binding
arbitration. In many cases, the rent control laws do not provide for decontrol
of rental rates upon vacancy of individual units. Any limitations on a
borrower's ability to raise property rents may impair the borrower's ability to
repay its mortgage loan from its net operating income or the proceeds of a sale
or refinancing of the related mortgaged property.

      Adverse economic conditions, either local, regional or national, may limit
the amount of rent that can be charged, may adversely affect tenants' ability to
pay rent and may result in a reduction in timely rent payments or a reduction in
occupancy levels. Occupancy and rent levels may also be affected by construction
of additional housing units, local military base closings, company relocations
and closings and national and local politics, including current or future rent
stabilization and rent control laws and agreements.

      Multifamily apartment units are typically leased on a short-term basis,
and consequently, the occupancy rate of a multifamily rental property may be
subject to rapid decline, including for some of the foregoing reasons. In
addition, the level of mortgage interest rates may encourage tenants to purchase
single-family housing rather than continue to lease housing. The location and
construction quality of a particular building may affect the occupancy


                                       16



level as well as the rents that may be charged for individual units. The
characteristics of a neighborhood may change over time or in relation to newer
developments.

      Mortgage Loans Secured by Cooperatively Owned Apartment Buildings. A
cooperative apartment building and the land under the building are owned or
leased by a non-profit cooperative corporation. The cooperative corporation is
in turn owned by tenant-shareholders who, through ownership of stock, shares or
membership certificates in the corporation, receive proprietary leases or
occupancy agreements. The proprietary leases and occupancy agreements confer
exclusive rights to occupy specific apartments or units. Generally, a
tenant-shareholder of a cooperative corporation must make a monthly maintenance
payment to the corporation representing the tenant-shareholder's pro rata share
of the corporation's payments in respect of any mortgage loan secured by,
including all real property taxes, maintenance expenses and other capital and
ordinary expenses with respect to, the real property owned by the cooperative
corporation, less any other income that the cooperative corporation may realize.
Payments to the cooperative corporation are in addition to any payments of
principal and interest the tenant-shareholder must make on any loans of the
tenant-shareholder secured by its shares in the corporation.

      A cooperative corporation is directly responsible for building management
and payment of real estate taxes and hazard and liability insurance premiums. A
cooperative corporation's ability to meet debt service obligations on a mortgage
loan secured by the real property owned by the cooperative corporation, as well
as all other operating expenses of the property, is dependent primarily upon the
receipt of maintenance payments from the tenant-shareholders, together with any
rental income from units or commercial space that the cooperative corporation
might control. Unanticipated expenditures may in some cases have to be paid by
special assessments on the tenant-shareholders. A cooperative corporation's
ability to pay the amount of any balloon payment due at the maturity of a
mortgage loan secured by the real property owned by the cooperative corporation
depends primarily on its ability to refinance the mortgage loan. Neither we nor
any other person will have any obligation to provide refinancing for any of the
mortgage loans.

      In a typical cooperative conversion plan, the owner of a rental apartment
building contracts to sell the building to a newly formed cooperative
corporation. The owner or sponsor allocates shares to each apartment unit, and
the current tenants have a fixed period to subscribe at prices discounted from
the prices to be offered to the public after that period. As part of the
consideration for the sale, the owner or sponsor receives all the unsold shares
of the cooperative corporation. The sponsor usually also controls the
corporation's board of directors and management for a limited period of time.

      Each purchaser of shares in the cooperative corporation generally enters
into a long-term proprietary lease which provides the shareholder with the right
to occupy a particular apartment unit. However, many cooperative conversion
plans are so-called "non-eviction" plans. Under a non-eviction plan, a tenant at
the time of conversion who chooses not to purchase shares is entitled to reside
in the unit as a subtenant from the owner of the shares allocated to that
apartment unit. Any applicable rent control or rent stabilization laws would
continue to be applicable to that subtenancy. The subtenant may be entitled to
renew its lease for an indefinite number of times, with continued protection
from rent increases above those permitted by any applicable rent control and
rent stabilization laws. The shareholder is responsible for the maintenance
payments to the cooperative without regard to its receipt or non-receipt of rent
from the subtenant, which may be lower than maintenance payments on the unit.
Newly-formed cooperative corporations typically have the greatest concentration
of non-tenant shareholders.

      Mortgage Loans Secured by Industrial Properties. Significant factors that
affect the value of industrial properties are:

      o     the quality of tenants;

      o     building design and adaptability; and

      o     the location of the property.

      Industrial properties may be adversely affected by reduced demand for
industrial space occasioned by a decline in a particular industry segment and/or
by a general slow-down in the economy, and an industrial property that suited
the particular needs of its original tenant may be difficult to relet to another
tenant or may become functionally obsolete relative to newer properties.
Furthermore, industrial properties may be adversely affected by


                                       17



the availability of labor sources or a change in the proximity of supply
sources. Because industrial properties frequently have a single tenant, any
related property is heavily dependent on the success of the tenant's business.

      Aspects of building site, design and adaptability affect the value of an
industrial property. Site characteristics which are valuable to an industrial
property include ceiling heights, column spacing, number of bays and bay depths,
divisibility, floor loading capacities, truck turning radius and overall
functionality and accessibility. Nevertheless, site characteristics of an
industrial property suitable for one tenant may not be appropriate for other
potential tenants, which may make it difficult to relet the property.

      Location is also important because an industrial property requires the
availability of labor sources, proximity to supply sources and customers and
accessibility to rail lines, major roadways and other distribution channels.
Further, industrial properties may be adversely affected by economic declines in
the industry segment of their tenants.

      Mortgage Loans Secured by Warehouse, Mini-Warehouse and Self-Storage
Facilities. Because of relatively low acquisition costs and break-even occupancy
rates, warehouse, mini-warehouse and self-storage properties ("Storage
Properties") are considered vulnerable to competition. Despite their relatively
low acquisition costs, and because of their particular building characteristics,
Storage Properties would require substantial capital investments in order to
adapt them to alternative uses. Limited adaptability to other uses may
substantially reduce the liquidation value of a Storage Property. In addition to
competition, factors that affect the success of a Storage Property include the
location and visibility of the facility, its proximity to apartment complexes or
commercial users, trends of apartment tenants in the area moving to
single-family homes, services provided, including security and accessibility,
age of improvements, the appearance of the improvements and the quality of
management.

      Mortgage Loans Secured by Hotel and Motel Properties. Hotel and motel
properties may include full service hotels, resort hotels with many amenities,
limited service hotels, hotels and motels associated with national franchise
chains, hotels and motels associated with regional franchise chains and hotels
that are not affiliated with any franchise chain but may have their own brand
identity. Various factors, including location, quality and franchise affiliation
affect the economic performance of a hotel or motel. Adverse economic
conditions, either local, regional or national, may limit the amount that can be
charged for a room and may result in a reduction in occupancy levels. The
construction of competing hotels and motels can have similar effects. To meet
competition in the industry and to maintain economic values, continuing
expenditures must be made for modernizing, refurbishing, and maintaining
existing facilities prior to the expiration of their anticipated useful lives.
Because hotel and motel rooms generally are rented for short periods of time,
hotels and motels tend to respond more quickly to adverse economic conditions
and competition than do other commercial properties. Furthermore, the financial
strength and capabilities of the owner and operator of a hotel or motel may have
an impact on quality of service and economic performance. Additionally, the
lodging industry, in certain locations, is seasonal in nature and this
seasonality can be expected to cause periodic fluctuations in room and other
revenues, occupancy levels, room rates and operating expenses. The demand for
particular accommodations may also be affected by changes in travel patterns
caused by changes in energy prices, strikes, relocation of highways, the
construction of additional highways and other factors.

      The viability of any hotel or motel property that is part of a national or
regional hotel or motel chain depends in part on the continued existence and
financial strength of the franchisor, the public perception of the franchise
service mark and the duration of the franchise licensing agreement. The
transferability of franchise license agreements may be restricted and, in the
event of a foreclosure on any related hotel or motel property, the consent of
the franchisor for the continued use of the franchise license by the hotel or
motel property would be required. Conversely, a lender may be unable to remove a
franchisor that it desires to replace following a foreclosure. Further, in the
event of a foreclosure on a hotel or motel property, it is unlikely that the
purchaser of the related hotel or motel property would be entitled to the rights
under any associated liquor license, and the purchaser would be required to
apply in its own right for that license. There can be no assurance that a new
license could be obtained or that it could be obtained promptly.

      Mortgage Loans Secured by Manufactured Housing Community Properties and
Recreational Vehicle Parks. Manufactured housing community properties consist of
land that is divided into "spaces" or "homesites" that are primarily leased to
manufactured housing community unit owners. Accordingly, the related mortgage
loans will be secured by mortgage liens on the real estate, or a leasehold
interest therein, upon which the manufactured housing community units are
situated, but not the units themselves. The manufactured housing community unit
owner often


                                       18



invests in site-specific improvements, including carports, steps, fencing,
skirts around the base of the unit, and landscaping. The park owner typically
provides private roads within the park, common facilities and, in many cases,
utilities. Park amenities may include:

      o     driveways;

      o     visitor parking;

      o     recreational vehicle and pleasure boat storage;

      o     laundry facilities;

      o     community rooms;

      o     swimming pools;

      o     tennis courts;

      o     security systems; and

      o     health clubs.

      Due to relocation costs and, in some cases, demand for manufactured
housing community unit spaces, the value of a unit in place in a park is
generally higher, and can be significantly higher, than the value of the same
unit not placed in a park. As a result, a well-operated manufactured housing
community that has achieved stabilized occupancy is typically able to maintain
occupancy at or near that level. For the same reason, a lender that provided
financing for the unit of a tenant who defaulted in his or her space rent
generally has an incentive to keep rental payments current until the mobile home
can be resold in place, rather than to allow the unit to be removed from the
park.

      Recreational vehicle parks lease spaces primarily or exclusively for motor
homes, travel trailers and portable truck campers primarily designed for
recreational, camping or travel use. In general, parks that lease recreational
vehicle spaces can be viewed as having a less stable tenant population than
parks occupied predominantly by mobile homes. However, it is not unusual for the
owner of a recreational vehicle to leave the vehicle at the park on a year-round
basis or to use the vehicle as low cost housing and reside in the park
indefinitely.

      Mortgage loans secured by liens on manufactured housing community
properties and recreational vehicle parks are affected by factors not associated
with loans secured by liens on other types of income-producing real estate. The
successful operation of these types of properties will generally depend upon the
number of competing parks, as well as upon other factors, including its age,
appearance, reputation, the ability of management to provide adequate
maintenance and insurance, and the types of facilities and services it provides.
Manufactured housing community properties also compete against alternative forms
of residential housing, including:

      o     multifamily rental properties;

      o     cooperatively-owned apartment buildings;

      o     condominium complexes; and

      o     single-family residential developments.

      Recreational vehicle parks also compete against alternative forms of
recreation and short-term lodging, for example, staying at a hotel at the beach.
Manufactured housing community properties and recreational vehicle parks are
"special purpose" properties that cannot be readily converted to general
residential, retail or office use. Thus, if the operation of a manufactured
housing community or recreational vehicle park becomes unprofitable due to
competition, age of the improvements or other factors such that the borrower
becomes unable to meet its obligations on the related mortgage loan, the
liquidation value of the manufactured housing community may be substantially


                                       19



less, relative to the amount owing on the mortgage loan, than would be the case
if the manufactured housing community or recreational vehicle park were readily
adaptable to other uses.

      Certain states regulate the relationship of a manufactured housing
community owner and its tenants. Commonly, these laws require a written lease,
good cause for eviction, disclosure of fees, and notification to residents of
changed land use, while prohibiting unreasonable rules, retaliatory evictions,
and restrictions on a resident's choice of unit vendors. Manufactured housing
community owners have been the subject of suits under state "Unfair and
Deceptive Practices Acts" and other general consumer protection statutes for
coercive, abusive or unconscionable leasing and sales practices. A few states
offer more significant protection. For example, there are provisions that limit
the basis on which a landlord may terminate a unit owner's tenancy or increase
its rent or prohibit a landlord from terminating a tenancy solely by reason of
the sale of the owner's unit. Certain states also regulate changes in
manufactured housing community use and require that the landlord give written
notice to its tenants a substantial period of time prior to the projected
change.

      In addition to state regulation of the landlord-tenant relationship,
numerous counties and municipalities impose rent control on manufactured housing
communities. These ordinances may limit rent increases to fixed percentages, to
percentages of increases in the consumer price index, to increases set or
approved by a governmental agency, or to increases determined through mediation
or binding arbitration. In many cases, the rent control laws either do not
provide for decontrol of rental rates upon vacancy of individual units or permit
decontrol only in the relatively rare event that the unit is removed from the
unit site. Any limitations on a borrower's ability to raise property rents may
impair the related borrower's ability to repay its mortgage loan from its net
operating income or the proceeds of a sale or refinancing of the related
mortgaged property.

      Default and Loss Considerations with Respect to the Mortgage Loans.
Mortgage loans secured by liens on income-producing properties are substantially
different from loans made on the security of owner-occupied single-family homes.
The repayment of a loan secured by a lien on an income-producing property is
typically dependent upon the successful operation of that property--that is, its
ability to generate income. Moreover, some or all of the mortgage loans included
in a particular trust fund may be non-recourse loans. Absent special facts,
recourse in the case of default of non-recourse loans will be limited to the
mortgaged property and the other assets, if any, that were pledged to secure
repayment of the mortgage loan.

      Lenders typically look to the Debt Service Coverage Ratio of a loan
secured by income-producing property as an important factor in evaluating the
risk of default on such a loan. The Net Operating Income of a mortgaged property
will fluctuate over time and may or may not be sufficient to cover debt service
on the related mortgage loan at any given time. As the primary source of the
operating revenues of a non-owner occupied, income-producing property, rental
income--and, with respect to a mortgage loan secured by a cooperative apartment
building, maintenance payments from tenant-stockholders of a cooperative--may be
affected by the condition of the applicable real estate market and/or the
economy of the area in which the mortgaged property is located or the industry
that it services. In addition, properties typically leased, occupied or used on
a short-term basis, such as some healthcare-related facilities, hotels and
motels, and mini-warehouse and self-storage facilities, tend to be affected more
rapidly by changes in market or business conditions than do properties typically
leased for longer periods, such as warehouses, retail stores, office buildings
and industrial plants. Commercial properties may be owner-occupied or leased to
a small number of tenants. Thus, the Net Operating Income of such a mortgaged
property may depend substantially on the financial condition of the borrower or
a tenant, and mortgage loans secured by liens on those properties may pose
greater risks than loans secured by liens on multifamily properties or on
multi-tenant commercial properties.

      Increases in operating expenses due to the general economic climate or
economic conditions in a locality or industry segment, such as increases in
interest rates, real estate tax rates, energy costs, labor costs and other
operating expenses, and/or to changes in governmental rules, regulations and
fiscal policies, may also affect the risk of default on a mortgage loan. As may
be further described in the related prospectus supplement, in some cases leases
of mortgaged properties may provide that the lessee, rather than the
borrower/landlord, is responsible for payment of operating expenses. However,
the existence of net of expense provisions will result in stable Net Operating
Income to the borrower/landlord only to the extent that the lessee is able to
absorb operating expense increases while continuing to make rent payments.


                                       20



      Lenders also look to the Loan-to-Value Ratio of a mortgage loan as a
factor in evaluating risk of loss if a property must be liquidated following a
default. The lower the Loan-to-Value Ratio, the greater the percentage of the
borrower's equity in a mortgaged property. This in turn has the following
effects:

      o     it increases the incentive of the borrower to perform under the
            terms of the related mortgage loan, in order to protect the equity;
            and

      o     it increases the cushion provided to the lender against loss on
            liquidation following a default.

      Loan-to-Value Ratios will not necessarily constitute an accurate measure
of the risk of liquidation loss in a pool of mortgage loans. For example, the
value of a mortgaged property as of the date of initial issuance of the related
series of certificates may be less than the Value determined at loan
origination, and will likely continue to fluctuate from time to time based upon
changes in economic conditions, the real estate market and other factors
described in this prospectus. Moreover, even when current, an appraisal is not
necessarily a reliable estimate of value. Appraised values of income-producing
properties are generally based on:

      o     the market comparison method, i.e., recent resale value of
            comparable properties at the date of the appraisal;

      o     the cost replacement method, i.e., the cost of replacing the
            property at the date;

      o     the income capitalization method, i.e., a projection of value based
            upon the property's projected net cash flow; or

      o     upon a selection from or interpolation of the values derived from
            the foregoing methods.

      Each of these appraisal methods can present analytical difficulties. It is
often difficult to find truly comparable properties that have recently been
sold; the replacement cost of a property may have little to do with its current
market value; and income capitalization is inherently based on inexact
projections of income and expense and the selection of an appropriate
capitalization rate and discount rate. Where more than one of these appraisal
methods are used and provide significantly different results, an accurate
determination of value and, correspondingly, a reliable analysis of default and
loss risks, is even more difficult.

      While we believe that the foregoing considerations are important factors
that generally distinguish loans secured by liens on income-producing real
estate from single-family mortgage loans, there can be no assurance that all of
the foregoing factors will in fact have been prudently considered by the
originators of the mortgage loans, or that, for a particular mortgage loan, they
are complete or relevant. For additional information regarding risks associated
with mortgage loans, you should review the sections in this prospectus titled
"Risk Factors--Risks Relating to the Mortgage Loans--Mortgage Loans are
susceptible to numerous risks that may result in losses to you" and "--Mortgage
loans with balloon payments involve the risk that borrowers may not be able to
refinance the loan or sell the related property."

      Payment Provisions of the Mortgage Loans. Unless otherwise specified in
the related prospectus supplement, all of the mortgage loans will have the
following characteristics:

      o     have had individual principal balances at origination of not less
            than $25,000;

      o     have had original terms to maturity of not more than 40 years; and

      o     provide for scheduled payments of principal, interest or both, to be
            made on specified dates, known as due dates, that occur monthly,
            quarterly, semi-annually or annually.

      A mortgage loan may also have the following characteristics:

      o     provide for no accrual of interest or for accrual of interest
            thereon at an interest rate, known as a mortgage rate, that is fixed
            over its term or that adjusts from time to time, or that may be
            converted at the borrower's election from an adjustable to a fixed
            mortgage rate, or from a fixed to an adjustable mortgage rate;


                                       21



      o     provide for level payments to maturity or for payments that adjust
            from time to time to accommodate changes in the mortgage rate or to
            reflect the occurrence of some events, and may permit negative
            amortization;

      o     be fully amortizing or partially amortizing or non-amortizing, with
            a balloon payment due on its stated maturity date; and

      o     prohibit over its term or for a certain period prepayments (the
            period of the prohibition is known as a lock-out period and its date
            of expiration is known as a lock-out date) and/or require payment of
            a premium or a yield maintenance penalty, more commonly known as a
            prepayment premium) in connection with some prepayments, in each
            case as described in the related prospectus supplement.

      A mortgage loan may also contain a provision that entitles the lender to a
share of appreciation of the related mortgaged property, or profits realized
from the operation or disposition of the related mortgaged property or the
benefit, if any, resulting from the refinancing of the mortgage loan as
described in the related prospectus supplement. If holders of any class or
classes of offered certificates of a series will be entitled to all or a portion
of an equity participation in addition to payments of interest on and/or
principal of the offered certificates, the related prospectus supplement will
describe the equity participation and the method or methods by which
distributions relating to the equity participation will be made to the holders.

      Mortgage Loan Information in Prospectus Supplements. Each prospectus
supplement will contain information pertaining to the mortgage loans in the
related trust fund, which will generally be current as of a date specified in
the related prospectus supplement. To the extent then applicable and
specifically known to us, the prospectus supplement will include the following:

      1.    the aggregate outstanding principal balance and the largest,
smallest and average outstanding principal balance of the mortgage loans;

      2.    the type or types of property that provide security for repayment of
the mortgage loans;

      3.    the earliest and latest origination date and maturity date of the
mortgage loans;

      4.    the original and remaining terms to maturity of the mortgage loans,
or the respective ranges those terms to maturity, and the weighted average
original and remaining terms to maturity of the mortgage loans;

      5.    the original Loan-to-Value Ratios of the mortgage loans, or the
range of those Loan-to-Value Ratios, and the weighted average original
Loan-to-Value Ratio of the mortgage loans;

      6.    the mortgage rates borne by the mortgage loans, or range of those
mortgage rates, and the weighted average mortgage rate borne by the mortgage
loans;

      7.    with respect to mortgage loans with adjustable mortgage rates ("ARM
Loans"), the index or indices upon which the adjustments are based, the
adjustment dates, the range of gross margins and the weighted average gross
margin, and any limits on mortgage rate adjustments at the time of any
adjustment and over the life of the ARM Loan;

      8.    information regarding the payment characteristics of the mortgage
loans, including, without limitation, balloon payment and other amortization
provisions, lock-out periods and prepayment premiums;

      9.    the Debt Service Coverage Ratios of the mortgage loans, either at
origination or as of a more recent date, or the range of those Debt Service
Coverage Ratios, and the weighted average of the Debt Service Coverage Ratios;
and

      10.   the geographic distribution of the mortgaged properties on a
state-by-state basis.

      In appropriate cases, the related prospectus supplement will also contain
some information available to us that pertains to the provisions of leases and
the nature of tenants of the mortgaged properties. If we are unable to tabulate
the specific information described above at the time offered certificates of a
series are initially offered, more


                                       22



general information of the nature described above will be provided in the
related prospectus supplement, and specific information will be set forth in a
report which will be available to purchasers of those certificates at or before
their initial issuance and will be filed as part of a Current Report on Form 8-K
with the SEC within fifteen days following their issuance.

MBS

      Mortgage-backed securities included in a trust fund may include:

      o     mortgage pass-through certificates or other mortgage-backed
            securities that are not guaranteed or insured by the United States
            or any of its agencies or instrumentalities; or

      o     certificates insured or guaranteed by FHLMC, FNMA, GNMA or FAMC
            provided that, unless otherwise specified in the related prospectus
            supplement, each MBS will evidence an interest in, or will be
            secured by a pledge of, mortgage loans that conform to the
            descriptions of the mortgage loans contained in this prospectus.

      Any MBS will have been issued pursuant to a participation and servicing
agreement, a pooling and servicing agreement, an indenture or similar agreement.
The issuer of the MBS and/or the servicer of the underlying mortgage loans will
have entered into the MBS agreement, generally with a trustee or, in the
alternative, with the original purchaser or purchasers of the MBS.

      The MBS may have been issued in one or more classes with characteristics
similar to the classes of certificates described in this prospectus.
Distributions in respect of the MBS will be made by the MBS issuer, the MBS
servicer or the MBS trustee on the dates specified in the related prospectus
supplement. The MBS issuer or the MBS servicer or another person specified in
the related prospectus supplement may have the right or obligation to repurchase
or substitute assets underlying the MBS after a certain date or under other
circumstances specified in the related prospectus supplement.

      The MBS either will have been previously registered under the Securities
Act of 1933, as amended, or each of the following will have been satisfied with
respect to the MBS: (1) neither the issuer of the MBS nor any of its affiliates
has a direct or indirect agreement, arrangement, relationship or understanding
relating to the MBS and the related series of securities to be issued; (2)
neither the issuer of the MBS nor any of its affiliates is an affiliate of the
sponsor, depositor, issuing entity or underwriter of the related series of
securities to be issued and (3) the depositor would be free to publicly resell
the MBS without registration under the Securities Act of 1933, as amended.

      Reserve funds, subordination or other credit support similar to that
described for the certificates under "Description of Credit Support" in this
prospectus may have been provided with respect to the MBS. The type,
characteristics and amount of credit support, if any, will be a function of the
characteristics of the underlying mortgage loans and other factors and generally
will have been established on the basis of the requirements of any rating agency
that may have assigned a rating to the MBS, or by the initial purchasers of the
MBS.

      The prospectus supplement for a series of certificates that evidence
interests in MBS will specify, to the extent available, the following:

      1.    the aggregate approximate initial and outstanding principal amount
and type of the MBS to be included in the trust fund;

      2.    the original and remaining term to stated maturity of the MBS, if
applicable;

      3.    the pass-through or bond rate of the MBS or the formula for
determining those rates;

      4.    the payment characteristics of the MBS;

      5.    the MBS issuer, MBS servicer and MBS trustee, as applicable;

      6.    a description of the credit support, if any;


                                       23



      7.    the circumstances under which the related underlying mortgage loans,
or the MBS themselves, may be purchased prior to their maturity;

      8.    the terms on which mortgage loans may be substituted for those
originally underlying the MBS;

      9.    the type of mortgage loans underlying the MBS and, to the extent
available to us and appropriate under the circumstances, any other information
in respect of the underlying mortgage loans described under "--Mortgage
Loans--Mortgage Loan Information in Prospectus Supplements";

      10.   the characteristics of any cash flow agreements that relate to the
MBS;

      11.   the market price of the MBS and the basis on which the market price
was determined; and

      12.   if the issuer of the MBS is required to file reports under the
Exchange Act of 1934, as amended, how to locate such reports of the MBS issuer.

CERTIFICATE ACCOUNTS

      Each trust fund will include one or more accounts established and
maintained on behalf of the certificateholders into which the person or persons
designated in the related prospectus supplement will, to the extent described in
this prospectus and in the prospectus supplement, deposit all payments and
collections received or advanced with respect to the mortgage assets and other
assets in the trust fund. A certificate account may be maintained as an interest
bearing or a non-interest bearing account, and funds held in a certificate
account may be held as cash or invested in some obligations acceptable to each
rating agency rating one or more classes of the related series of offered
certificates.

CREDIT SUPPORT

      If so provided in the prospectus supplement for a series of certificates,
partial or full protection against some defaults and losses on the mortgage
assets in the related trust fund may be provided to one or more classes of
certificates of that series in the form of subordination of one or more other
classes of certificates of the series or by credit support arrangements that may
include cross-support provisions, letters of credit, insurance policies,
guarantees, certificate insurance or surety bonds or reserve funds, or a
combination. The amount and types of credit support, the identification of the
entity providing it, if applicable, and related information with respect to each
type of credit support, if any, will be set forth in the prospectus supplement
for a series of certificates. For additional information regarding credit
support, you should review the sections in this prospectus titled " Risk
Factors--Risks Relating to the Mortgage Loans--Credit support for a series of
certificates may cover some of your losses or risks but may not cover all
potential risks to you" and "Description of Credit Support."

CASH FLOW AGREEMENTS

      If so provided in the prospectus supplement for a series of certificates,
the related trust fund may include guaranteed investment contracts pursuant to
which moneys held in the funds and accounts established for that series will be
invested at a specified rate. The trust fund may also include interest rate swap
agreements, interest rate cap or floor agreements, or currency swap agreements,
which agreements are designed to reduce the effects of interest rate or currency
swap rate fluctuations on the mortgage assets on one or more classes of
certificates. The principal terms of any guaranteed investment contract or
interest rate swap agreement or interest rate cap or floor agreement or currency
exchange agreement, and the identity of an obligor or counterparty under the
agreement, will be described in the prospectus supplement for a series of
certificates.


                                       24



                        YIELD AND MATURITY CONSIDERATIONS

GENERAL

      The yield on any offered certificate will depend on the price paid by the
certificateholder, the pass-through rate of the certificate and the amount and
timing of distributions on the certificate. The following discussion
contemplates a trust fund that consists solely of mortgage loans. While the
characteristics and behavior of mortgage loans underlying an MBS can generally
be expected to have the same effect on the yield to maturity and/or weighted
average life of a class of certificates as will the characteristics and behavior
of comparable mortgage loans, the effect may differ due to the payment
characteristics of the MBS. If a trust fund includes MBS, the related prospectus
supplement will discuss the effect that the MBS payment characteristics may have
on the yield to maturity and weighted average lives of the offered certificates
of the related series.

PASS-THROUGH RATE

      The certificates of any class within a series may have a fixed, variable
or adjustable pass-through rate, which may or may not be based upon the interest
rates borne by the mortgage loans in the related trust fund. The prospectus
supplement with respect to any series of certificates will specify the
pass-through rate for each class of offered certificates of the series or, in
the case of a class of offered certificates with a variable or adjustable
pass-through rate the prospectus supplement will specify, the method of
determining the pass-through rate. The prospectus supplement will also discuss
the effect, if any, of the prepayment of any mortgage loan on the pass-through
rate of one or more classes of offered certificates and whether the
distributions of interest on the offered certificates of any class will be
dependent, in whole or in part, on the performance of any obligor under a
guaranteed investment contract or other agreement.

PAYMENT DELAYS

      With respect to any series of certificates, a period of time will elapse
between the date upon which payments on the mortgage loans in the related trust
fund are due and the distribution date on which the payments are passed through
to certificateholders. That delay will effectively reduce the yield that would
otherwise be produced if payments on those mortgage loans were distributed to
certificateholders on or near the date they were due.

SHORTFALLS IN COLLECTIONS OF INTEREST AS A RESULT OF PREPAYMENTS OF MORTGAGE
LOANS

      When a principal prepayment in full or in part is made on a mortgage loan,
the borrower is generally charged interest on the amount of the prepayment only
through the date of the prepayment, instead of through the due date for the next
succeeding scheduled payment. However, interest accrued on any series of
certificates and distributable on any distribution date will generally
correspond to interest accrued on the mortgage loans to their respective due
dates during the related Due Period. Consequently, if a prepayment on any
mortgage loan is distributable to certificateholders on a particular
distribution date, but the prepayment is not accompanied by interest to the due
date for the mortgage loan in the related Due Period, then the interest charged
to the borrower, net of servicing and administrative fees, may be less than the
corresponding amount of interest accrued and otherwise payable on the
certificates of the related series. If and to the extent that any shortfall is
allocated to a class of offered certificates, the yield on those certificates
will be adversely affected. The prospectus supplement for each series of
certificates will describe the manner in which any prepayment interest
shortfalls will be allocated among the classes of certificates. If so specified
in the prospectus supplement for a series of certificates, the servicer for that
series will be required to apply some or all of its servicing compensation for
the corresponding period to offset the amount of any prepayment interest
shortfalls. The related prospectus supplement will also describe any other
amounts available to offset shortfalls.

      For additional information regarding prepayment interest shortfalls, you
should review the section in this prospectus titled "Description of the Pooling
and Servicing Agreements--Servicing Compensation and Payment of Expenses."


                                       25



YIELD AND PREPAYMENT CONSIDERATIONS

      A certificate's yield to maturity will be affected by the rate of
principal payments on the mortgage loans in the related trust fund and the
allocation of those payments to reduce the principal balance--or notional
amount, if applicable--of that certificate. The rate of principal payments on
the mortgage loans in any trust fund will in turn be affected by their
amortization schedules, the dates on which any balloon payments are due, and the
rate of voluntary and/or involuntary principal prepayments. You should note that
the amortization schedule of an ARM Loan may change periodically to accommodate
adjustments to the mortgage rate thereon and that these changes may affect the
rate of principal payments on an ARM loan. Because the rate of principal
prepayments on the mortgage loans in any trust fund will depend on future events
and a variety of factors, as described more fully below, no assurance can be
given as to the rate at which any one will prepay.

      The extent to which the yield to maturity of a class of offered
certificates of any series may vary from the anticipated yield will depend upon
the degree to which they are purchased at a discount or premium and when, and to
what degree, payments of principal on the mortgage loans in the related trust
fund are in turn distributed on the certificates of that series or, in the case
of a class of stripped interest certificates, result in the reduction of its
notional amount. You should consider, in the case of any offered certificate
purchased at a discount, the risk that a slower than anticipated rate of
principal payments on the mortgage loans in the related trust fund could result
in an actual yield to you that is lower than the anticipated yield and, in the
case of any offered certificate purchased at a premium, the risk that a faster
than anticipated rate of principal payments on the mortgage loans could result
in an actual yield to you that is lower than the anticipated yield. In addition,
if you purchase an offered certificate at a discount, or a premium, and
principal payments are made in reduction of the principal balance or notional
amount of your offered certificates at a rate slower, or faster, than the rate
anticipated by you during any particular period, the consequent adverse effects
on your yield would not be fully offset by a subsequent like increase, or
decrease, in the rate of principal payments.

      A class of certificates, including a class of offered certificates, may
provide that on any distribution date the holders of those certificates are
entitled to a pro rata share of the prepayments on the mortgage loans in the
related trust fund that are distributable on the date, to a disproportionately
large share--which, in some cases, may be all--of the prepayments, or to a
disproportionately small share--which, in some cases, may be none--of the
prepayments. As and to the extent described in the related prospectus
supplement, the respective entitlements of the various classes of certificates
of any series to receive distributions in respect of payments and, in
particular, prepayments of principal of the mortgage loans in the related trust
fund may vary based on the occurrence of some events, e.g., the retirement of
one or more classes of certificates of the series, or subject to some
contingencies, e.g., prepayment and default rates with respect to the mortgage
loans.

      In general, the notional amount of a class of stripped interest
certificates will either:

      o     be based on the principal balances of some or all of the mortgage
            assets in the related trust fund; or

      o     equal the certificate balances of one or more of the other classes
            of certificates of the same series.

Accordingly, the yield on stripped interest certificates will be inversely
related to the rate at which payments and other collections of principal are
received on mortgage assets or distributions are made in reduction of the
certificate balances of the certificates, as the case may be.

      Consistent with the foregoing, if a class of certificates of any series
consists of stripped interest certificates or stripped principal certificates, a
lower than anticipated rate of principal prepayments on the mortgage loans in
the related trust fund will negatively affect the yield to investors in stripped
principal certificates, and a higher than anticipated rate of principal
prepayments on the mortgage loans will negatively affect the yield to investors
in stripped interest certificates. If the offered certificates of a series
include any of those certificates, the related prospectus supplement will
include a table showing the effect of various assumed levels of prepayment on
yields on those certificates. The tables will be intended to illustrate the
sensitivity of yields to various assumed prepayment rates and will not be
intended to predict, or to provide information that will enable you to predict,
yields or prepayment rates.


                                       26



      We are not aware of any relevant publicly available or authoritative
statistics with respect to the historical prepayment experience of a group of
multifamily or commercial mortgage loans. However, the extent of prepayments of
principal of the mortgage loans in any trust fund may be affected by a number of
factors, including, without limitation, the availability of mortgage credit, the
relative economic vitality of the area in which the mortgaged properties are
located, the quality of management of the mortgaged properties, the servicing of
the mortgage loans, possible changes in tax laws and other opportunities for
investment. In addition, the rate of principal payments on the mortgage loans in
any trust fund may be affected by the existence of lock-out periods and
requirements that principal prepayments be accompanied by prepayment premiums,
and by the extent to which the provisions may be practicably enforced.

      The rate of prepayment on a pool of mortgage loans is also affected by
prevailing market interest rates for mortgage loans of a comparable type, term
and risk level. When the prevailing market interest rate is below a mortgage
coupon, a borrower may have an increased incentive to refinance its mortgage
loan. Even in the case of ARM Loans, as prevailing market interest rates
decline, and without regard to whether the mortgage rates on the ARM Loans
decline in a manner consistent therewith, the related borrowers may have an
increased incentive to refinance for purposes of either:

      o     converting to a fixed rate loan and thereby locking in the rate; or

      o     taking advantage of a different index, margin or rate cap or floor
            on another adjustable rate mortgage loan.

      Depending on prevailing market interest rates, the outlook for market
interest rates and economic conditions generally, some borrowers may sell
mortgaged properties in order to realize their equity therein, to meet cash flow
needs or to make other investments. In addition, some borrowers may be motivated
by federal and state tax laws--which are subject to change--to sell mortgaged
properties prior to the exhaustion of tax depreciation benefits. We will make no
representation as to the particular factors that will affect the prepayment of
the mortgage loans in any trust fund, as to their relative importance, as to the
percentage of the principal balance of mortgage loans that will be paid as of
any date or as to the overall rate of prepayment on those mortgage loans.

WEIGHTED AVERAGE LIFE AND MATURITY

      The rate at which principal payments are received on the mortgage loans in
any trust fund will affect the ultimate maturity and the weighted average life
of one or more classes of the certificates of the series. Weighted average life
refers to the average amount of time that will elapse from the date of issuance
of an instrument until each dollar allocable as principal of the instrument is
repaid to the investor.

      The weighted average life and maturity of a class of certificates of any
series will be influenced by the rate at which principal on the related mortgage
loans, whether in the form of scheduled amortization or prepayments--for this
purpose, the term prepayment includes voluntary prepayments, liquidations due to
default and purchases of mortgage loans out of the related trust fund--is paid
to that class. Prepayment rates on loans are commonly measured relative to a
prepayment standard or model, such as the constant prepayment rate ("CPR")
prepayment model or the standard prepayment assumption ("SPA") prepayment model.
CPR represents an assumed constant rate of prepayment each month, expressed as
an annual percentage, relative to the then outstanding principal balance of a
pool of loans for the life of the related mortgage loans. SPA represents an
assumed variable rate of prepayment each month, expressed as an annual
percentage, relative to the then outstanding principal balance of a pool of
loans, with different prepayment assumptions often expressed as percentages of
SPA. For example, a prepayment assumption of 100% of SPA assumes prepayment
rates of 0.2% per annum of the then outstanding principal balance of the loans
in the first month of the life of the loans and an additional 0.2% per annum in
each month thereafter until the thirtieth month. Beginning in the thirtieth
month, and in each month thereafter during the life of the loans, 100% of SPA
assumes a constant prepayment rate of 6% per annum each month.

      Neither CPR nor SPA nor any other prepayment model or assumption purports
to be a historical description of prepayment experience or a prediction of the
anticipated rate of prepayment of any particular pool of loans. Moreover, the
CPR and SPA models were developed based upon historical prepayment experience
for single-family loans. Thus, it is unlikely that the prepayment experience of
the mortgage loans included in any trust fund will conform to any particular
level of CPR or SPA.


                                       27



      The prospectus supplement with respect to each series of certificates will
contain tables, if applicable, setting forth the projected weighted average life
of each class of offered certificates of the series. The prospectus supplement
will also contain the percentage of the initial certificate balance or notional
amount of each class of offered certificates that would be outstanding on
specified distribution dates based on the assumptions stated in that prospectus
supplement, including assumptions that prepayments on the related mortgage loans
are made at rates corresponding to various percentages of CPR or SPA, or at
other rates specified in the prospectus supplement. The tables and assumptions
will illustrate the sensitivity of the weighted average lives of the
certificates to various assumed prepayment rates and will not be intended to
predict, or to provide information that will enable investors to predict, the
actual weighted average lives of the certificates.

CONTROLLED AMORTIZATION CLASSES AND COMPANION CLASSES

      A series of certificates may include one or more controlled amortization
classes, which will entitle the holders of those certificates to receive
principal distributions according to a specified principal payment schedule. The
principal payment schedule is supported by creating priorities, as and to the
extent described in the related prospectus supplement, to receive principal
payments from the mortgage loans in the related trust fund. Unless otherwise
specified in the related prospectus supplement, each controlled amortization
class will either be a planned amortization class or a targeted amortization
class. In general, a planned amortization class has a prepayment collar--that
is, a range of prepayment rates that can be sustained without disruption--that
determines the principal cash flow of the certificates. A prepayment collar is
not static, and may expand or contract after the issuance of the planned
amortization class depending on the actual prepayment experience for the
underlying mortgage loans. Distributions of principal on a planned amortization
class would be made in accordance with the specified schedule so long as
prepayments on the underlying mortgage loans remain at a relatively constant
rate within the prepayment collar and, as described below, companion classes
exist to absorb excesses or shortfalls in principal payments on the underlying
mortgage loans. If the rate of prepayment on the underlying mortgage loans from
time to time falls outside the prepayment collar, or fluctuates significantly
within the prepayment collar, especially for any extended period of time, such
an event may have material consequences in respect of the anticipated weighted
average life and maturity for a planned amortization class. A targeted
amortization class is structured so that principal distributions generally will
be payable in accordance with its specified principal payments schedule so long
as the rate of prepayments on the related mortgage assets remains relatively
constant at the particular rate used in establishing the schedule. A targeted
amortization class will generally afford the holders some protection against
early retirement or some protection against an extended average life, but not
both.

      Although prepayment risk cannot be eliminated entirely for any class of
certificates, a controlled amortization class will generally provide a
relatively stable cash flow so long as the actual rate of prepayment on the
mortgage loans in the related trust fund remains relatively constant at the
rate, or within the range of rates, of prepayment used to establish the specific
principal payment schedule for those certificates. Prepayment risk with respect
to a given mortgage asset pool does not disappear, however, and the stability
afforded to a controlled amortization class comes at the expense of one or more
companion classes of the same series, any of which companion classes may also be
a class of offered certificates. In general, and as more particularly described
in the related prospectus supplement, a companion class will entitle the holders
of certificates in that class to a disproportionately large share of prepayments
on the mortgage loans in the related trust fund when the rate of prepayment is
relatively fast, and will entitle those holders to a disproportionately small
share of prepayments on the mortgage loans in the related trust fund when the
rate of prepayment is relatively slow. A class of certificates that entitles the
holders to a disproportionately large share of the prepayments on the mortgage
loans in the related trust fund enhances the risk of early retirement of that
class, known as call risk, if the rate of prepayment is relatively fast; while a
class of certificates that entitles its holders to a disproportionately small
share of the prepayments on the mortgage loans in the related trust fund
enhances the risk of an extended average life of that class, known as extension
risk, if the rate of prepayment is relatively slow. Thus, as and to the extent
described in the related prospectus supplement, a companion class absorbs some,
but not all, of the call risk and/or extension risk that would otherwise belong
to the related controlled amortization class if all payments of principal of the
mortgage loans in the related trust fund were allocated on a pro rata basis.


                                       28



OTHER FACTORS AFFECTING YIELD, WEIGHTED AVERAGE LIFE AND MATURITY

      Balloon Payments; Extensions of Maturity. Some or all of the mortgage
loans included in a particular trust fund may require that balloon payments be
made at maturity. Because the ability of a borrower to make a balloon payment
typically will depend upon its ability either to refinance the loan or to sell
the related mortgaged property, there is a risk that mortgage loans that require
balloon payments may default at maturity, or that the maturity of such a
mortgage loan may be extended in connection with a workout. In the case of
defaults, recovery of proceeds may be delayed by, among other things, bankruptcy
of the borrower or adverse conditions in the market where the property is
located. In order to minimize losses on defaulted mortgage loans, the servicer
or a special servicer, to the extent and under the circumstances set forth in
this prospectus and in the related prospectus supplement, may be authorized to
modify mortgage loans that are in default or as to which a payment default is
imminent. Any defaulted balloon payment or modification that extends the
maturity of a mortgage loan may delay distributions of principal on a class of
offered certificates and thereby extend the weighted average life of the
certificates and, if the certificates were purchased at a discount, reduce the
yield thereon.

      Negative Amortization. The weighted average life of a class of
certificates can be affected by mortgage loans that permit negative amortization
to occur. A mortgage loan that provides for the payment of interest calculated
at a rate lower than the rate at which interest accrues on those mortgage loan
would be expected during a period of increasing interest rates to amortize at a
slower rate, and perhaps not at all, than if interest rates were declining or
were remaining constant. A slower rate of mortgage loan amortization would
correspondingly be reflected in a slower rate of amortization for one or more
classes of certificates of the related series. In addition, negative
amortization on one or more mortgage loans in any trust fund may result in
negative amortization on the certificates of the related series. The related
prospectus supplement will describe, if applicable, the manner in which negative
amortization in respect of the mortgage loans in any trust fund is allocated
among the respective classes of certificates of the related series. Negative
amortization allocated to a class of certificates may result in a deferral of
some or all of the interest payable on those certificates, which deferred
interest may be added to the certificate balance of those certificates.
Accordingly, the weighted average lives of mortgage loans that permit negative
amortization, and that of the classes of certificates to which any related
negative amortization would be allocated or that would bear the effects of a
slower rate of amortization on the mortgage loans, may increase as a result of
this feature.

      Negative amortization also may occur in respect of an ARM Loan that limits
the amount by which its scheduled payment may adjust in response to a change in
its mortgage rate, provides that its scheduled payment will adjust less
frequently than its mortgage rate or provides for constant scheduled payments
notwithstanding adjustments to its mortgage rate. Conversely, during a period of
declining interest rates, the scheduled payment on a mortgage loan may exceed
the amount necessary to amortize the loan fully over its remaining amortization
schedule thereby resulting in the accelerated amortization of the mortgage loan.
Any related acceleration in amortization of its principal balance will shorten
the weighted average life of a mortgage loan and, correspondingly, the weighted
average lives of those classes of certificates entitled to a portion of the
principal payments on the mortgage loan.

      The extent to which the yield on any offered certificate will be affected
by the inclusion in the related trust fund of mortgage loans that permit
negative amortization, will depend upon:

      o     whether the offered certificate was purchased at a premium or a
            discount; and

      o     the extent to which the payment characteristics of those mortgage
            loans delay or accelerate the distributions of principal on the
            certificate, or, in the case of a stripped interest certificate,
            delay or accelerate the amortization of its notional amount.

      For additional information on the effects of negative amortization on the
yield of certificates, you should review the section titled "--Yield and
Prepayment Considerations" above.

      Foreclosures and Payment Plans. The number of foreclosures and the
principal amount of the mortgage loans that are foreclosed in relation to the
number and principal amount of mortgage loans that are repaid in accordance with
their terms will affect the weighted average lives of those mortgage loans and,
accordingly, the weighted average lives of and yields on the certificates of the
related series. Servicing decisions made with respect to the mortgage loans,
including the use of payment plans prior to a demand for acceleration and the
restructuring of


                                       29



mortgage loans in bankruptcy proceedings, may also have an effect upon the
payment patterns of particular mortgage loans and thus the weighted average
lives of and yields on the certificates of the related series.

      Losses and Shortfalls on the Mortgage Loans. The yield to holders of the
offered certificates of any series will directly depend on the extent to which
the holders are required to bear the effects of any losses or shortfalls in
collections arising out of defaults on the mortgage loans in the related trust
fund and the timing of the losses and shortfalls. In general, the earlier that
any loss or shortfall occurs, the greater will be the negative effect on yield
for any class of certificates that is required to bear its effects.

      The amount of any losses or shortfalls in collections on the mortgage
assets in any trust fund, to the extent not covered or offset by draws on any
reserve fund or under any instrument of credit support, will be allocated among
the respective classes of certificates of the related series in the priority and
manner, and subject to the limitations, specified in the related prospectus
supplement. As described in the related prospectus supplement, allocations of
losses and shortfalls may be effected by a reduction in the entitlements to
interest and/or certificate balances of one or more classes of certificates, or
by establishing a priority of payments among those classes of certificates.

      The yield to maturity on a class of subordinate certificates may be
extremely sensitive to losses and shortfalls in collections on the mortgage
loans in the related trust fund.

      Additional Certificate Amortization. In addition to entitling the holders
to a specified portion--which may during specified periods range from none to
all--of the principal payments received on the mortgage assets in the related
trust fund, one or more classes of certificates of any series, including one or
more classes of offered certificates of the series, may provide for
distributions of principal. Distributions may be provided from:

      o     amounts attributable to interest accrued but not currently
            distributable on one or more classes of accrual certificates;

      o     Excess Funds; or

      o     any other amounts described in the related prospectus supplement.

      The amortization of any class of certificates out of the sources described
in the preceding paragraph would shorten the weighted average life of the
certificates and, if those certificates were purchased at a premium, reduce the
yield on those certificates. The related prospectus supplement will discuss the
relevant factors to be considered in determining whether distributions of
principal of any class of certificates out of any of the foregoing sources would
have any material effect on the rate at which the certificates are amortized.

      Optional Early Termination. If so specified in the related prospectus
supplement, a series of certificates may be subject to optional early
termination through the repurchase of the mortgage assets in the related trust
fund under the circumstances and in the manner set forth in the prospectus
supplement. If so provided in the related prospectus supplement, upon the
reduction of the certificate balance of a specified class or classes of
certificates by a specified percentage or amount, a party specified therein may
be authorized or required to solicit bids for the purchase of all of the
mortgage assets of the related trust fund, or of a sufficient portion of the
mortgage assets to retire the class or classes, under the circumstances and in
the manner set forth in the related prospectus supplement. In the absence of
other factors, any early retirement of a class of offered certificates would
shorten the weighted average life of the certificates and, if the certificates
were purchased at premium, reduce the yield on those certificates.

                                  THE DEPOSITOR

      We are Bear Stearns Commercial Mortgage Securities Inc., a Delaware
corporation organized on April 20, 1987, and we function as the depositor. Our
primary business is to acquire mortgage loans, mortgage-backed securities and
related assets and sell interests therein or bonds secured thereby. We are an
affiliate of Bear, Stearns & Co. Inc. We maintain our principal office at 383
Madison Avenue, New York, New York 10179. Our telephone number is (212)
272-2000. We do not have, nor do we expect in the future to have, any
significant assets.


                                       30



                                   THE SPONSOR

OVERVIEW

      The prospectus supplement for each series of securities will identify the
sponsor or sponsors for the related series. The related prospectus supplement
may identify a sponsor to be Bear Stearns Commercial Mortgage, Inc. ("BSCMI").
BSCMI is a wholly-owned subsidiary of The Bear Stearns Companies Inc. (NYSE:
BSC), and is a New York corporation and an affiliate of Bear, Stearns & Co. Inc.
The principal offices of BSCMI are located at 383 Madison Avenue, New York, New
York 10179. BSCMI's telephone number is (212) 272-2000.

      BSCMI's primary business is the underwriting, origination and sale of
mortgage loans secured by commercial or multifamily properties. BSCMI sells the
great majority of the mortgage loans that it originates through commercial
mortgage backed securities ("CMBS") securitizations. BSCMI, with its commercial
mortgage lending affiliates and predecessors, began originating commercial
mortgage loans in 1995 and securitizing commercial mortgage loans in 1996.

      The commercial mortgage loans originated by BSCMI include both fixed and
floating rate loans and both conduit loans and large loans. BSCMI primarily
originates loans secured by retail, office, multifamily, hospitality, industrial
and self-storage properties, but also originates loans secured by manufactured
housing communities, theaters, land subject to a ground lease and mixed use
properties. BSCMI originates loans in every state and in Puerto Rico, the U.S.
Virgin Islands and Mexico.

      As a sponsor, BSCMI originates mortgage loans and, either by itself or
together with other sponsors or loan sellers, initiates their securitization by
transferring the mortgage loans to a depositor, which in turn transfers them to
the issuing entity for the related securitization. In coordination with Bear,
Stearns & Co. Inc. and other underwriters, BSCMI works with rating agencies,
loan sellers and servicers in structuring the securitization transaction. BSCMI
acts as sponsor, originator or mortgage loan seller both in transactions in
which it is the sole sponsor and mortgage loan seller as well as in transactions
in which other entities act as sponsor and/or mortgage loan seller. Multiple
seller transactions in which BSCMI has participated to date include each of the
prior series of certificates issued under the "TOP" program, in which BSCMI,
Wells Fargo Bank, National Association, Principal Commercial Funding, LLC and
Morgan Stanley Mortgage Capital Inc. ("MSMC") generally are mortgage loan
sellers and sponsors, and Bear Stearns Commercial Mortgage Securities Inc., an
affiliate of BSCMI (the "BSCMSI Depositor"), and Morgan Stanley Capital I Inc.,
which is an affiliate of MSMC, have alternately acted as depositor and the "PWR"
program, in which BSCMI, Prudential Mortgage Capital Funding, LLC, Wells Fargo
Bank, National Association, Principal Commercial Funding, LLC and Nationwide
Life Insurance Company generally are mortgage loan sellers, and the BSCMSI
Depositor acts as depositor.

      Neither BSCMI nor any of its affiliates acts as servicer of the commercial
mortgage loans in its securitizations. Instead, BSCMI sells the right to be
appointed servicer of its securitized mortgage loans to rating-agency approved
servicers, including Wells Fargo Bank, National Association, the master servicer
in this transaction, and Bank of America, N.A.

BSCMI'S UNDERWRITING STANDARDS

      General. All of the BSCMI mortgage loans were originated by BSCMI or an
affiliate of BSCMI, in each case, generally in accordance with the underwriting
criteria summarized below. Each lending situation is unique, however, and the
facts and circumstance surrounding the mortgage loan, such as the quality,
tenancy and location of the real estate collateral, the sponsorship of the
borrower, will impact the extent to which the general criteria are applied to a
specific mortgage loan. The underwriting criteria are general, and there is no
assurance that every mortgage loan will comply in all respects with the
criteria.

      Mortgage Loan Analysis. The BSCMI credit underwriting team for each
mortgage loan is comprised of real estate professionals from BSCMI. The
underwriting team for each mortgage loan is required to conduct an extensive
review of the related mortgaged property, including an analysis of the
appraisal, engineering report, environmental report, historical property
operating statements, rent rolls, current and historical real estate taxes, and
a review of tenant leases. The credit and background of the borrower and certain
key principals of the borrower are examined prior to approval of the mortgage
loan. This analysis includes a review of historical financial statements (which
are generally unaudited), historical income tax returns of the borrower and its
principals, third-party credit reports, judgment, lien, bankruptcy and pending
litigation searches. Borrowers generally are required to be special purpose
entities. The credit of key tenants is also examined as part of the underwriting
process. A member of the BSCMI underwriting team visits and inspects each
property to confirm occupancy rates and to analyze the property's market and
utility within the market.


                                       31



      Loan Approval. Prior to commitment, all mortgage loans must be approved by
a loan committee comprised of senior real estate professionals from BSCMI and
its affiliates. The loan committee may either approve a mortgage loan as
recommended, request additional due diligence, modify the terms, or reject a
mortgage loan.

      Debt Service Coverage Ratio and LTV Ratio. BSCMI's underwriting criteria
generally require the following minimum debt service coverage ratios and maximum
loan to value ratios for each indicated property type:

          PROPERTY TYPE                DSCR GUIDELINE   LTV RATIO GUIDELINE
  ------------------------------       --------------   -------------------
  Multifamily                               1.20x               80%
  Office                                    1.25x               75%
  Anchored Retail                           1.20x               80%
  Unanchored Retail                         1.30x               75%
  Self-storage                              1.30x               75%
  Hotel                                     1.40x               70%
  Industrial                                1.25x               70%
  Manufactured Housing Community            1.25x               75%

      Debt service coverage ratios are calculated based on anticipated
Underwritten Net Cash Flow at the time of origination. Therefore, the debt
service coverage ratio for each mortgage loan as reported elsewhere in this
prospectus supplement may differ from the amount determined at the time of
origination.

      Escrow Requirements. BSCMI generally requires a borrower to fund various
escrows for taxes and insurance, replacement reserves and capital expenses.
Generally, the required escrows for mortgage loans originated by BSCMI are as
follows:

      Taxes and Insurance - Typically, a pro rated initial deposit and monthly
deposits equal to 1/12 of the annual property taxes (based on the most recent
property assessment and the current millage rate) and annual property insurance
premium.

  REPLACEMENT RESERVES - MONTHLY DEPOSITS GENERALLY BASED ON THE GREATER OF THE
     AMOUNT RECOMMENDED PURSUANT TO A BUILDING CONDITION REPORT PREPARED FOR
                     BSCMI OR THE FOLLOWING MINIMUM AMOUNTS:

                PROPERTY TYPE                   DSCR GUIDELINE
---------------------------------------------   ------------------------------
Multifamily                                     $250 per unit
Office                                          $0.20 per square foot
Retail                                          $0.15 per square foot
Self-storage                                    $0.15 per square foot
Hotel                                           5% of gross revenue
Industrial                                      $0.10 - $0.15 per square foot
Manufactured Housing Community                  $50 per pad

      Deferred Maintenance/Environmental Remediation - An initial deposit, upon
funding of the mortgage loan, in an amount generally equal to 125% of the
estimated costs of the recommended substantial repairs or replacements pursuant
to the building condition report completed by a licensed engineer and the
estimated costs of environmental remediation expenses as recommended by an
independent environmental assessment.


                                       32



      Re-tenanting - In some cases major leases expire within the mortgage loan
term. To mitigate this risk, special reserves may be funded either at closing
and/or during the mortgage loan term to cover certain anticipated leasing
commissions or tenant improvement costs which may be associated with re-leasing
the space occupied by these tenants.

                                 USE OF PROCEEDS

      The net proceeds to be received from the sale of the certificates of any
series will be applied by us to the purchase of trust assets or will be used by
us for general corporate purposes. We expect to sell the certificates from time
to time, but the timing and amount of offerings of certificates will depend on a
number of factors, including the volume of mortgage assets acquired by us,
prevailing interest rates, availability of funds and general market conditions.

                         DESCRIPTION OF THE CERTIFICATES

GENERAL

      Each series of certificates will represent the entire beneficial ownership
interest in the trust fund created pursuant to the related pooling and servicing
agreement. As described in the related prospectus supplement, the certificates
of each series, including the offered certificates of any series, may consist of
one or more classes of certificates that, among other things:

      o     provide for the accrual of interest thereon at a fixed, variable or
            adjustable rate;

      o     are senior or subordinate to one or more other classes of
            certificates in entitlement to distributions on the certificates;

      o     are stripped principal certificates;

      o     are stripped interest certificates;

      o     provide for distributions of interest or principal that commence
            only after the occurrence of some events, such as the retirement of
            one or more other classes of certificates of the series;

      o     provide for distributions of principal to be made, from time to time
            or for designated periods, at a rate that is faster--and, in some
            cases, substantially faster--or slower--and, in some cases,
            substantially slower--than the rate at which payments or other
            collections of principal are received on the mortgage assets in the
            related trust fund;

      o     provide for distributions of principal to be made, subject to
            available funds, based on a specified principal payment schedule or
            other methodology; or

      o     provide for distributions based on collections on the mortgage
            assets in the related trust fund attributable to prepayment premiums
            and equity participations.

      Each class of offered certificates of a series will be issued in minimum
denominations corresponding to the principal balances or, in case of some
classes of stripped interest certificates or residual certificates, notional
amounts or percentage interests, specified in the related prospectus supplement.
As provided in the related prospectus supplement, one or more classes of offered
certificates of any series may be issued in fully registered, definitive form or
may be offered in book-entry format through the facilities of DTC. The offered
certificates of each series, if issued as definitive certificates, may be
transferred or exchanged, subject to any restrictions on transfer described in
the related prospectus supplement, at the location specified in the related
prospectus supplement, without the payment of any service charges, other than
any tax or other governmental charge payable in connection with the transfer.
Interests in a class of book-entry certificates will be transferred on the
book-entry records of DTC and its participating organizations.


                                       33



DISTRIBUTIONS

      Distributions on the certificates of each series will be made by or on
behalf of the related trustee or servicer on each distribution date as specified
in the related prospectus supplement from the Available Distribution Amount for
the series and the distribution date. The particular components of the Available
Distribution Amount for any series on each distribution date will be more
specifically described in the related prospectus supplement.

      Except as otherwise specified in the related prospectus supplement,
distributions on the certificates of each series, other than the final
distribution in retirement of any certificate, will be made to the persons in
whose names the certificates are registered at the close of business on the last
business day of the month preceding the month in which the applicable
distribution date occurs. The amount of each distribution will be determined as
of the close of business on the date specified in the related prospectus
supplement. All distributions with respect to each class of certificates on each
distribution date will be allocated pro rata among the outstanding certificates
in that class. Payments will be made either by wire transfer in immediately
available funds to the account of a certificateholder at a bank or other entity
having appropriate facilities therefor or by check mailed to the address of the
certificateholder as it appears in the certificate register. Payment will be
made by wire transfer if the certificateholder has provided the person required
to make payments with wiring instructions, which may be provided in the form of
a standing order applicable to all subsequent distributions, no later than the
date specified in the related prospectus supplement, and, if so provided in the
related prospectus supplement, the certificateholder holds certificates in the
requisite amount or denomination specified therein. If the certificateholder
does not provide any wiring instructions, payments will be made by check mailed
to the address of the certificateholder as it appears on the certificate
register. The final distribution in retirement of any class of certificates,
whether definitive certificates or book-entry certificates, will be made only
upon presentation and surrender of the certificates at the location specified in
the notice to certificateholders of the final distribution.

DISTRIBUTIONS OF INTEREST ON THE CERTIFICATES

      Each class of certificates of each series, other than some classes of
stripped principal certificates and some classes of residual certificates that
have no pass-through rate, may have a different pass-through rate, which in each
case may be fixed, variable or adjustable. The related prospectus supplement
will specify the pass-through rate or, in the case of a variable or adjustable
pass-through rate, the method for determining the pass-through rate, for each
class. Unless otherwise specified in the related prospectus supplement, interest
on the certificates of each series will be calculated on the basis of a 360-day
year consisting of twelve 30-day months.

      Distributions of interest in respect of any class of certificates, other
than some classes of accrual certificates, and other than any class of stripped
principal certificates or residual certificates that is not entitled to any
distributions of interest, will be made on each distribution date based on the
Accrued Certificate Interest for the class and the distribution date, subject to
the sufficiency of the portion of the Available Distribution Amount allocable to
that class on the distribution date. Prior to the time interest is distributable
on any class of accrual certificates, the amount of Accrued Certificate Interest
otherwise distributable on that class will be added to the certificate balance
of that class on each distribution date. Reference to a notional amount with
respect to a class of stripped interest certificates is solely for convenience
in making appropriate calculations and does not represent the right to receive
any distributions of principal. If so specified in the related prospectus
supplement, the amount of Accrued Certificate Interest that is otherwise
distributable on--or, in the case of accrual certificates, that may otherwise be
added to the certificate balance of those certificates--one or more classes of
the certificates of a series will be reduced to the extent that any prepayment
interest shortfalls, as described under "Yield and Maturity
Considerations--Shortfalls in Collections of Interest as a Result of Prepayments
of Mortgage Loans," exceed the amount of any sums--including, if and to the
extent specified in the related prospectus supplement, all or a portion of the
servicer's or special servicer's servicing compensation--that are applied to
offset the amount of the shortfalls. The particular manner in which shortfalls
will be allocated among some or all of the classes of certificates of that
series will be specified in the related prospectus supplement. The related
prospectus supplement will also describe the extent to which the amount of
Accrued Certificate Interest that is otherwise distributable on--or, in the case
of accrual certificates, that may otherwise be added to the certificate balance
of--a class of offered certificates may be reduced as a result of any other
contingencies, including delinquencies, losses and deferred interest on or in
respect of the mortgage assets in the related trust fund. Unless otherwise
provided in the related prospectus supplement, any reduction in the amount of
Accrued Certificate Interest otherwise distributable on a class of certificates
by reason of


                                       34



the allocation to the class of a portion of any deferred interest on or in
respect of the mortgage assets in the related trust fund will result in a
corresponding increase in the certificate balance of that class.

DISTRIBUTIONS OF PRINCIPAL ON THE CERTIFICATES

      Each class of certificates of each series, other than some classes of
stripped interest certificates and some classes of residual certificates, will
have a certificate balance which, at any time, will equal the then maximum
amount that the holders of certificates of the class will be entitled to receive
in respect of principal out of the future cash flow on the mortgage assets and
other assets included in the related trust fund. The outstanding certificate
balance of a class of certificates will be reduced by distributions of principal
made from time to time and, if so provided in the related prospectus supplement,
will be further reduced by any losses incurred in respect of the related
mortgage assets allocated to these certificates from time to time. In turn, the
outstanding certificate balance of a class of certificates may be increased as a
result of any deferred interest on or in respect of the related mortgage assets
being allocated to them from time to time, and will be increased, in the case of
a class of accrual certificates prior to the distribution date on which
distributions of interest thereon are required to commence, by the amount of any
Accrued Certificate Interest, reduced as described above. Unless otherwise
provided in the related prospectus supplement, the initial aggregate certificate
balance of all classes of a series of certificates will not be greater than the
aggregate outstanding principal balance of the related mortgage assets as of the
applicable cut-off date, after application of scheduled payments due on or
before the date, whether or not received. The initial certificate balance of
each class of a series of certificates will be specified in the related
prospectus supplement. As and to the extent described in the related prospectus
supplement, distributions of principal with respect to a series of certificates
will be made on each distribution date to the holders of the class or classes of
certificates of the series who are entitled to receive those distributions until
the certificate balances of the certificates have been reduced to zero.
Distributions of principal with respect to one or more classes of certificates
may be made at a rate that is faster, and, in some cases, substantially faster,
than the rate at which payments or other collections of principal are received
on the mortgage assets in the related trust fund. Distributions of principal
with respect to one or more classes of certificates may not commence until the
occurrence of one or more specified events, such as the retirement of one or
more other classes of certificates of the same series, or may be made at a rate
that is slower, and, in some cases, substantially slower, than the rate at which
payments or other collections of principal are received on the mortgage assets
in the related trust fund. Distributions of principal with respect to one or
more classes of certificates--each such class is known as a controlled
amortization class--may be made, subject to available funds, based on a
specified principal payment schedule. Distributions of principal with respect to
one or more classes of certificates--each such class is known as a companion
class--may be contingent on the specified principal payment schedule for a
controlled amortization class of the same series and the rate at which payments
and other collections of principal on the mortgage assets in the related trust
fund are received. Unless otherwise specified in the related prospectus
supplement, distributions of principal of any class of offered certificates will
be made on a pro rata basis among all of the certificates of that class.

DISTRIBUTIONS ON THE CERTIFICATES IN RESPECT OF PREPAYMENT PREMIUMS OR IN
RESPECT OF EQUITY PARTICIPATIONS

      If so provided in the related prospectus supplement, prepayment premiums
or payments in respect of equity participations received on or in connection
with the mortgage assets in any trust fund will be distributed on each
distribution date to the holders of the class of certificates of the related
series who are entitled in accordance with the provisions described in the
prospectus supplement.

ALLOCATION OF LOSSES AND SHORTFALLS

      The amount of any losses or shortfalls in collections on the mortgage
assets in any trust fund, to the extent not covered or offset by draws on any
reserve fund or under any instrument of credit support, will be allocated among
the respective classes of certificates of the related series in the priority and
manner, and subject to the limitations, specified in the related prospectus
supplement. As described in the related prospectus supplement, allocations of
losses or shortfalls may be effected by a reduction in the entitlements to
interest and/or certificate balances of one or more classes of certificates, or
by establishing a priority of payments among classes of certificates.


                                       35



ADVANCES IN RESPECT OF DELINQUENCIES

      If and to the extent provided in the related prospectus supplement, if a
trust fund includes mortgage loans, the servicer, a special servicer, the
trustee, any provider of credit support and/or any other specified person may be
obligated to advance, or have the option of advancing, on or before each
distribution date, the amount may be advanced from its or their own funds or
from excess funds held in the related certificate account that are not part of
the Available Distribution Amount for the related series of certificates for the
distribution date.

      Advances are intended to maintain a regular flow of scheduled interest and
principal payments to holders of the class or classes of certificates who are
entitled, rather than to guarantee or insure against losses. Accordingly, all
advances made out of a specific entity's own funds will be reimbursable out of
related recoveries on the mortgage loans, including amounts received under any
instrument of credit support, respecting which the advances were made--as to any
mortgage loan, more commonly known as related proceeds. Advances may also be
reimbursed from other specific sources as may be identified in the related
prospectus supplement, including, in the case of a series that includes one or
more classes of subordinate certificates, collections on other mortgage loans in
the related trust fund that would otherwise be distributable to the holders of
one or more classes of those subordinate certificates. No advance will be
required to be made by the servicer, a special servicer or the trustee if, in
the good faith judgment of the servicer, a special servicer or the trustee, as
the case may be, the advance would not be recoverable from related proceeds or
another specifically identified source--any such advance is known as a
nonrecoverable advance. If an advance was previously made by the servicer, a
special servicer or the trustee, a nonrecoverable advance will be reimbursable
from any amounts in the related certificate account prior to any distributions
being made to the related series of certificateholders.

      If advances have been made by the servicer, special servicer, trustee or
other entity from excess funds in a certificate account, the servicer, special
servicer, trustee or other entity, as the case may be, will be required to
replace the funds in the certificate account on any future distribution date to
the extent that funds in the certificate account on the distribution date are
less than payments required to be made to the related series of
certificateholders on that date. If so specified in the related prospectus
supplement, the obligation of the servicer, special servicer, trustee or other
entity to make advances may be secured by a cash advance reserve fund or a
surety bond. If applicable, information regarding the characteristics of, and
the identity of any obligor on, any related surety bond, will be set forth in
the related prospectus supplement.

      If and to the extent so provided in the related prospectus supplement, any
entity making advances will be entitled to receive interest on the advances made
by that entity. Interest will be payable for the period that the advances are
outstanding at the rate specified in the related prospectus supplement, and the
entity making advances will be entitled to payment of interest periodically from
general collections on the mortgage loans in the related trust fund prior to any
payment to the related series of certificateholders or as otherwise provided in
the related pooling and servicing agreement and prospectus supplement.

      The prospectus supplement for any series of certificates evidencing an
interest in a trust fund that includes MBS will describe any comparable
advancing obligation of a party to the related pooling and servicing agreement
or of a party to the related MBS agreement.

REPORTS TO CERTIFICATEHOLDERS

      On each distribution date, together with the distribution to the holders
of each class of the offered certificates of a series, the servicer, the
trustee, or such other party as may be specified in the related prospectus
supplement, will forward or make available to each holder a distribution date
statement that will set forth the items set forth in the related prospectus
supplement, which could include, among other things, in each case to the extent
applicable:

      1.    the amount of distribution to holders of the class of offered
certificates that was applied to reduce the certificate balance of those
certificates;

      2.    the amount of distribution to holders of the class of offered
certificates that is allocable to Accrued Certificate Interest;


                                       36



      3.    the amount, if any, of distribution to holders of that class of
offered certificates that is allocable to both prepayment premiums and payments
on account of equity participations;

      4.    the amount, if any, by which the distribution is less than the
amounts to which holders of a class of offered certificates are entitled;

      5.    if the related trust fund includes mortgage loans, the aggregate
amount of advances included in the distribution;

      6.    if the related trust fund includes mortgage loans, the amount of
servicing compensation received by the related servicer, and, if payable
directly out of the related trust fund, by any special servicer and any
sub-servicer, and other customary information as the reporting party deems
necessary or desirable, or that a certificateholder reasonably requests, to
enable certificateholders to prepare their tax returns;

      7.    information regarding the aggregate principal balance of the related
mortgage assets on or about the distribution date;

      8.    if the related trust fund includes mortgage loans, information
regarding the number and aggregate principal balance of those mortgage loans
that are delinquent in varying degrees, including specific identification of
mortgage loans that are more than 60 days delinquent or in foreclosure;

      9.    if the related trust fund includes mortgage loans, information
regarding the aggregate amount of losses incurred and principal prepayments made
with respect to those mortgage loans during the related period. The related
period is generally equal in length to the time period between distribution
dates, during which prepayments and other unscheduled collections on the
mortgage loans in the related trust fund must be received in order to be
distributed on a particular distribution date;

      10.   the certificate balance or notional amount, as the case may be, of
each class of certificates, including any class of certificates not offered
hereby, at the close of business on a distribution date, separately identifying
any reduction in the certificate balance or notional amount due to the
allocation of any losses in respect of the related mortgage assets, any increase
in the certificate balance or notional amount due to the allocation of any
negative amortization in respect of the related mortgage assets and any increase
in the certificate balance of a class of accrual certificates, if any, in the
event that Accrued Certificate Interest has been added to the balance;

      11.   if a class of offered certificates has a variable pass-through rate
or an adjustable pass-through rate, the applicable pass-through rate for the
distribution date and, if determinable, for the next succeeding distribution
date;

      12.   the amount deposited in or withdrawn from any reserve fund on the
distribution date, and the amount remaining on deposit in the reserve fund as of
the close of business on the distribution date;

      13.   if the related trust fund includes one or more instruments of credit
support, such as a letter of credit, an insurance policy and/or a surety bond,
the amount of coverage under each instrument as of the close of business on the
distribution date; and

      14.   to the extent not otherwise reflected through the information
furnished pursuant to subclauses 10 and 13 above, the amount of credit support
being afforded by any classes of subordinate certificates.

      In the case of information furnished pursuant to subclauses 1-3 above, the
amounts will be expressed as a dollar amount per minimum denomination of the
relevant class of offered certificates or per a specified portion of the minimum
denomination. The prospectus supplement for each series of certificates may
describe additional information to be included in reports to the holders of the
offered certificates of a series.

      Within a reasonable period of time after the end of each calendar year,
the servicer or trustee for a series of certificates, as the case may be, will
be required to furnish or make available to you at any time during the calendar
year you were a holder of an offered certificate of a series a statement
containing the information set forth in subclauses 1-3 above. The information
will be aggregated for that calendar year or the applicable portion of that
calendar year during which the person was a certificateholder. The obligation to
furnish information to a


                                       37



certificateholder will be deemed to have been satisfied to the extent that
substantially comparable information is provided pursuant to any requirements of
the Internal Revenue Code as are from time to time in force.

      For other information regarding information provided to a
certificateholder, you should review the section in the prospectus titled
"Description of the Certificates--Book-Entry Registration and Definitive
Certificates."

      If the trust fund for a series of certificates includes MBS, the ability
of the related servicer, the trustee or such other party as may be specified in
the applicable prospectus supplement, as the case may be, to include in any
distribution date statement information regarding the mortgage loans underlying
the MBS will depend on the reports received with respect to the MBS. In those
cases, the related prospectus supplement will describe the loan-specific
information to be included in the distribution date Statements that will be
forwarded or made available to the holders of the offered certificates of that
series in connection with distributions made to them.

VOTING RIGHTS

      The voting rights evidenced by each series of certificates will be
allocated among the respective classes of that series in the manner described in
the related prospectus supplement.

      You will generally not have a right to vote, except with respect to
required consents to some amendments to the related pooling and servicing
agreement and as otherwise specified in the related prospectus supplement. For
additional information, you should review the section in this prospectus titled
"Description of the Pooling and Servicing Agreements--Amendment." The holders of
specified amounts of certificates of a particular series will have the right to
act as a group to remove the related trustee and also upon the occurrence of
some events which if continuing would constitute an event of default on the part
of the related servicer. For further information, you should also review the
section in this prospectus titled "Description of the Pooling and Servicing
Agreements--Events of Default," "--Rights upon Event of Default" and
"--Resignation and Removal of the Trustee."

TERMINATION

      The obligations created by the pooling and servicing agreement for each
series of certificates will terminate following:

      o     the final payment or other liquidation of the last mortgage asset or
            the disposition of all property acquired upon foreclosure of any
            mortgage loan; and

      o     the payment to the certificateholders of that series of all amounts
            required to be paid to them pursuant to that pooling and servicing
            agreement.

      Written notice of termination of a pooling and servicing agreement will be
given to each certificateholder of the related series, and the final
distribution will be made only upon presentation and surrender of the
certificates of that series at the location to be specified in the notice of
termination.

      If so specified in the related prospectus supplement, a series of
certificates may be subject to optional early termination through the repurchase
of the mortgage assets in the related trust fund under the circumstances and in
the manner set forth in that prospectus supplement. If so provided in the
related prospectus supplement, upon the reduction of the certificate balance of
a specified class or classes of certificates by a specified percentage or
amount, a party designated in that prospectus supplement may be authorized or
required to solicit bids for the purchase of all the mortgage assets of the
related trust fund, or of a sufficient portion of the mortgage assets to retire
the related class or classes.

BOOK-ENTRY REGISTRATION AND DEFINITIVE CERTIFICATES

      If so provided in the prospectus supplement for a series of certificates,
one or more classes of the offered certificates of that series will be offered
in book-entry format through the facilities of DTC, and each class will be
represented by one or more global certificates registered in the name of DTC or
its nominee.


                                       38



      DTC is a limited-purpose trust company organized under the New York
Banking Law, a "banking corporation" within the meaning of the New York Banking
Law, a member of the Federal Reserve System, a "clearing corporation" within the
meaning of the New York Uniform Commercial Internal Revenue Code, and a
"clearing agency" registered pursuant to the provisions of Section 17A of the
Exchange Act. DTC was created to hold securities for its participating
organizations and facilitate the clearance and settlement of securities
transactions between participants through electronic computerized book-entry
changes in their accounts, thereby eliminating the need for physical movement of
securities certificates. Direct participants, which maintain accounts with DTC,
include securities brokers and dealers, banks, trust companies and clearing
corporations and may include some other organizations. DTC is owned by a number
of its direct participants and by the New York Stock Exchange, Inc., the
American Stock Exchange, Inc. and the National Association of Securities
Dealers, Inc. Access to DTC system also is available to others such as banks,
brokers, dealers and trust companies that clear through or maintain a custodial
relationship with a direct participant, either directly or indirectly. The rules
applicable to DTC and its participants are on file with SEC.

      Purchases of book-entry certificates under DTC system must be made by or
through direct participants, which will receive a credit for the book-entry
certificates on DTC's records. Your ownership interest of a book-entry
certificate is in turn to be recorded on the direct and indirect participants'
records. You will not receive written confirmation from DTC of your purchases,
but you are expected to receive written confirmations providing details of the
transactions, as well as periodic statements of their holdings, from the direct
or indirect participant through which you into the transaction. Transfers of
ownership interest in the book-entry certificates are to be accomplished by
entries made on the books of participants acting on your behalf. Certificate
owners will not receive certificates representing their ownership interests in
the book-entry certificates, except in the event that use of the book-entry
system for the book-entry certificates of any series is discontinued as
described below.

      To facilitate subsequent transfer, all offered certificates deposited by
participants with DTC are registered in the name of DTC's partnership nominee,
Cede & Co. The deposit of offered certificates with DTC and their registration
with Cede & Co. effect no change in beneficial ownership. DTC has no knowledge
of the actual certificate owners of the book-entry certificates; DTC's records
reflect only the identity of the direct participants to whose accounts the
certificates are credited, which may or may not be the certificate owners. The
participants will remain responsible for keeping account of their holdings on
behalf of their customers.

      Conveyance of notices and other communications by DTC to direct
participants, by direct participants to indirect participants, and by direct
participants and indirect participants to certificate owners will be governed by
arrangements among them, subject to any statutory or regulatory requirements as
may be in effect from time to time.

      Distributions on the book-entry certificates will be made to DTC. DTC's
practice is to credit direct participants' accounts on the related distribution
date in accordance with their respective holdings shown on DTC's records unless
DTC has reason to believe that it will not receive payment on that date.
Disbursement of the distributions by participants to you will be governed by
standing instructions and customary practices, as is the case with securities
held for the accounts of customers in bearer form or registered in street name,
and will be the responsibility of each participant--and not of DTC, us as the
depositor, any trustee or servicer--subject to any statutory or regulatory
requirements as may be in effect from time to time. Under a book-entry system,
you may receive payments after the related distribution date.

      Unless otherwise provided in the related prospectus supplement, the only
certificateholder, as the term is used in the related pooling and servicing
agreement, will be the nominee of DTC, and you will not be recognized as
certificateholders under the pooling and servicing agreement. You will be
permitted to exercise your rights under the related pooling and servicing
agreement only indirectly through the participants who in turn will exercise
their rights through DTC. We will be informed that DTC will take action
permitted to be taken by a certificateholder under a pooling and servicing
agreement only at the direction of one or more participants to whose account
with DTC interests in the book-entry certificates are credited.

      Because DTC can act only on behalf of participants, who in turn act on
behalf of indirect participants and some of you, your ability to pledge your
interest in book-entry certificates to persons or entities that do not
participate in DTC system, or otherwise take actions in respect of its interest
in book-entry certificates, may be limited due to the lack of a physical
certificate evidencing the interest.


                                       39



      Unless otherwise specified in the related prospectus supplement,
certificates initially issued in book-entry form will be issued as definitive
certificates to you or your nominees, rather than to DTC or its nominee, only
if:

      o     we advise the trustee in writing that DTC is no longer willing or
            able to discharge properly its responsibilities as depository with
            respect to those certificates and we are unable to locate a
            qualified successor; or

      o     we, at our option, notify DTC of our intent to terminate the
            book-entry system through DTC with respect to those certificates
            and, upon receipt of notice of such intent from DTC, the
            participants holding beneficial interests in those certificates
            agree to initiate the termination.

      Upon the occurrence of either of the events described in the preceding
sentence, DTC will be required to notify all participants of the availability
through DTC of definitive certificates. Upon surrender by DTC of the certificate
or certificates representing a class of book-entry certificates, together with
instructions for registration, the trustee for the related series or other
designated party will be required to issue to the certificate owners identified
in our instructions the definitive certificates to which they are entitled, and
thereafter the holders of those definitive certificates will be recognized as
certificateholders under the related pooling and servicing agreement.

      If you hold your offered certificates in book-entry form through DTC, you
may obtain direct access to the monthly reports to certificateholders as if you
were a registered certificateholder, provided that you deliver a written
certification to the trustee or another party to the pooling and servicing
agreement for the related series in a prescribed form confirming your beneficial
ownership in the offered certificates and you agree to keep the subject
information confidential. Otherwise, until definitive certificates are issued
with respect to your offered certificates, if ever, the information contained in
those monthly reports will be available to you only to the extent that it is
made available through DTC and the DTC participants or is available on the
internet website of the trustee or another party to the pooling and servicing
agreement. The parties to each pooling and servicing agreement are required to
recognize as certificateholders only those persons in whose names the
certificates of a series are registered on the books and records of the trustee
or another certificate registrar.

               DESCRIPTION OF THE POOLING AND SERVICING AGREEMENTS

GENERAL

      The certificates of each series will be issued pursuant to a pooling and
servicing agreement or other agreement specified in the related prospectus
supplement. In general, the parties to a pooling and servicing agreement will
include us, the trustee, the servicer and, in some cases, a special servicer
appointed as of the date of the pooling and servicing agreement. However, a
pooling and servicing agreement may include a mortgage asset seller as a party,
and a pooling and servicing agreement that relates to a trust fund that consists
solely of MBS may not include the servicer or other servicer as a party. All
parties to each pooling and servicing agreement under which certificates of a
series are issued will be identified in the related prospectus supplement. If so
specified in the related prospectus supplement, our affiliate, or the mortgage
asset seller or its affiliate, may perform the functions of servicer or special
servicer. Any party to a pooling and servicing agreement may own certificates
issued under that pooling and servicing agreement. However, except with respect
to required consents to some amendments to a pooling and servicing agreement,
certificates that are held by the servicer or a special servicer for the related
series will not be allocated voting rights.

      A form of a pooling and servicing agreement has been filed as an exhibit
to the registration statement of which this prospectus is a part. However, the
provisions of each pooling and servicing agreement will vary depending upon the
nature of the certificates to be issued thereunder and the nature of the related
trust fund. The following summaries describe some provisions that may appear in
a pooling and servicing agreement under which certificates that evidence
interests in mortgage loans will be issued. The prospectus supplement for a
series of certificates will describe any provision of the related pooling and
servicing agreement that materially differs from the description contained in
this prospectus. If the related trust fund includes MBS, it will summarize all
of the material provisions of the related pooling and servicing agreement. The
summaries in this prospectus do not purport to be complete and are subject to,
and are qualified in their entirety by reference to the description of the
provisions in the related prospectus supplement. As used in this prospectus with
respect to any series, the term certificate refers to all of the


                                       40



certificates of that series, whether or not offered hereby and by the related
prospectus supplement, unless the context otherwise requires. We will provide a
copy of the pooling and servicing agreement, without exhibits, that relates to
any series of certificates without charge upon written request of a holder of a
certificate of that series addressed to Bear Stearns Commercial Mortgage
Securities Inc., 383 Madison Avenue, New York, New York 10179, Attention: J.
Christopher Hoeffel.

ASSIGNMENT OF MORTGAGE LOANS; REPURCHASES

      At the time of issuance of any series of certificates, we will assign, or
cause to be assigned, to the designated trustee the mortgage loans to be
included in the related trust fund. Unless otherwise specified in the related
prospectus supplement, we will assign, or cause to be assigned, all principal
and interest to be received on or with respect to those mortgage loans after the
cut-off date, other than principal and interest due on or before the cut-off
date. The trustee will, concurrently with the assignment, deliver the
certificates to or at our direction in exchange for the mortgage loans and the
other assets to be included in the trust fund for the series. Each mortgage loan
will be identified in a schedule appearing as an exhibit to the related pooling
and servicing agreement. The schedule generally will include detailed
information that pertains to each mortgage loan included in the related trust
fund. The information will typically include the address of the related
mortgaged property and type of the property; the mortgage rate and, if
applicable, the applicable index, gross margin, adjustment date and any rate cap
information; the original and remaining term to maturity; the original
amortization term; and the original and outstanding principal balance.

      We will deliver, or cause to be delivered, to the related trustee, or to a
custodian appointed by the trustee, some loan documents with respect to each
mortgage loan to be included in a trust fund. Unless otherwise specified in the
related prospectus supplement, the loan documents will include the following:

      o     the original mortgage note endorsed, without recourse, to the order
            of the trustee or a copy of that note together with a lost note
            affidavit and indemnity;

      o     the original or a copy of the mortgage instrument together with
            originals or copies of any intervening assignments of that document,
            in each case, unless the particular document has not been returned
            from the applicable recording office (subject to certification and
            certain timing requirements), with evidence of recording on the
            document;

      o     the original or a copy of any separate assignment of leases and
            rents, together with originals or copies of any intervening
            assignments of that document, in each case, unless the particular
            document has not been returned from the applicable recording office
            (subject to certification and certain timing requirements), with
            evidence of recording on the document;

      o     an executed assignment of the related mortgage instrument in favor
            of the trustee, in recordable form except for missing recording
            information relating to that mortgage instrument;

      o     an executed assignment of any separate related assignment of leases
            and rents in favor of the trustee, in recordable form except for
            missing recording information relating to that assignment of leases
            and rents;

      o     original or copies of all written assumption, modification and
            substitution agreements, if any, in those instances where the terms
            or provisions of the mortgage instrument or promissory note have
            been materially modified or the mortgage loan has been assumed;

      o     an original or copy of the lender's title insurance policy or, if a
            title insurance policy has not been issued (subject to certain
            timing requirements), a written commitment "marked up" at the
            closing of the mortgage loan, interim binder or the pro forma title
            insurance policy evidencing a binding commitment to issue a policy;
            and

      o     in those cases where applicable, the original or a copy of the
            related ground lease.


                                       41



      Unless otherwise provided in the prospectus supplement for a series of
certificates, the related pooling and servicing agreement will require that we
or another party to the pooling and servicing agreement promptly cause each
assignment of mortgage to be recorded in the appropriate public office for real
property records.

      The trustee, or a custodian appointed by the trustee, for a series of
certificates will be required to review the mortgage loan documents delivered to
it within a specified period of days after receipt. The trustee, or the
custodian, will hold the mortgage loan documents in trust for the benefit of the
certificateholders of that series. Unless otherwise specified in the related
prospectus supplement, if any document is found to be missing or defective, and
that omission or defect, as the case may be, materially and adversely affects
the interests of the certificateholders of the related series, the trustee, or
custodian, will be required to notify the servicer and us, and one of us will be
required to notify the relevant mortgage asset seller. In that case, and if the
mortgage asset seller cannot deliver the document or cure the defect within a
specified number of days after receipt of notice, then, except as otherwise
specified below or in the related prospectus supplement, the mortgage asset
seller will be obligated to repurchase the related mortgage loan from the
trustee at a price that will be specified in the related prospectus supplement.
If so provided in the prospectus supplement for a series of certificates, a
mortgage asset seller, in lieu of repurchasing a mortgage loan as to which there
is missing or defective loan documentation, will have the option, exercisable
upon the occurrence of conditions, and/or within a specified period, specified
in the pooling and servicing agreement, after initial issuance of the series of
certificates, to replace that mortgage loan with one or more other mortgage
loans, in accordance with standards that will be described in the prospectus
supplement. Unless otherwise specified in the related prospectus supplement,
this repurchase or substitution obligation will constitute the sole remedy to
holders of the certificates of any series or to the related trustee on their
behalf for missing or defective loan documentation. Neither we nor, unless it is
the mortgage asset seller, the servicer will be obligated to purchase or replace
a mortgage loan if a mortgage asset seller defaults on its obligation to do so.
Notwithstanding the foregoing, if a document has not been delivered to the
related trustee, or to a custodian appointed by the trustee, because that
document has been submitted for recording, and neither that document nor a
certified copy, in either case with evidence of recording, can be obtained
because of delays on the part of the applicable recording office, then, unless
otherwise specified in the related prospectus supplement, the mortgage asset
seller will not be required to repurchase or replace the affected mortgage loan
on the basis of that missing document so long as it continues in good faith to
attempt to obtain that document or a certified copy of that document.

REPRESENTATIONS AND WARRANTIES; REPURCHASES

      Unless otherwise provided in the prospectus supplement for a series of
certificates, we will, with respect to each mortgage loan in the related trust
fund, make or assign, or cause to be made or assigned, some representations and
warranties covering, by way of example:

      o     the accuracy of the information set forth for the mortgage loan on
            the schedule of mortgage loans appearing as an exhibit to the
            related pooling and servicing agreement;

      o     the enforceability of the related mortgage note and mortgage and the
            existence of title insurance insuring the lien priority of the
            related mortgage;

      o     the warranting party's title to the mortgage loan and the authority
            of the warranting party to sell the mortgage loan; and

      o     the payment status of the mortgage loan.

      It is expected that in most cases the warranting party will be the
mortgage asset seller. However, the warranting party may also be an affiliate of
the mortgage asset seller, the servicer, a special servicer or another person
acceptable to us, or us or our affiliate. The warranting party, if other than
the mortgage asset seller, will be identified in the related prospectus
supplement.

      Unless otherwise provided in the related prospectus supplement, each
pooling and servicing agreement will provide that the servicer and/or trustee
will be required to notify promptly any warranting party of any breach of any
representation or warranty made by it in respect of a mortgage loan that
materially and adversely affects your interests. If a warranting party cannot
cure the breach within a specified period following the date on which it was
notified of that breach, then, unless otherwise provided in the related
prospectus supplement, it will be obligated to


                                       42



repurchase the related mortgage loan from the trustee at a price that will be
specified in the related prospectus supplement. If so provided in the prospectus
supplement for a series of certificates, a warranting party, in lieu of
repurchasing a mortgage loan as to which a breach has occurred, will have the
option, exercisable upon some conditions and/or within a specified period after
initial issuance of a series of certificates, to replace the related mortgage
loan with one or more other mortgage loans. Unless otherwise specified in the
related prospectus supplement, this repurchase or substitution obligation will
constitute the sole remedy available to you or to the related trustee on your
behalf for a breach of representation and warranty by a warranting party.
Neither we nor the servicer, in either case unless we or the servicer is the
warranting party, will be obligated to purchase or replace a mortgage loan if a
warranting party defaults on its obligation to do so.

      In some cases, representations and warranties will have been made in
respect of a mortgage loan as of a date prior to the date upon which the related
series of certificates is issued. Consequently, those representations and
warranties may not address events that may occur following the date as of which
they were made. However, we will not include any mortgage loan in the trust fund
for any series of certificates if anything has come to our attention that would
cause it to believe that the representations and warranties made in respect of a
mortgage loan will not be accurate in all material respects as of the date of
issuance. The date as of which the representations and warranties regarding the
mortgage loans in any trust fund were made will be specified in the related
prospectus supplement.

COLLECTION AND OTHER SERVICING PROCEDURES

      The servicer for any trust fund, directly or through sub-servicers, will
be required to make reasonable efforts to collect all scheduled payments under
the mortgage loans in a trust fund. The servicer will be required to follow
collection procedures as it would follow with respect to mortgage loans that are
comparable to the mortgage loans in the trust fund and held for its own account,
provided the procedures are consistent with:

      o     the terms of the related pooling and servicing agreement and any
            related instrument of credit support included in the trust fund;

      o     applicable law; and

      o     the servicing standard specified in the related pooling and
            servicing agreement and prospectus supplement.

      The servicer for any trust fund, directly or through sub-servicers, will
also be required to perform as to the mortgage loans in the trust fund various
other customary functions of a servicer of comparable loans. These obligations
include the following:

      o     maintaining escrow or impound accounts, if required under the
            related pooling and servicing agreement, for payment of taxes,
            insurance premiums, ground rents and similar items, or otherwise
            monitoring the timely payment of those items;

      o     attempting to collect delinquent payments; supervising foreclosures;
            negotiating modifications; conducting property inspections on a
            periodic or other basis;

      o     managing, or overseeing the management of, mortgaged properties
            acquired on behalf of the trust fund through foreclosure,
            deed-in-lieu of foreclosure or otherwise, each of which is called an
            REO property; and

      o     maintaining servicing records relating to the mortgage loans.

Unless otherwise specified in the related prospectus supplement, the servicer
will be responsible for filing and settling claims in respect of particular
mortgage loans under any applicable instrument of credit support.

      For additional information regarding credit support, you should review the
section in this prospectus titled "Description of Credit Support."


                                       43



SUB-SERVICERS

      The servicer may delegate its servicing obligations in respect of the
mortgage loans serviced thereby to one or more third-party servicers. However,
unless otherwise specified in the related prospectus supplement, the servicer
will remain obligated under the related pooling and servicing agreement. A
sub-servicer for any series of certificates may be our affiliate or an affiliate
of the servicer. Unless otherwise provided in the related prospectus supplement,
each sub-servicing agreement between the servicer and a sub-servicer will
provide that, if for any reason the servicer is no longer acting in that
capacity, the trustee or any successor servicer may assume the servicer's rights
and obligations under the sub-servicing agreement. The servicer will be required
to monitor the performance of sub-servicers retained by it and will have the
right to remove a sub-servicer retained by it at any time it considers the
removal of the sub-servicer to be in your best interest.

      Unless otherwise provided in the related prospectus supplement, the
servicer will be solely liable for all fees owed by it to any sub-servicer,
irrespective of whether the servicer's compensation pursuant to the related
pooling and servicing agreement is sufficient to pay the sub-servicer's fees.
Each sub-servicer will be reimbursed by the servicer that retained it for some
expenditures which it makes, generally to the same extent the servicer would be
reimbursed under a pooling and servicing agreement.

      For additional information regarding payment of fees and expenses to a
sub-servicer, you should review the sections in this prospectus titled
"--Certificate Account" and "--Servicing Compensation and Payment of Expenses."

SPECIAL SERVICERS

      To the extent so specified in the related prospectus supplement, one or
more special servicers may be a party to the related pooling and servicing
agreement or may be appointed by the servicer or another specified party. A
special servicer for any series of certificates may be our affiliate or an
affiliate of the servicer. A special servicer may be entitled to any of the
rights, and subject to any of the obligations, described in this prospectus in
respect of the servicer including the ability to appoint sub-servicers to the
extent specified in the related prospectus supplement. The related prospectus
supplement will describe the rights, obligations and compensation of any special
servicer for a particular series of certificates. The servicer will be liable
for the performance of a special servicer only if, and to the extent, set forth
in the related prospectus supplement.

CERTIFICATE ACCOUNT

      General. The servicer, the trustee and/or a special servicer will, as to
each trust fund that includes mortgage loans, establish and maintain or cause to
be established and maintained one or more separate accounts for the collection
of payments on or in respect of the mortgage loans. Those certificate accounts
will be established so as to comply with the standards of each rating agency
that has rated any one or more classes of certificates of the related series. A
certificate account may be maintained as an interest-bearing or a
non-interest-bearing account. The funds held in a certificate account may be
invested pending each succeeding distribution date in United States government
securities and other obligations that are acceptable to each rating agency that
has rated any one or more classes of certificates of the related series. Unless
otherwise provided in the related prospectus supplement, any interest or other
income earned on funds in a certificate account will be paid to the related
servicer, trustee or special servicer, if any, as additional compensation. A
certificate account may be maintained with the related servicer, special
servicer or mortgage asset seller or with a depository institution that is our
affiliate or an affiliate of any of the foregoing. Any entity that maintains a
certificate account must comply with applicable rating agency standards. If
permitted by the applicable rating agency or Agencies and so specified in the
related prospectus supplement, a certificate account may contain funds relating
to more than one series of mortgage pass-through certificates and may contain
other funds representing payments on mortgage loans owned by the related
servicer or special servicer, if any, or serviced by either on behalf of others.

      Deposits. Unless otherwise provided in the related pooling and servicing
agreement and described in the related prospectus supplement, the servicer,
trustee or special servicer will be required to deposit or cause to be deposited
in the certificate account for each trust fund that includes mortgage loans,
within a certain period following receipt, in the case of collections on or in
respect of the mortgage loans, or otherwise as provided in the related pooling
and


                                       44



servicing agreement, the following payments and collections received or made by
the servicer, the trustee or any special servicer subsequent to the cut-off
date, other than payments due on or before the cut-off date:

      1.    all payments on account of principal, including principal
prepayments, on the mortgage loans;

      2.    all payments on account of interest on the mortgage loans, including
any default interest collected, in each case net of any portion retained by the
servicer or any special servicer as its servicing compensation or as
compensation to the trustee;

      3.    all proceeds received under any hazard, title or other insurance
policy that provides coverage with respect to a mortgaged property or the
related mortgage loan or in connection with the full or partial condemnation of
a mortgaged property, other than proceeds applied to the restoration of the
property or released to the related borrower in accordance with the customary
servicing practices of the servicer, or, if applicable, a special servicer,
and/or the terms and conditions of the related Mortgage (collectively, insurance
and condemnation proceeds) and all other amounts received and retained in
connection with the liquidation of defaulted mortgage loans or property acquired
with respect to the liquidation, by foreclosure or otherwise (collectively,
liquidation proceeds) together with the net operating income, less reasonable
reserves for future expenses, derived from the operation of any mortgaged
properties acquired by the trust fund through foreclosure or otherwise;

      4.    any amounts paid under any instrument or drawn from any fund that
constitutes credit support for the related series of certificates as described
under "Description of Credit Support";

      5.    any advances made as described under "Description of the
Certificates--Advances in Respect of Delinquencies";

      6.    any amounts paid under any cash flow agreement, as described under
"Description of the Trust Funds--MBS--Cash Flow Agreements";

      7.    all proceeds of the purchase of any mortgage loan, or property
acquired with respect to the liquidation, by us, any mortgage asset seller or
any other specified person as described under "--Assignment of Mortgage Loans;
Repurchases" and "--Representations and Warranties; Repurchases", all proceeds
of the purchase of any defaulted mortgage loan as described under "--Realization
Upon Defaulted Mortgage Loans", and all proceeds of any Mortgage Asset purchased
as described under "Description of the Certificates--Termination" (all of the
foregoing, also liquidation proceeds);

      8.    any amounts paid by the servicer to cover prepayment interest
shortfalls arising out of the prepayment of mortgage loans as described under
"--Servicing Compensation and Payment of Expenses";

      9.    to the extent that any related item does not constitute additional
servicing compensation to the servicer or a special servicer, any payments on
account of modification or assumption fees, late payment charges, prepayment
premiums or equity participations with respect to the mortgage loans;

      10.   all payments required to be deposited in the certificate account
with respect to any deductible clause in any blanket insurance policy described
under "--Hazard Insurance Policies";

      11.   any amount required to be deposited by the servicer or the trustee
in connection with losses realized on investments for the benefit of the
servicer or the trustee, as the case may be, of funds held in the certificate
account; and

      12.   any other amounts required to be deposited in the certificate
account as provided in the related pooling and servicing agreement and described
in the related prospectus supplement.

      Withdrawals. Unless otherwise provided in the related pooling and
servicing agreement and described in the related prospectus supplement, the
servicer, trustee or special servicer may make withdrawals from the certificate
account for each trust fund that includes mortgage loans for any of the
following purposes:

      1.    to make distributions to you on each distribution date;


                                       45



      2.    to pay the servicer, the trustee or a special servicer any servicing
fees not previously retained thereby, the payment to be made out of payments on
the particular mortgage loans as to which the fees were earned;

      3.    to reimburse the servicer, a special servicer, the trustee or any
other specified person for any unreimbursed amounts advanced by it as described
under "Description of the Certificates--Advances in Respect of Delinquencies",
the reimbursement to be made out of amounts received that were identified and
applied by the servicer or a special servicer, as applicable, as late
collections of interest on and principal of the particular mortgage loans with
respect to which the advances were made or out of amounts drawn under any
instrument of credit support with respect to those mortgage loans;

      4.    to reimburse the servicer, the trustee or a special servicer for
unpaid servicing fees earned by it and unreimbursed servicing expenses incurred
by it with respect to mortgage loans in the trust fund and properties acquired
in respect thereof, the reimbursement to be made out of amounts that represent
liquidation proceeds and insurance and condemnation proceeds collected on the
particular mortgage loans and properties, and net income collected on the
particular properties, with respect to which their fees were earned or their
expenses were incurred or out of amounts drawn under any instrument of credit
support with respect to the mortgage loans and properties;

      5.    to reimburse the servicer, a special servicer, the trustee or other
specified person for any advances described in clause (3) above made by it
and/or any servicing expenses referred to in clause (4) above incurred by it
that, in the good faith judgment of the servicer, special servicer, trustee or
other specified person, as applicable, will not be recoverable from the amounts
described in clauses (3) and (4), respectively, the reimbursement to be made
from amounts collected on other mortgage loans in the same trust fund or, if and
to the extent so provided by the related pooling and servicing agreement and
described in the related prospectus supplement, only from that portion of
amounts collected on the other mortgage loans that is otherwise distributable on
one or more classes of subordinate certificates of the related series;

      6.    if and to the extent described in the related prospectus supplement,
to pay the servicer, a special servicer, the trustee or any other specified
person interest accrued on the advances described in clause (3) above made by it
and the servicing expenses described in clause (4) above incurred by it while
the advances remain outstanding and unreimbursed;

      7.    to pay for costs and expenses incurred by the trust fund for
environmental site assessments performed with respect to mortgaged properties
that constitute security for defaulted mortgage loans, and for any containment,
clean-up or remediation of hazardous wastes and materials present on the
mortgaged properties, as described under "--Realization Upon Defaulted Mortgage
Loans";

      8.    to reimburse the servicer, the special servicer, the depositor, or
any of their respective directors, officers, employees and agents, as the case
may be, for some expenses, costs and liabilities incurred thereby, as and to the
extent described under "--Some Matters Regarding the Servicer and the
Depositor";

      9.    if and to the extent described in the related prospectus supplement,
to pay the fees of trustee;

      10.   to reimburse the trustee or any of its directors, officers,
employees and agents, as the case may be, for some expenses, costs and
liabilities incurred thereby, as and to the extent described under "--Regarding
the Fees, Indemnities and Powers of the Trustee";

      11.   if and to the extent described in the related prospectus supplement,
to pay the fees of any provider of credit support;

      12.   if and to the extent described in the related prospectus supplement,
to reimburse prior draws on any instrument of credit support;

      13.   to pay the servicer, a special servicer or the trustee, as
appropriate, interest and investment income earned in respect of amounts held in
the certificate account as additional compensation;

      14.   to pay (generally from related income) for costs incurred in
connection with the operation, management and maintenance of any mortgaged
property acquired by the trust fund by foreclosure or otherwise;


                                       46



      15.   if one or more elections have been made to treat the trust fund or
its designated portions as a REMIC, to pay any federal, state or local taxes
imposed on the trust fund or its assets or transactions, as and to the extent
described under "Material Federal Income Tax Consequences--Federal Income Tax
Consequences for REMIC Certificates--Taxes That May Be Imposed on the REMIC
Pool";

      16.   to pay for the cost of an independent appraiser or other expert in
real estate matters retained to determine a fair sale price for a defaulted
mortgage loan or a property acquired with respect to a defaulted mortgage loan
in connection with the liquidation of the mortgage loan or property;

      17.   to pay for the cost of various opinions of counsel obtained pursuant
to the related pooling and servicing agreement for the benefit of
certificateholders;

      18.   to make any other withdrawals permitted by the related pooling and
servicing agreement and described in the related prospectus supplement; and

      19.   to clear and terminate the certificate account upon the termination
of the trust fund.

MODIFICATIONS, WAIVERS AND AMENDMENTS OF MORTGAGE LOANS

      The servicer may agree to modify, waive or amend any term of any mortgage
loan serviced by it in a manner consistent with the applicable servicing
standard set forth in the related pooling and servicing agreement. However,
unless otherwise set forth in the related prospectus supplement, the
modification, waiver or amendment will not do the following:

      o     affect the amount or timing of any scheduled payments of principal
            or interest on the mortgage loan;

      o     in the judgment of the servicer, materially impair the security for
            the mortgage loan or reduce the likelihood of timely payment of
            amounts due on that mortgage loan; and

      o     adversely affect the coverage under any applicable instrument of
            credit support.

      Unless otherwise provided in the related prospectus supplement, the
servicer also may agree to any other modification, waiver or amendment if, in
its judgment:

      o     a material default on the mortgage loan has occurred or a payment
            default is imminent;

      o     the modification, waiver or amendment is reasonably likely to
            produce a greater recovery with respect to the mortgage loan, taking
            into account the time value of money, than would liquidation; and

      o     the modification, waiver or amendment will not adversely affect the
            coverage under any applicable instrument of credit support.

REALIZATION UPON DEFAULTED MORTGAGE LOANS

      A borrower's failure to make required mortgage loan payments may mean that
operating income is insufficient to service the mortgage debt, or may reflect
the diversion of that income from the servicing of the mortgage debt. In
addition, a borrower that is unable to make mortgage loan payments may also be
unable to make timely payment of taxes and insurance premiums and to otherwise
maintain the related mortgaged property. In general, the special servicer for a
series of certificates will be required to monitor any mortgage loan in the
related trust fund that is in default, contact the borrower concerning the
default, evaluate whether the causes of the default can be corrected over a
reasonable period without significant impairment of the value of the related
mortgaged property, initiate corrective action in cooperation with the borrower
if cure is likely, inspect the related mortgaged property and take the other
actions as are consistent with the servicing standard set forth in the pooling
and servicing agreement. A significant period of time may elapse before the
special servicer is able to assess the success of any related corrective action
or the need for additional initiatives.


                                       47



      The time within which the special servicer can make the initial
determination of appropriate action, evaluate the success of corrective action,
develop additional initiatives, institute foreclosure proceedings and actually
foreclose, or accept a deed to a mortgaged property in lieu of foreclosure on
your behalf may vary considerably depending on the particular mortgage loan, the
mortgaged property, the borrower, the presence of an acceptable party to assume
the mortgage loan and the laws of the jurisdiction in which the mortgaged
property is located. If a borrower files a bankruptcy petition, the special
servicer may not be permitted to accelerate the maturity of the related mortgage
loan or to foreclose on the related mortgaged property for a considerable period
of time, and the mortgage loan may be restructured in the resulting bankruptcy
proceedings. For additional information regarding the restructuring of a
mortgage loan, you should review the Section in this prospectus titled "Legal
Aspects of Mortgage Loans".

      A pooling and servicing agreement may grant to the servicer, a special
servicer, a provider of credit support and/or the holder or holders of one or
more classes of the related series of certificates a right of first refusal to
purchase from the trust fund, at a predetermined purchase price any mortgage
loan as to which a specified number of scheduled payments are delinquent. If the
predetermined purchase price is insufficient to fully fund the entitlements of
certificateholders to principal and interest, it will be so specified in the
related prospectus supplement. In addition, unless otherwise specified in the
related prospectus supplement, the special servicer may offer to sell any
defaulted mortgage loan if and when the special servicer determines, consistent
with the applicable servicing standard, that such a sale would produce a greater
recovery, taking into account the time value of money, than would liquidation of
the related mortgaged property. Unless otherwise provided in the related
prospectus supplement, the related pooling and servicing agreement will require
that the special servicer accept the highest cash bid received from any person,
including itself, us or any affiliate of either of us or any certificateholder,
that constitutes a fair price for the defaulted mortgage loan. In the absence of
any bid determined in accordance with the related pooling and servicing
agreement to be fair, the special servicer will generally be required to proceed
against the related mortgaged property, subject to the discussion below.

      If a default on a mortgage loan has occurred or, in the special servicer's
judgment, a payment default is imminent, the special servicer, on behalf of the
trustee, may at any time do the following so long as it is consistent with the
servicing standard:

      o     institute foreclosure proceedings;

      o     exercise any power of sale contained in the related Mortgage;

      o     obtain a deed in lieu of foreclosure; or

      o     otherwise acquire title to the related mortgaged property.

      Unless otherwise specified in the related prospectus supplement, the
special servicer may not, however, acquire title to any mortgaged property, have
a receiver of rents appointed with respect to any mortgaged property or take any
other action with respect to any mortgaged property that would cause the
trustee, for the benefit of the related series of certificateholders, or any
other specified person to be considered to hold title to, to be a
mortgagee-in-possession of, or to be an owner or an operator of the mortgaged
property within the meaning of some federal environmental laws. The special
servicer may do so only if the special servicer has previously determined, based
on a report prepared by a person who regularly conducts environmental audits,
which report will be an expense of the trust fund, that:

      o     either the mortgaged property is in compliance with applicable
            environmental laws and regulations or, if not, that taking the
            actions as are necessary to bring the mortgaged property into
            compliance therewith is reasonably likely to produce a greater
            recovery, taking into account the time value of money, than not
            taking the actions; and

      o     there are no circumstances or conditions present at the mortgaged
            property that have resulted in any contamination for which
            investigation, testing, monitoring, containment, clean-up or
            remediation could be required under any applicable environmental
            laws and regulations or, if the circumstances or conditions are
            present for which any related action could be required, taking the
            actions with respect to the mortgaged property is reasonably likely
            to produce a greater recovery, taking into account the time value of
            money, than not taking the actions.


                                       48



      For additional information regarding environmental risks associated with
mortgage loans, you should review the section in this prospectus titled "Legal
Aspects of Mortgage Loans--Environmental Risks".

      Unless otherwise provided in the related prospectus supplement, if title
to any mortgaged property is acquired by a trust fund as to which one or more
REMIC elections have been made, the special servicer, on behalf of the trust
fund, will be required to sell the mortgaged property prior to the close of the
third calendar year following the year of acquisition, unless one of the
following events occurs:

      o     the Internal Revenue Service grants an extension of time to sell the
            property or

      o     the trustee receives an opinion of independent counsel to the effect
            that the holding of the property by the trust fund for longer than
            the period described above will not result in the imposition of a
            tax on the trust fund or cause the trust fund or any of its
            designated portions to fail to qualify as a REMIC under the Internal
            Revenue Code at any time that any certificate is outstanding.

      Subject to the foregoing, the special servicer will generally be required
to solicit bids for any mortgaged property so acquired in such a manner as will
be reasonably likely to realize a fair price for the property. The special
servicer will be required to assure that the mortgaged property is administered
so that it constitutes "foreclosure property" within the meaning of Section
860G(a)(8) of the Internal Revenue Code at all times. If the trust fund acquires
title to any mortgaged property, the special servicer, on behalf of the trust
fund, may be required to retain an independent contractor to manage and operate
that property. The retention of an independent contractor, however, will not
relieve the special servicer of its obligation to manage that mortgaged property
in a manner consistent with the servicing standard set forth in the related
pooling and servicing agreement.

      In general, the special servicer will be obligated to operate and manage
any mortgaged property acquired as REO property in a manner consistent with the
servicing standard. After the special servicer reviews the operation of that
property and consults with the trustee to determine the trustee's federal income
tax reporting position with respect to the income it is anticipated that the
trust fund would derive from that property, the special servicer could
determine, particularly in the case of REO properties that are operating
businesses, such as hotels, that it would not be consistent with the servicing
standard, to manage and operate such property in a manner that would avoid the
imposition of a tax on "net income from foreclosure property" within the meaning
of Section 857(b)(4)(B) of the Internal Revenue Code (an "REO Tax"). To the
extent that income the trust fund receives from an REO property is subject to an
REO Tax, such income would be subject to federal tax at the highest marginal
corporate tax rate, which is currently 35%. The determination as to whether
income from an REO property would be subject to an REO Tax will depend on the
specific facts and circumstances relating to the management and operation of
each REO property. Any REO Tax imposed on the trust fund's income from an REO
property would reduce the amount available for distribution to
certificateholders. Certificateholders are advised to consult their tax advisors
regarding the possible imposition of REO Taxes in connection with the operation
of commercial REO Properties by REMICs. For additional information you should
review the section in this prospectus titled "Material Federal Income Tax
Consequences."

      The limitations imposed by the related pooling and servicing agreement
and, if applicable, the REMIC provisions of the Internal Revenue Code on the
operations and ownership of any mortgaged property acquired on behalf of the
trust fund may result in the recovery of an amount less than the amount that
would otherwise be recovered. For additional information you should review the
section in this prospectus titled "Legal Aspects of Mortgage
Loans--Foreclosure."

      If recovery on a defaulted mortgage loan under any related instrument of
credit support is not available, the special servicer nevertheless will be
obligated to follow or cause to be followed such normal practices and procedures
as it deems necessary or advisable to realize upon the defaulted mortgage loan.

      If liquidation proceeds collected with respect to a defaulted mortgage
loan are less than the outstanding principal balance of the defaulted mortgage
loan plus interest accrued on that mortgage loan and the aggregate amount of
reimbursable expenses incurred by the special servicer in connection with that
mortgage loan, the trust fund will realize a loss in the amount of the
shortfall. The special servicer will be entitled to reimbursement out of the
liquidation proceeds recovered on any defaulted mortgage loan, prior to the
distribution of liquidation proceeds to you. The reimbursement amount will
represent unpaid servicing compensation in respect of the mortgage loan,


                                       49



unreimbursed servicing expenses incurred with respect to the mortgage loan and
any unreimbursed advances of delinquent payments made with respect to the
mortgage loan.

      If any mortgaged property suffers damage such that the proceeds, if any,
of the related hazard insurance policy are insufficient to restore fully the
damaged property, the special servicer will not be required to expend its own
funds to effect the restoration unless, and to the extent not otherwise provided
in the related prospectus supplement, it determines:

      o     that the restoration will increase the proceeds to
            certificateholders on liquidation of the mortgage loan after
            reimbursement of the special servicer for its expenses; and

      o     that the expenses will be recoverable by it from related insurance
            and condemnation proceeds or liquidation proceeds.

HAZARD INSURANCE POLICIES

      Unless otherwise specified in the related prospectus supplement, each
pooling and servicing agreement will require the servicer to cause each mortgage
loan borrower to maintain a hazard insurance policy that provides for the
coverage as is required under the related mortgage. Alternatively, if the
mortgage permits the holder to dictate to the borrower the insurance coverage to
be maintained on the related mortgaged property, the hazard insurance policy
coverage should be consistent with the requirements of the servicing standard.
Unless otherwise specified in the related prospectus supplement, the hazard
insurance policy coverage generally will be in an amount equal to the lesser of
the principal balance owing on the mortgage loan and the replacement cost of the
related mortgaged property. The ability of the servicer to assure that hazard
insurance proceeds are appropriately applied may depend upon its being named as
an additional insured under any hazard insurance policy and under any other
insurance policy referred to below, or upon the extent to which information
concerning covered losses is furnished by borrowers. All amounts collected by
the servicer under any policy will be deposited in the related certificate
account. Amounts to be applied to the restoration or repair of the mortgaged
property or released to the borrower in accordance with the servicer's normal
servicing procedures and/or to the terms and conditions of the related mortgage
and mortgage note will be otherwise distributed. The pooling and servicing
agreement may provide that the servicer may satisfy its obligation to cause each
borrower to maintain a hazard insurance policy by maintaining a blanket policy
insuring against hazard losses on all of the mortgage loans in a trust fund. If
a blanket policy contains a deductible clause, the servicer will be required, in
the event of a casualty covered by that blanket policy, to deposit in the
related certificate account all sums that would have been deposited in that
certificate account but for the deductible clause.

      In general, the standard form of fire and extended coverage policy covers
physical damage to or destruction of the improvements of the property by fire,
lightning, explosion, smoke, windstorm and hail, and riot, strike and civil
commotion, subject to the conditions and exclusions specified in each policy.
The policies covering the mortgaged properties will be underwritten by different
insurers under different state laws in accordance with different applicable
state forms, and therefore will not contain identical terms and conditions.
Nevertheless, most of the policies typically do not cover any physical damage
resulting from war, revolution, governmental actions, floods and other
water-related causes, earth movement (including earthquakes, landslides and
mudflows), wet or dry rot, vermin, domestic animals and some other kinds of
risks. Accordingly, a mortgaged property may not be insured for losses arising
from any such cause unless the related mortgage specifically requires, or
permits its holder to require, that type of coverage.

      The hazard insurance policies covering the mortgaged properties will
typically contain co-insurance clauses that in effect require an insured at all
times to carry insurance of a specified percentage, generally 80% to 90%, of the
full replacement value of the improvements on the property in order to recover
the full amount of any partial loss. If the insured's coverage falls below this
specified percentage, the clauses generally provide that the insurer's liability
in the event of partial loss does not exceed the lesser of:

      o     the replacement cost of the improvements less physical depreciation;
            and

      o     the proportion of the loss as the amount of insurance carried bears
            to the specified percentage of the full replacement cost of the
            improvements.


                                       50



DUE-ON-SALE AND DUE-ON-ENCUMBRANCE PROVISIONS

      Some of the mortgage loans may contain a due-on-sale clause that entitles
the lender to accelerate payment of the mortgage loan upon any sale or other
transfer of the related mortgaged property made without the lender's consent.
Some of the mortgage loans may also contain a due-on-encumbrance clause that
entitles the lender to accelerate the maturity of the mortgage loan upon the
creation of any other lien or encumbrance upon the mortgaged property. Unless
otherwise provided in the related prospectus supplement, the servicer will
determine whether to exercise any right the trustee may have under any related
provision in a manner consistent with the servicing standard set forth in the
related pooling and servicing agreement. Unless otherwise specified in the
related prospectus supplement, the servicer will be entitled to retain as
additional servicing compensation any fee collected in connection with the
permitted transfer of a mortgaged property.

      For additional information regarding due-on-sale and due-on-encumbrance
clauses relating to mortgage loans, you should review the section in this
prospectus titled "Legal Aspects of Mortgage Loans--Due-on-Sale and
Due-on-Encumbrance".

SERVICING COMPENSATION AND PAYMENT OF EXPENSES

      Unless otherwise specified in the related prospectus supplement, the
servicer's primary servicing compensation with respect to a series of
certificates will come from the periodic payment to it of a specified portion of
the interest payments on each mortgage loan in the related trust fund. Any
special servicer's compensation with respect to a series of certificates will
come from payments or other collections on or with respect to specially serviced
mortgage loans and REO properties. Because compensation is generally based on a
percentage of the principal balance of each mortgage loan outstanding from time
to time, it will decrease in accordance with the amortization of the mortgage
loans. The prospectus supplement with respect to a series of certificates may
provide that, as additional compensation, the servicer may retain all or a
portion of late payment charges, prepayment premiums, modification fees and
other fees collected from borrowers and any interest or other income that may be
earned on funds held in the certificate account. Any sub-servicer will receive a
portion of the servicer's compensation as its sub-servicing compensation.

      In addition to amounts payable to any sub-servicer, the servicer may be
required, to the extent provided in the related prospectus supplement, to pay
from amounts that represent its servicing compensation some expenses incurred in
connection with the administration of the related trust fund. Those expenses may
include, without limitation, payment of the fees and disbursements of
independent accountants and payment of expenses incurred in connection with
distributions and reports to certificateholders. Some other expenses, including
some expenses related to mortgage loan defaults and liquidations and, to the
extent so provided in the related prospectus supplement, interest on those
expenses at the rate specified in the related prospectus supplement, and the
fees of any special servicer, may be required to be borne by the trust fund.

      If and to the extent provided in the related prospectus supplement, the
servicer may be required to apply a portion of the servicing compensation
otherwise payable to it in respect of any period to prepayment interest
shortfalls. For further information regarding prepayment interest shortfalls,
you should review the section in the prospectus titled "Yield and Maturity
Considerations--Shortfalls in Collections of Interest as a Result of Prepayments
of Mortgage Loans".

EVIDENCE AS TO COMPLIANCE

      The related prospectus supplement will identify each party that will be
required to deliver annually to the trustee, master servicer or us, as
applicable, on or before the date specified in the applicable pooling and
servicing agreement, an officer's certificate stating that (i) a review of that
party's servicing activities during the preceding calendar year and of
performance under the pooling and servicing agreement has been made under the
supervision of the officer, and (ii) to the best of the officer's knowledge,
based on the review, such party has fulfilled all its obligations under the
pooling and servicing agreement throughout the year, or, if there has been a
failure to fulfull any such obligation, specifying such failure known to the
officer and the nature and status of the failure.

      In addition, each party that participates in the servicing and
administration of more than 5% of the mortgage loans and other assets comprising
a trust for any series will be required to deliver annually to us and/or the
trustee, a


                                       51



report (an "Assessment of Compliance") that assesses compliance by that party
with the servicing criteria set forth in Item 1122(d) of Regulation AB (17 CFR
229.1122) that contains the following:

      (a)   a statement of the party's responsibility for assessing compliance
            with the servicing criteria applicable to it;

      (b)   a statement that the party used the criteria in Item 1122(d) of
            Regulation AB to assess compliance with the applicable servicing
            criteria;

      (c)   the party's assessment of compliance with the applicable servicing
            criteria during and as of the end of the prior calendar year,
            setting forth any material instance of noncompliance identified by
            the party; and

      (d)   a statement that a registered public accounting firm has issued an
            attestation report on the party's assessment of compliance with the
            applicable servicing criteria during and as of the end of the prior
            calendar year.

      Each party that is required to deliver an Assessment of Compliance will
also be required to simultaneously deliver a report (an "Attestation Report") of
a registered public accounting firm, prepared in accordance with the standards
for attestation engagements issued or adopted by the Public Company Accounting
Oversight Board, that expresses an opinion, or states that an opinion cannot be
expressed, concerning the party's assessment of compliance with the applicable
servicing criteria.

SOME MATTERS REGARDING THE SERVICER AND THE DEPOSITOR

      The entity serving as servicer under a pooling and servicing agreement may
be our affiliate and may have other normal business relationships with us or our
affiliates. Unless otherwise specified in the prospectus supplement for a series
of certificates, the related pooling and servicing agreement will permit the
servicer to resign from its obligations only upon the following conditions:

      o     the appointment of, and the acceptance of the appointment by, a
            successor to it and receipt by the trustee of written confirmation
            from each applicable rating agency that the resignation and
            appointment will not have an adverse effect on the rating assigned
            by the rating agency to any class of certificates of the series; or

      o     a determination that the servicer's obligations are no longer
            permissible under applicable law or are in material conflict by
            reason of applicable law with any other activities carried on by it.

      No resignation by the servicer will become effective until the trustee or
a successor servicer has assumed the servicer's obligations and duties under the
pooling and servicing agreement. Unless otherwise specified in the related
prospectus supplement, the servicer for each trust fund will be required to
maintain a fidelity bond and errors and omissions policy or their equivalent
that provides coverage against losses that may be sustained as a result of an
officer's or employee's misappropriation of funds or errors and omissions,
subject to some limitations as to amount of coverage, deductible amounts,
conditions, exclusions and exceptions permitted by the related pooling and
servicing agreement.

      Unless otherwise specified in the related prospectus supplement, each
pooling and servicing agreement will further provide that none of the servicer,
any special servicer, the depositor or any director, officer, employee or agent
of any of them will be under any liability to the related trust fund or
certificateholders for any action taken, or not taken, in good faith pursuant to
the pooling and servicing agreement or for errors in judgment. However, none of
the servicer, us or any other person will be protected against any of the
following:

      o     breach of a representation, warranty or covenant made in the pooling
            and servicing agreement;

      o     any expense or liability that that person is specifically required
            to bear pursuant to the terms of the pooling and servicing
            agreement; and

      o     any liability that would otherwise be imposed by reason of willful
            misfeasance, bad faith or gross negligence in the performance of
            obligations or duties or by reason of reckless disregard of the
            obligations and duties.


                                       52



      Unless otherwise specified in the related prospectus supplement, each
pooling and servicing agreement will further provide that the servicer, the
depositor and any director, officer, employee or agent of either of them will be
entitled to indemnification by the related trust fund against any loss,
liability or expense incurred in connection with any legal action that relates
to the pooling and servicing agreement or the related series of certificates.
However, indemnification will not extend to any loss, liability or expense:

      o     that the person is specifically required to bear pursuant to the
            terms of the agreement, or is incidental to the performance of
            obligations and duties thereunder and is not otherwise reimbursable
            pursuant to the pooling and servicing agreement;

      o     those that are incurred in connection with any breach of a
            representation, warranty or covenant made in the pooling and
            servicing agreement;

      o     that are incurred by reason of misfeasance, bad faith or gross
            negligence in the performance of obligations or duties under the
            pooling and servicing agreement, or by reason of reckless disregard
            of the obligations or duties; or

      o     that are incurred in connection with any violation of any state or
            federal securities law.

      In addition, each pooling and servicing agreement will provide that
neither the servicer nor the depositor will be under any obligation to appear
in, prosecute or defend any legal action that is not incidental to its
respective responsibilities under the pooling and servicing agreement and that
in its opinion may involve it in any expense or liability. However, each of the
servicer and the depositor will be permitted, in the exercise of its discretion,
to undertake any action that it may deem necessary or desirable with respect to
the enforcement and/or protection of the rights and duties of the parties to the
pooling and servicing agreement and the interests of the related series of
certificateholders. In that event, the legal expenses and costs of the action,
and any liability resulting therefrom, will be expenses, costs and liabilities
of the related series of certificateholders, and the servicer or the depositor,
as the case may be, will be entitled to charge the related certificate account
for those expenses, costs and liabilities.

      Any person into which the servicer or the depositor may be merged or
consolidated, or any person resulting from any merger or consolidation to which
the servicer or the depositor is a party, or any person succeeding to the
business of the servicer or the depositor, will be the successor of the servicer
or the depositor, as the case may be, under the related pooling and servicing
agreement.

EVENTS OF DEFAULT

      Unless otherwise provided in the prospectus supplement for a series of
certificates, events of default under the related pooling and servicing
agreement will include the following:

      o     any failure by the servicer to distribute or cause to be distributed
            to the certificateholders of that series, or to remit to the trustee
            for distribution to those certificateholders, any amount required to
            be so distributed or remitted, which failure continues unremedied
            for five days after written notice has been given to the servicer by
            the trustee or the depositor, or to the servicer, the depositor and
            the trustee by certificateholders entitled to not less than 25%, or
            the other percentage specified in the related prospectus supplement,
            of the voting rights for that series;

      o     any failure by the servicer duly to observe or perform in any
            material respect any of its other covenants or obligations under the
            related pooling and servicing agreement, which failure continues
            unremedied for sixty days after written notice of the failure has
            been given to the servicer by the trustee or the depositor, or to
            the servicer, the depositor and the trustee by certificateholders
            entitled to not less than 25%, or the other percentage specified in
            the related prospectus supplement, of the voting rights for that
            series; and

      o     some events of insolvency, readjustment of debt, marshalling of
            assets and liabilities, or similar proceedings in respect of or
            relating to the servicer and some actions by or on behalf of the
            servicer indicating its insolvency or inability to pay its
            obligations.


                                       53



      Material variations to the foregoing events of default, other than to add
to it or shorten cure periods or eliminate notice requirements, will be
specified in the related prospectus supplement.

RIGHTS UPON EVENT OF DEFAULT

      If an Event of Default occurs with respect to the servicer under a pooling
and servicing agreement and remains unremedied, the depositor or the trustee
will be authorized, and at the direction of certificateholders of the related
series entitled to not less than 51%, or the other percentage specified in the
related prospectus supplement, of the voting rights for the series, the trustee
will be required, to terminate all of the rights and obligations of the servicer
under the pooling and servicing agreement. Upon termination of the servicer's
rights and obligations, the trustee will succeed to all of the responsibilities,
duties and liabilities of the servicer under the pooling and servicing agreement
and will be entitled to similar compensation arrangements. However, if the
servicer is required to make advances under the pooling and servicing agreement
regarding delinquent mortgage loans, but the trustee is prohibited by law from
obligating itself to do so, or if the related prospectus supplement so
specifies, the trustee will not be obligated to make the advances. Unless
otherwise specified in the related prospectus supplement, if the trustee is
unwilling or unable so to act, it may, or, at the written request of
certificateholders of the related series entitled to not less than 51%, or the
other percentage specified in the related prospectus supplement, of the voting
rights for the series, it will be required to, appoint, or petition a court of
competent jurisdiction to appoint, a loan servicing institution that, unless
otherwise provided in the related prospectus supplement, is acceptable to each
applicable rating agency to act as successor to the servicer under the pooling
and servicing agreement. Pending appointment of a successor, the trustee will be
obligated to continue to act in that capacity.

      You will not have the right under any pooling and servicing agreement to
institute any proceeding with respect to the pooling and servicing agreement.
You may do so only if the following conditions have been met:

      o     you previously have given to the trustee written notice of default
            and other certificateholders of the same series entitled to not less
            than 25%, or the other percentage specified in the related
            prospectus supplement, of the voting rights for the series shall
            have made written request upon the trustee to institute the
            proceeding in its own name as trustee;

      o     you shall have offered to the trustee reasonable indemnity; and

      o     the trustee for sixty days, or the other period specified in the
            related prospectus supplement, shall have neglected or refused to
            institute any related proceeding.

      The trustee, however, will be under no obligation to exercise any of the
trusts or powers vested in it by the related pooling and servicing agreement or
to make any investigation of matters arising thereunder or to institute, conduct
or defend any litigation thereunder or in relation to it at the request, order
or direction of any of the holders of certificates of the related series, unless
the certificateholders have offered to the trustee reasonable security or
indemnity against the costs, expenses and liabilities which may be incurred
therein or thereby.

AMENDMENT

      Each pooling and servicing agreement may be amended by the respective
parties to it, without your consent, to do the following:

      o     to cure any ambiguity;

      o     to correct a defective provision therein or to correct, modify or
            supplement any provision in the pooling and servicing agreement that
            may be inconsistent with any other provision in the pooling and
            servicing agreement;

      o     to add any other provisions with respect to matters or questions
            arising under the pooling and servicing agreement that are not
            inconsistent with its provisions;

      o     to comply with any requirements imposed by the Internal Revenue
            Code; or


                                       54



      o     for any other purpose; provided that the amendment, other than an
            amendment for the specific purpose referred to in clause 4 above,
            may not, as evidenced by an opinion of counsel to the effect
            satisfactory to the trustee, adversely affect in any material
            respect your interests; and provided further that the amendment,
            other than an amendment for one of the specific purposes referred to
            in clauses 1 through 4 above, must be acceptable to each applicable
            rating agency.

      Unless otherwise specified in the related prospectus supplement, each
pooling and servicing agreement may also be amended by the respective parties to
the pooling and servicing agreement, with the consent of the holders of the
related series of certificates entitled to not less than 51%, or another
percentage specified in the related prospectus supplement, of the voting rights
for that series allocated to the affected classes, for any purpose. However,
unless otherwise specified in the related prospectus supplement, no amendment
may:

      o     reduce in any manner the amount of, or delay the timing of, payments
            received or advanced on mortgage loans that are required to be
            distributed in respect of any Certificate without the consent of the
            holder of that certificate;

      o     adversely affect in any material respect the interests of the
            holders of any class of certificates, in a manner other than as
            described in the immediately preceding clause, without the consent
            of the holders of all certificates of that class; or

      o     modify the provisions of the pooling and servicing agreement
            described in this paragraph without the consent of the holders of
            all certificates of the related series.

      However, unless otherwise specified in the related prospectus supplement,
the trustee will be prohibited from consenting to any amendment of a pooling and
servicing agreement pursuant to which one or more REMIC elections are to be or
have been made unless the trustee shall first have received an opinion of
counsel to the effect that the amendment will not result in the imposition of a
tax on the related trust fund or cause the related trust fund, or any of its
designated portions, to fail to qualify as a REMIC at any time that the related
certificates are outstanding.

LIST OF CERTIFICATEHOLDERS

      Unless otherwise specified in the related prospectus supplement, upon
written request of three or more certificateholders of record made for purposes
of communicating with other holders of certificates of the same series with
respect to their rights under the related pooling and servicing agreement, the
trustee or other specified person will afford the certificateholders access
during normal business hours to the most recent list of certificateholders of
that series held by the person. If the list is of a date more than 90 days prior
to the date of receipt of the certificateholders' request, then the person, if
not the registrar for that series of certificates, will be required to request
from the registrar a current list and to afford the requesting
certificateholders access to it promptly upon receipt.

CERTAIN LIMITATIONS ON THE RIGHTS OF CERTIFICATEHOLDERS

      Except as otherwise specified in the prospectus supplement for a series,
no certificateholders of a series will have the right under the related pooling
and servicing agreement to institute any proceeding with respect to that
agreement unless:

      o     that holder previously has given to the trustee written notice of
            default;

      o     except in the case of a default by the trustee, certificateholders
            entitled to not less than 25% of the voting rights for that series
            have made written request upon the trustee to institute that
            proceeding in its own name as trustee under the related pooling and
            servicing agreement and have offered to the trustee reasonable
            indemnity; and

      o     the trustee for 60 days has neglected or refused to institute any
            such proceeding.

      No trustee, however, will be under any obligations to exercise any of the
trusts or powers vested in it by a pooling and servicing agreement or to make
any investigation of matters arising under that agreement or to institute,


                                       55



conduct or defend any litigation under or in relation to that agreement at the
request, order or direction of any of the certificateholders for the related
series, unless in the trustee's opinion, those certificateholders have offered
to the trustee reasonable security or indemnity against the costs, expenses and
liabilities which may be incurred by the trustee as a result.

THE TRUSTEE

      The trustee under each pooling and servicing agreement will be named in
the related prospectus supplement. The commercial bank, national banking
association, banking corporation or trust company that serves as trustee may
have typical banking and/or trustee relationships with us or our affiliates and
with any servicer or special servicer and its affiliates. If and to the extent
specified under the related pooling and servicing agreement, some functions of
the trustee may be performed by a fiscal agent under some circumstances.

ELIGIBILITY OF THE TRUSTEE

      Unless otherwise specified in the related prospectus supplement, the
trustee under each pooling and servicing agreement each must at all times be a
corporation, bank, trust company or association that:

      o     is organized and doing business under the laws of the U.S. or any
            state of the U.S. or the District of Columbia;

      o     has a combined capital and surplus of at least $50,000,000; and

      o     is subject to supervision or examination by federal or state
            authority.

If that corporation, bank, trust company or association publishes reports of
condition at least annually, in accordance with applicable law or the
requirements of the supervising or examining authority, then the combined
capital and surplus of that corporation, bank, trust company or association will
be deemed to be its combined capital and surplus as described in its most recent
published report of condition.

      The trustee for each series and any of its respective affiliates may hold
certificates of the related series in their own names. In addition, for purposes
of meeting the legal requirements of some local jurisdictions, each trustee will
have the power to appoint a co-trustee or separate trustee of all or any part of
the assets of the trust fund. All rights, powers, duties and obligations
conferred or imposed upon the trustee for a series will be conferred or imposed
upon that trustee and the separate trustee or co-trustee jointly or, in any
jurisdiction in which that trustee shall be incompetent or unqualified to
perform some acts, singly upon the separate trustee or co-trustee, who will
exercise and perform its rights, powers, duties and obligations solely at the
direction of that trustee.

DUTIES OF THE TRUSTEE

      The trustee for each series of certificates will make no representation as
to the validity or sufficiency of the related pooling and servicing agreement,
the certificates or any underlying mortgage loan or related document. The
trustee will not be accountable for the use or application by or on behalf of
the servicer for that series of any funds paid to the servicer or any special
servicer in respect of the certificates or the underlying mortgage loans, or any
funds deposited into or withdrawn from the certificate account or any other
account for that series by or on behalf of the servicer or any special servicer.
If no event of default has occurred and is continuing, the trustee for each
series of certificates will be required to perform only those duties
specifically required under the related pooling and servicing agreement.
However, upon receipt of any of the various certificates, reports or other
instruments required to be furnished to it pursuant to the related pooling and
servicing agreement, a trustee will be required to examine those documents and
to determine whether they conform to the requirements of the pooling and
servicing agreement.

REGARDING THE FEES, INDEMNITIES AND POWERS OF THE TRUSTEE

      As and to the extent described in the related prospectus supplement, the
fees and normal disbursements of any trustee may be the expense of the related
servicer or other specified person or may be required to be borne by the related
trust fund.


                                       56



      Unless otherwise specified in the related prospectus supplement, the
trustee for each series of certificates will be entitled to indemnification,
from amounts held in the certificate account for that series. The trustee may be
indemnified for any loss, liability or expense incurred by the trustee in
connection with the trustee's acceptance or administration of its trusts under
the related pooling and servicing agreement. However, the indemnification will
not extend to any loss, liability or expense that:

      o     constitutes a specific liability imposed on the trustee pursuant to
            the related pooling and servicing agreement,

      o     constitutes loss, liability or expense incurred by reason of willful
            misfeasance, bad faith or gross negligence on the part of the
            trustee in the performance of its obligations and duties or by
            reason of its reckless disregard of its obligations or duties; or

      o     may arise from a breach of any representation, warranty or covenant
            of the trustee made in the pooling and servicing agreement.

      Unless otherwise specified in the related prospectus supplement, the
trustee for each series of certificates will be entitled to execute any of its
trusts or powers under the related pooling and servicing agreement or perform
any of its duties either directly or by or through agents or attorneys. The
trustee will not be responsible for any willful misconduct or gross negligence
on the part of any other agent or attorney appointed by it with due care.

RESIGNATION AND REMOVAL OF THE TRUSTEE

      A trustee will be permitted at any time to resign from its obligations and
duties under the related pooling and servicing agreement by giving written
notice to us. Upon receiving a notice of resignation, we, or any other person as
may be specified in the related prospectus supplement, will be required to use
our best efforts to promptly appoint a successor trustee. If no successor
trustee shall have accepted an appointment within a specified period after the
giving of the notice of resignation, the resigning trustee may petition any
court of competent jurisdiction to appoint a successor trustee.

      If at any time a trustee ceases to be eligible to continue as the trustee
under the related pooling and servicing agreement, or if at any time the trustee
becomes incapable of acting, or if some events of, or proceedings in respect of,
bankruptcy or insolvency occur with respect to the trustee, we will be
authorized to remove the trustee and appoint a successor trustee. In addition,
holders of the certificates of any series entitled to at least 51%, or the other
percentage specified in the related prospectus supplement, of the voting rights
for the series may at any time, with cause, or if so specified in the related
prospectus supplement, without cause, remove the trustee under the related
pooling and servicing agreement and appoint a successor trustee.

      Any resignation or removal of a trustee and appointment of a successor
trustee will not become effective until acceptance of appointment by the
successor trustee.

                          DESCRIPTION OF CREDIT SUPPORT

GENERAL

      Credit support may be provided with respect to one or more classes of the
certificates of any series, or with respect to the related mortgage loans or
mortgage backed securities backing the certificates. Credit support may be in
the form of letters of credit, overcollateralization, the subordination of one
or more classes of certificates, insurance policies, surety bonds, guarantees or
reserve funds, or any combination of the foregoing. If so provided in the
related prospectus supplement, any instrument of credit support may provide
credit enhancement for more than one series of certificates to the extent
described in that instrument.

      Unless otherwise provided in the related prospectus supplement for a
series of certificates, the credit support will not provide protection against
all risks of loss and will not guarantee payment to you of all amounts to which
you are entitled under the related pooling and servicing agreement. If losses or
shortfalls occur that exceed the amount covered by the related credit support or
that are not covered by the credit support, you will bear the share of


                                       57



deficiencies allocable to your certificates. Moreover, if an instrument of
credit support covers more than one series of certificates, holders of
certificates of one series will be subject to the risk that that credit support
will be exhausted by the claims of the holders of certificates of one or more
other series before they receive their intended share of the credit support
coverage.

      If credit support is provided with respect to one or more classes of
certificates of a series, or with respect to the related mortgage loans or
mortgage backed securities backing the certificates, the related prospectus
supplement will include a description of the following:

      o     the nature and amount of coverage under the credit support;

      o     any conditions to payment thereunder not otherwise described in this
            prospectus;

      o     the conditions, if any, under which the amount of coverage under the
            credit support may be reduced and under which the credit support may
            be terminated or replaced; and

      o     the material provisions relating to the credit support.

Additionally, the related prospectus supplement will set forth some information
with respect to the obligor under any instrument of credit support, including
the following:

      o     a brief description of its principal business activities;

      o     its principal place of business, place of incorporation and the
            jurisdiction under which it is chartered or licensed to do business;

      o     if applicable, the identity of regulatory agencies that exercise
            primary jurisdiction over the conduct of its business; and

      o     its total assets, and its stockholders' equity or policyholders'
            surplus, if applicable, as of a date that will be specified in the
            prospectus supplement.

SUBORDINATE CERTIFICATES

      If so specified in the related prospectus supplement, one or more classes
of certificates of a series may be subordinate certificates. To the extent
specified in the related prospectus supplement, the rights of the holders of
subordinate certificates to receive distributions from the certificate account
on any distribution date will be subordinated to the corresponding rights of the
holders of senior certificates. If so provided in the related prospectus
supplement, the subordination of a class may apply only in the event of, or may
be limited to, some types of losses or shortfalls. The related prospectus
supplement will set forth information concerning the method and amount of
subordination provided by a class or classes of subordinate certificates in a
series and the circumstances under which the subordination will be available.

CROSS-SUPPORT PROVISIONS

      If the mortgage loans or mortgage backed securities in any trust fund are
divided into separate groups, each supporting a separate class or classes of
certificates of the related series, credit support may be provided by
cross-support provisions requiring that distributions be made on senior
certificates evidencing interests in one group of mortgage loans or mortgage
backed securities prior to distributions on subordinate certificates evidencing
interests in a different group of mortgage loans or mortgage backed securities
within the trust fund. The prospectus supplement for a series that includes a
cross-support provision will describe the manner and conditions for applying the
provisions.

INSURANCE OR GUARANTEES WITH RESPECT TO MORTGAGE LOANS

      If so provided in the prospectus supplement for a series of certificates,
mortgage loans included in the related trust fund will be covered for some
default risks by insurance policies or guarantees. To the extent deemed by us to


                                       58



be material, a copy of each instrument will accompany the Current Report on Form
8-K to be filed with the SEC within 15 days of issuance of the certificates of
the related series.

LETTER OF CREDIT

      If so provided in the prospectus supplement for a series of certificates,
deficiencies in amounts otherwise payable on those certificates or some classes
of those certificates will be covered by one or more letters of credit, issued
by a bank or financial institution specified in the prospectus supplement. Under
a letter of credit, the issuing bank will be obligated to honor draws in an
aggregate fixed dollar amount, net of unreimbursed payments, generally equal to
a percentage specified in the related prospectus supplement of the aggregate
principal balance of the mortgage assets on the related cut-off date or of the
initial aggregate certificate balance of one or more classes of certificates. If
so specified in the related prospectus supplement, the letter of credit may
permit draws only in the event of some types of losses and shortfalls. The
amount available under the letter of credit will, in all cases, be reduced to
the extent of the unreimbursed payments thereunder and may otherwise be reduced
as described in the related prospectus supplement. The obligations of the
issuing bank under the letter of credit for each series of certificates will
expire at the earlier of the date specified in the related prospectus supplement
or the termination of the trust fund. A copy of any related letter of credit
will accompany the Current Report on Form 8-K to be filed with the SEC within 15
days of issuance of the certificates of the related series.

CERTIFICATE INSURANCE AND SURETY BONDS

      If so provided in the prospectus supplement for a series of certificates,
deficiencies in amounts otherwise payable on those certificates or some classes
of those certificates will be covered by insurance policies and/or surety bonds
provided by one or more insurance companies or sureties. The instruments may
cover, with respect to one or more classes of certificates of the related
series, timely distributions of interest and/or full distributions of principal
on the basis of a schedule of principal distributions set forth in or determined
in the manner specified in the related prospectus supplement. The related
prospectus supplement will describe any limitations on the draws that may be
made under any insurance policies and/or surety bonds. A copy of any insurance
policy or surety bond will accompany the Current Report on Form 8-K to be filed
with the SEC within 15 days of issuance of the certificates of the related
series.

RESERVE FUNDS

      If so provided in the prospectus supplement for a series of certificates,
deficiencies in amounts otherwise payable on the certificates or some classes of
those certificates will be covered, to the extent of available funds, by one or
more reserve funds. Cash, a letter of credit, permitted investments, a demand
note or a combination of the following will be deposited into the reserve funds,
in the amounts specified in the prospectus supplement. If so specified in the
related prospectus supplement, the reserve fund for a series may also be funded
over time by a specified amount of the collections received on the related
mortgage assets.

      Amounts on deposit in any reserve fund for a series, together with the
reinvestment income thereon, if any, will be applied for the purposes, in the
manner, and to the extent specified in the related prospectus supplement. If so
specified in the related prospectus supplement, reserve funds may be established
to provide protection only against some types of losses and shortfalls.
Following each distribution date, amounts in a reserve fund in excess of any
amount required to be maintained therein may be released from the reserve fund
under the conditions and to the extent specified in the related prospectus
supplement.

      If so specified in the related prospectus supplement, amounts deposited in
any reserve fund will be invested in permitted investments. Unless otherwise
specified in the related prospectus supplement, any reinvestment income or other
gain from the investments will be credited to the related reserve fund for the
series, and any loss resulting from the investments will be charged to that
reserve fund. However, any reinvestment income or gain from investments may be
payable to any related servicer or another service provider as additional
compensation for its services. The reserve fund, if any, for a series will not
be a part of the trust fund unless otherwise specified in the related prospectus
supplement.


                                       59



CREDIT SUPPORT WITH RESPECT TO MBS

      If so provided in the prospectus supplement for a series of certificates,
any MBS included in the related trust fund and/or the related underlying
mortgage loans may be covered by one or more of the types of credit support
described in this prospectus. The related prospectus supplement will specify, as
to each credit support instrument, the information indicated above, to the
extent the information is material and available.

                         LEGAL ASPECTS OF MORTGAGE LOANS

      The following discussion contains general summaries of some legal aspects
of loans secured by commercial and multifamily residential properties. Because
the legal aspects are governed by applicable state law, which laws may differ
substantially, the summaries do not purport to be complete, to reflect the laws
of any particular state, or to encompass the laws of all states in which the
security for the mortgage loans, or mortgage loans underlying any MBS, is
situated. Accordingly, the summaries are qualified in their entirety by
reference to the applicable laws of those states.

      For additional information regarding legal aspects of mortgage loans, you
should review the section in this prospectus titled "Description of the Trust
Funds--Mortgage Loans". For purposes of the following discussion, the term
mortgage loan includes a mortgage loan underlying an MBS.

GENERAL

      Each mortgage loan will be evidenced by a note or bond and secured by an
instrument granting a security interest in real property, which may be a
mortgage, deed of trust or a deed to secure debt, depending upon the prevailing
practice and law in the state in which the related mortgaged property is
located. Mortgages, deeds of trust and deeds to secure debt are herein
collectively referred to as mortgages. A mortgage creates a lien upon, or grants
a title interest in, the real property covered thereby, and represents the
security for the repayment of the indebtedness customarily evidenced by a
promissory note. The priority of the lien created or interest granted will
depend on the terms of the mortgage and, in some cases, on the terms of separate
subordination agreements or intercreditor agreements with others that hold
interests in the real property, the knowledge of the parties to the mortgage
and, generally, the order of recordation of the mortgage in the appropriate
public recording office. However, the lien of a recorded mortgage will generally
be subordinate to later-arising liens for real estate taxes and assessments and
other charges imposed under governmental police powers.

TYPES OF MORTGAGE INSTRUMENTS

      There are two parties to a mortgage: a mortgagor, the borrower and usually
the owner of the subject property, and a mortgagee, the lender. In contrast, a
deed of trust is a three-party instrument, among a trustor, the equivalent of a
borrower, a trustee to whom the real property is conveyed, and a beneficiary,
the lender, for whose benefit the conveyance is made. Under a deed of trust, the
trustor grants the property, irrevocably until the debt is paid, in trust and
generally with a power of sale, to the trustee to secure repayment of the
indebtedness evidenced by the related note. A deed to secure debt typically has
two parties. The grantor, the borrower, conveys title to the real property to
the grantee, the lender, generally with a power of sale, until the time as the
debt is repaid. In a case where the borrower is a land trust, there would be an
additional party because legal title to the property is held by a land trustee
under a land trust agreement for the benefit of the borrower. At origination of
a mortgage loan involving a land trust, the borrower executes a separate
undertaking to make payments on the related note. The mortgagee's authority
under a mortgage, the trustee's authority under a deed of trust and the
grantee's authority under a deed to secure debt are governed by the express
provisions of the related instrument, the law of the state in which the real
property is located, some federal laws, including, without limitation, the
Servicemembers Civil Relief Act, as amended, and, in some deed of trust
transactions, the directions of the beneficiary.

LEASES AND RENTS

      Mortgages that encumber income-producing property often contain an
assignment of rents and leases, pursuant to which the borrower assigns to the
lender the borrower's right, title and interest as landlord under each lease and
the income derived therefrom, while, unless rents are to be paid directly to the
lender, retaining a revocable license


                                       60



to collect the rents for so long as there is no default. If the borrower
defaults, the license terminates and the lender is entitled to collect the
rents. Local law may require that the lender take possession of the property
and/or obtain a court-appointed receiver before becoming entitled to collect the
rents.

      In most states, hotel and motel room revenues are considered accounts
receivable under the UCC; in cases where hotels or motels constitute loan
security, the revenues are generally pledged by the borrower as additional
security for the loan. In general, the lender must file financing statements in
order to perfect its security interest in the revenues and must file
continuation statements, generally every five years, to maintain perfection of
its security interest. Even if the lender's security interest in room revenues
is perfected under the UCC, it may be required to commence a foreclosure action
or otherwise take possession of the property in order to collect the room
revenues following a default.

      For additional information regarding foreclosure action with respect to
revenue from income-producing properties, you should also review the section in
the prospectus titled "--Bankruptcy Laws".

PERSONAL PROPERTY

      In the case of some types of mortgaged properties, such as hotels, motels
and nursing homes, personal property, to the extent owned by the borrower and
not previously pledged, may constitute a significant portion of the property's
value as security. The creation and enforcement of liens on personal property
are governed by the UCC. Accordingly, if a borrower pledges personal property as
security for a mortgage loan, the lender generally must file UCC financing
statements in order to perfect its security interest therein, and must file
continuation statements, generally every five years, to maintain that
perfection.

FORECLOSURE

      General. Foreclosure is a legal procedure that allows the lender to
recover its mortgage debt by enforcing its rights and available legal remedies
under the mortgage. If the borrower defaults in payment or performance of its
obligations under the note or mortgage, the lender has the right to institute
foreclosure proceedings to sell the real property at public auction to satisfy
the indebtedness.

      Foreclosure Procedures Vary from State to State. Two primary methods of
foreclosing a mortgage are judicial foreclosure, involving court proceedings,
and non-judicial foreclosure pursuant to a power of sale granted in the mortgage
instrument. Other foreclosure procedures are available in some states, but they
are either infrequently used or available only in limited circumstances.

      A foreclosure action is subject to most of the delays and expenses of
other lawsuits if defenses are raised or counterclaims are interposed, and
sometimes requires several years to complete. Moreover, as discussed below, even
a non-collusive, regularly conducted foreclosure sale may be challenged as a
fraudulent conveyance, regardless of the parties' intent, if a court determines
that the sale was for less than fair consideration and the sale occurred while
the borrower was insolvent and within a specified period prior to the borrower's
filing for bankruptcy protection.

      Judicial Foreclosure. A judicial foreclosure proceeding is conducted in a
court having jurisdiction over the mortgaged property. Generally, the action is
initiated by the service of legal pleadings upon all parties having a
subordinate interest of record in the real property and all parties in
possession of the property, under leases or otherwise, whose interests are
subordinate to the mortgage. Delays in completion of the foreclosure may
occasionally result from difficulties in locating defendants. When the lender's
right to foreclose is contested, the legal proceedings can be time-consuming.
Upon successful completion of a judicial foreclosure proceeding, the court
generally issues a judgment of foreclosure and appoints a referee or other
officer to conduct a public sale of the mortgaged property, the proceeds of
which are used to satisfy the judgment. Public sales of mortgaged property are
made in accordance with procedures that vary from state to state.

      Equitable Limitations on Enforceability of Some Provisions. United States
courts have traditionally imposed general equitable principles to limit the
remedies available to lenders in foreclosure actions. These principles are
generally designed to relieve borrowers from the effects of mortgage defaults
perceived as harsh or unfair. Relying on the principles, a court may alter the
specific terms of a loan to the extent it considers necessary to prevent or


                                       61



remedy an injustice, undue oppression or overreaching, or may require the lender
to undertake affirmative actions to determine the cause of the borrower's
default and the likelihood that the borrower will be able to reinstate the loan.
In some cases, courts have substituted their judgment for that of the lenders
and have required that lenders reinstate loans or recast payment schedules in
order to accommodate borrowers who are suffering from a temporary financial
disability. In other cases, courts have limited the right of the lender to
foreclose in the case of a non-monetary default, such as a failure to adequately
maintain the mortgaged property or an impermissible further encumbrance of the
mortgaged property. Finally, some courts have addressed the issue of whether
federal or state constitutional provisions reflecting due process concerns for
adequate notice require that a borrower receive notice in addition to
statutorily-prescribed minimum notice. For the most part, these cases have
upheld the reasonableness of the notice provisions or have found that a public
sale under a mortgage providing for a power of sale does not involve sufficient
state action to trigger constitutional protections.

      Non-Judicial Foreclosure/Power of Sale. Foreclosure of a deed of trust is
generally accomplished by a non-judicial trustee's sale pursuant to a power of
sale typically granted in the deed of trust. A power of sale may also be
contained in any other type of mortgage instrument if applicable law so permits.
A power of sale under a deed of trust allows a non-judicial public sale to be
conducted generally following a request from the beneficiary/lender to the
trustee to sell the property upon default by the borrower and after notice of
sale is given in accordance with the terms of the mortgage and applicable state
law. In some states, prior to the sale, the trustee under the deed of trust must
record a notice of default and notice of sale and send a copy to the borrower
and to any other party who has recorded a request for a copy of a notice of
default and notice of sale. In addition, in some states the trustee must provide
notice to any other party having an interest of record in the real property,
including junior lienholders. A notice of sale must be posted in a public place
and, in most states, published for a specified period of time in one or more
newspapers. The borrower or junior lienholder may then have the right, during a
reinstatement period required in some states, to cure the default by paying the
entire actual amount in arrears, without regard to the acceleration of the
indebtedness, plus the lender's expenses incurred in enforcing the obligation.
In other states, the borrower or the junior lienholder is not provided a period
to reinstate the loan, but has only the right to pay off the entire debt to
prevent the foreclosure sale. Generally, state law governs the procedure for
public sale, the parties entitled to notice, the method of giving notice and the
applicable time periods.

      Public Sale. A third party may be unwilling to purchase a mortgaged
property at a public sale because of the difficulty in determining the value of
that property at the time of sale, due to, among other things, redemption rights
which may exist and the possibility of physical deterioration of the property
during the foreclosure proceedings. Potential buyers may be reluctant to
purchase property at a foreclosure sale as a result of the 1980 decision of the
United States Court of Appeals for the Fifth Circuit in Durrett v. Washington
National Insurance Company and other decisions that have followed its reasoning.
The court in Durrett held that even a non-collusive, regularly conducted
foreclosure sale was a fraudulent transfer under the federal Bankruptcy Code
and, therefore, could be rescinded in favor of the bankrupt's estate, if:

      o     the foreclosure sale was held while the debtor was insolvent; and

      o     the price paid for the foreclosed property did not represent
            (reasonably equivalent value).

      Although the reasoning and result of Durrett in respect of the Bankruptcy
Code was rejected by the United States Supreme Court decision of BFP v.
Resolution Trust Corporation in 1994, the case could nonetheless be persuasive
to a court applying a state fraudulent conveyance law which has provisions
similar to those construed in Durrett.

      Generally, state law controls the amount of foreclosure costs and expenses
which may be recovered by a lender. Thereafter, subject to the mortgagor's right
in some states to remain in possession during a redemption period, if
applicable, the lender will become the owner of the property and have both the
benefits and burdens of ownership of the mortgaged property. For example, the
lender will have the obligation to pay debt service on any senior mortgages, to
pay taxes, obtain casualty insurance and to make any repairs at its own expense
as are necessary to render the property suitable for sale. Frequently, the
lender employs a third party management company to manage and operate the
property. The costs of operating and maintaining a commercial or multifamily
residential property may be significant and may be greater than the income
derived from that property. The costs of management and operation of those
mortgaged properties which are hotels, motels or nursing or convalescent homes
or hospitals may be particularly significant because of the expertise, knowledge
and, with respect to nursing or convalescent homes or


                                       62



hospitals, regulatory compliance, required to run the operations and the effect
which foreclosure and a change in ownership may have on the public's and the
industry's, including franchisors', perception of the quality of the operations.
The lender will commonly obtain the services of a real estate broker and pay the
broker's commission in connection with the sale of the property. Depending upon
market conditions, the ultimate proceeds of the sale of the property may not
equal the amount of the mortgage against the property. Moreover, a lender
commonly incurs substantial legal fees and court costs in acquiring a mortgaged
property through contested foreclosure and/or bankruptcy proceedings.
Furthermore, a few states require that any environmental contamination at some
types of properties be cleaned up before a property may be resold. In addition,
a lender may be responsible under federal or state law for the cost of cleaning
up a mortgaged property that is environmentally contaminated. Generally state
law controls the amount of foreclosure expenses and costs, including attorneys'
fees, that may be recovered by a lender.

      For additional information regarding environmental costs associated with a
mortgaged property, you should review the section in this prospectus titled
"--Environmental Risks".

      The holder of a junior mortgage that forecloses on a mortgaged property
does so subject to senior mortgages and any other prior liens, and may be
obliged to keep senior mortgage loans current in order to avoid foreclosure of
its interest in the property. In addition, if the foreclosure of a junior
mortgage triggers the enforcement of a due-on-sale clause contained in a senior
mortgage, the junior mortgagee could be required to pay the full amount of the
senior mortgage indebtedness or face foreclosure.

      The proceeds received by the referee or trustee from a foreclosure sale
are generally applied first to the costs, fees and expenses of sale and then in
satisfaction of the indebtedness secured by the mortgage under which the sale
was conducted. Any proceeds remaining after satisfaction of senior mortgage debt
are generally payable to the holders of junior mortgages and other liens and
claims in order of their priority, whether or not the borrower is in default.
Any additional proceeds are generally payable to the borrower. The payment of
the proceeds to the holders of junior mortgages may occur in the foreclosure
action of the senior mortgage or a subsequent ancillary proceeding or may
require the institution of separate legal proceedings by the holders.

      Rights of Redemption. The purposes of a foreclosure action are to enable
the lender to realize upon its security and to bar the borrower, and all persons
who have interests in the property that are subordinate to that of the
foreclosing lender, from exercise of their equity of redemption. The doctrine of
equity of redemption provides that, until the property encumbered by a mortgage
has been sold in accordance with a properly conducted foreclosure and
foreclosure sale, those having interests that are subordinate to that of the
foreclosing lender have an equity of redemption and may redeem the property by
paying the entire debt with interest. Those having an equity of redemption must
generally be made parties and joined in the foreclosure proceeding in order for
their equity of redemption to be terminated.

      The equity of redemption is a common-law (non-statutory) right which
should be distinguished from post-sale statutory rights of redemption. In some
states, after sale pursuant to a deed of trust or foreclosure of a mortgage, the
borrower and foreclosed junior lienors are given a statutory period in which to
redeem the property. In some states, statutory redemption may occur only upon
payment of the foreclosure sale price. In other states, redemption may be
permitted if the former borrower pays only a portion of the sums due. The effect
of a statutory right of redemption is to diminish the ability of the lender to
sell the foreclosed property because the exercise of a right of redemption would
defeat the title of any purchaser through a foreclosure. Consequently, the
practical effect of the redemption right is to force the lender to maintain the
property and pay the expenses of ownership until the redemption period has
expired. In some states, a post-sale statutory right of redemption may exist
following a judicial foreclosure, but not following a trustee's sale under a
deed of trust.

      Anti-Deficiency Legislation. Some or all of the mortgage loans may be
nonrecourse loans, as to which recourse in the case of default will be limited
to the mortgaged property and any other assets that were pledged to secure the
mortgage loan. However, even if a mortgage loan by its terms provides for
recourse to the borrower's other assets, a lender's ability to realize upon
those assets may be limited by state law. For example, in some states a lender
cannot obtain a deficiency judgment against the borrower following foreclosure
or sale under a deed of trust. A deficiency judgment is a personal judgment
against the former borrower equal to the difference between the net amount
realized upon the public sale of the real property and the amount due to the
lender. Other statutes may require the lender to exhaust the security afforded
under a mortgage before bringing a personal action against the borrower. In some
other states, the lender has the option of bringing a personal action against
the borrower on the debt without


                                       63



first exhausting that security. However, in some of those states, the lender,
following judgment on the personal action, may be deemed to have elected a
remedy and thus may be precluded from foreclosing upon the security.
Consequently, lenders in those states where such an election of remedy provision
exists will usually proceed first against the security. Finally, other statutory
provisions, designed to protect borrowers from exposure to large deficiency
judgments that might result from bidding at below-market values at the
foreclosure sale, limit any deficiency judgment to the excess of the outstanding
debt over the fair market value of the property at the time of the sale.

LEASEHOLD RISKS

      Mortgage loans may be secured by a mortgage on the borrower's leasehold
interest in a ground lease. Leasehold mortgage loans are subject to some risks
not associated with mortgage loans secured by a lien on the fee estate of the
borrower. The most significant of these risks is that if the borrower's
leasehold were to be terminated upon a lease default, the leasehold mortgagee
would lose its security. This risk may be lessened under some circumstances such
as the following:

      o     if the ground lease requires the lessor to give the leasehold
            mortgagee notices of lessee defaults and an opportunity to cure
            them;

      o     if the ground lease permits the leasehold estate to be assigned to
            and by the leasehold mortgagee or the purchaser at a foreclosure
            sale; and

      o     if the ground lease contains some other protective provisions
            typically included in a mortgageable ground lease.

      The ground leases that secure the mortgage loans at issue may not contain
some of these protective provisions, and the related mortgages may not contain
the other protections discussed in the next paragraph. Protective ground lease
provisions include the following:

      o     the right of the leasehold mortgagee to receive notices from the
            ground lessor of any defaults by the borrower under the ground
            lease;

      o     the right of the leasehold mortgagee to cure the defaults, with
            adequate cure periods;

      o     if a default is not susceptible of cure by the leasehold mortgagee,
            the right to acquire the leasehold estate through foreclosure or
            otherwise;

      o     the ability of the ground lease to be assigned to and by the
            leasehold mortgagee or purchaser at a foreclosure sale and for the
            concomitant release of the ground lessee's liabilities thereunder;
            and

      o     the right of the leasehold mortgagee to enter into a new ground
            lease with the ground lessor on the same terms and conditions as the
            old ground lease in the event of a termination of the ground lease.

      In addition to the foregoing protections, a leasehold mortgage may
prohibit the ground lessee from treating the ground lease as terminated in the
event of the ground lessor's bankruptcy and rejection of the ground lease in the
lessor's bankruptcy case, although this provision may not be enforceable. As
further protection, a leasehold mortgage may provide for the assignment of the
debtor-ground lessee's right to reject the lease in a ground lessee bankruptcy
case, such a provision may not be enforceable. Without the protections described
in this and the foregoing paragraph, a leasehold mortgagee may be more likely to
lose the collateral securing its leasehold mortgage. In addition, the terms and
conditions of a leasehold mortgage are subject to the terms and conditions of
the ground lease. Although some rights given to a ground lessee can be limited
by the terms of a leasehold mortgage, the rights of a ground lessee or a
leasehold mortgagee with respect to, among other things, insurance, casualty and
condemnation proceeds will ordinarily be governed by the provisions of the
ground lease, unless otherwise agreed to by the ground lessee and leasehold
mortgagee.


                                       64



COOPERATIVE SHARES

      Mortgage loans may be secured by a security interest on the borrower's
ownership interest in shares, and the proprietary leases appurtenant to those
shares, allocable to cooperative dwelling units that may be vacant or occupied
by non-owner tenants. The loans are subject to some risks not associated with
mortgage loans secured by a lien on the fee estate of a borrower in real
property. Such a loan typically is subordinate to the mortgage, if any, on the
cooperative's building which, if foreclosed, could extinguish the equity in the
building and the proprietary leases of the dwelling units derived from ownership
of the shares of the cooperative. Further, transfer of shares in a cooperative
are subject to various regulations as well as to restrictions under the
governing documents of the cooperative, and the shares may be cancelled in the
event that associated maintenance charges due under the related proprietary
leases are not paid. Typically, a recognition agreement between the lender and
the cooperative provides, among other things, the lender with an opportunity to
cure a default under a proprietary lease.

      Under the laws applicable in many states, foreclosure on cooperative
shares is accomplished by a sale in accordance with the provisions of Article 9
of the UCC and the security agreement relating to the shares. Article 9 of the
UCC requires that a sale be conducted in a "commercially reasonable" manner,
which may be dependent upon, among other things, the notice given the debtor and
the method, manner, time, place and terms of the sale. Article 9 of the UCC
provides that the proceeds of the sale will be applied first to pay the costs
and expenses of the sale and then to satisfy the indebtedness secured by the
lender's security interest. A recognition agreement, however, generally provides
that the lender's right to reimbursement is subject to the right of the
cooperative to receive sums due under the proprietary leases. If, following
payment to the lender, there are proceeds remaining, the lender must account to
the tenant-stockholder for the surplus. Conversely, if a portion of the
indebtedness remains unpaid, the tenant-stockholder may be responsible for the
deficiency.

      For additional information regarding payment of deficiencies, you should
review the sections in this prospectus titled "--Anti-Deficiency Legislation."

BANKRUPTCY LAWS

      Operation of the Bankruptcy Code and related state laws may interfere with
or affect the ability of a secured lender to realize upon collateral and/or to
enforce a deficiency judgment. For example, under the Bankruptcy Code, virtually
all actions, including foreclosure actions and deficiency judgment proceedings,
to collect a debt are automatically stayed upon the filing of the bankruptcy
petition and, often, no interest or principal payments are made during the
course of the bankruptcy case. The delay and the consequences caused by an
automatic stay can be significant. Also, under the Bankruptcy Code, the filing
of a petition in bankruptcy by or on behalf of a junior lienor may stay the
senior lender from taking action to foreclose out the junior lien.

      Under the Bankruptcy Code, provided some substantive and procedural
safeguards protective of the lender are met, the amount and terms of a mortgage
loan secured by a lien on property of the debtor may be modified. For example,
the outstanding amount of the secured loan may be reduced to the then-current
value of the property, thus leaving the lender a general unsecured creditor for
the difference between the value and the outstanding balance of the loan. Other
modifications may include the reduction in the amount of each scheduled payment,
a reduction in the rate of interest and/or an alteration of the repayment
schedule and an extension (or shortening) of the term to maturity. The lien of
the lender may be transferred to other collateral or collateral may be released
from the lien of the lender. The priority of a mortgage loan may also be
subordinated to bankruptcy court-approved financing. Some bankruptcy courts have
approved plans, based on the particular facts of the reorganization case, that
effected the cure of a mortgage loan default by paying arrearages over a number
of years. Also, a bankruptcy court may permit a debtor to reinstate a loan
mortgage payment schedule even if the lender has obtained a final judgment of
foreclosure prior to the filing of the debtor's petition.

      The bankruptcy court can also reinstate accelerated indebtedness and also,
in effect, invalidate due-on-sale clauses. A trustee for a lessor, or a lessor
as debtor-in-possession, may, despite the provisions of the related mortgage
loan to the contrary, sell the mortgaged property free and clear of all liens,
which liens would then attach to the proceeds of the sale.

      The Bankruptcy Code provides that a lender's perfected pre-petition
security interest in leases, rents and hotel revenues continues in the
post-petition rents and hotel revenues, unless a bankruptcy court orders to the
contrary


                                       65



based on the equities of the case. Thus, if the borrower has executed an
assignment of leases, unless a court orders otherwise, revenues from a mortgaged
property generated after the date the bankruptcy petition is filed will
constitute cash collateral under the Bankruptcy Code. Debtors may only use cash
collateral upon obtaining the lender's consent or a prior court order finding
that the lender's interest in the mortgaged properties is adequately protected.
It should be noted, however, that the court may find that the lender has no
security interest in either pre-petition or post-petition revenues if the court
finds that the loan documents do not contain language covering accounts, room
rents, or other forms of personality necessary for a security interest to attach
to hotel revenues.

      Bankruptcies of tenants of the mortgaged properties could have an adverse
impact on the borrowers' ability to meet their obligations. For example, rights
and obligations under an unexpired lease may not be terminated or modified at
any time after the commencement of a case under the Bankruptcy Code solely
because of a provision in the lease conditioned upon the commencement of a case
under the Bankruptcy Code or some other similar events. In addition, there is an
automatic stay of, among other things, any act to obtain possession of property
of or from a debtor's estate, which may delay the borrower's exercise of the
remedies in the event that a lessee becomes the subject of a proceeding under
the Bankruptcy Code.

      A trustee or a debtor-in-possession in a case under the Bankruptcy Code
has the power to assume or to reject an executory contract or an unexpired lease
of the debtor, in each case subject to the approval of the bankruptcy court
administering the case. If the trustee or debtor-in-possession rejects an
executory contract or an unexpired lease, the rejection generally constitutes a
breach of the executory contract or unexpired lease immediately before the date
of the filing of the petition. As a consequence, the other party or parties to
the executory contract or unexpired lease, such as the lessor or borrower, as
lessor under a lease, would have only an unsecured claim against the debtor for
damages resulting from the breach, which could adversely affect the security for
the related mortgage loan. Moreover, the claim of a lessor for the damages from
the termination of a lease of real property will be limited to the sum of:

      1.    the rent reserved by the lease, without acceleration, for the
greater of one year or 15 percent, not to exceed three years, of the remaining
term of the lease, following the earlier of the date of the filing of the
petition and the date on which the leased property was surrendered; and

      2.    any unpaid rent due under that lease, without acceleration, on the
earlier of those dates.

      If a trustee or debtor-in-possession assumes an executory contract or an
unexpired lease of the debtor, the trustee or debtor-in-possession generally may
assign the executory contract or unexpired lease, notwithstanding any provision
in that executory contract or unexpired lease or in applicable law that
prohibits, restricts or conditions the assignment, provided that the trustee or
debtor-in-possession provides adequate assurance of future performance by the
assignee. The Bankruptcy Code specifically provides, however, that adequate
assurance of future performance for purposes of a lease of real property in a
shopping center includes the following:

      o     adequate assurance of the source of rent due under the lease, and in
            the case of an assignment, that the financial condition and
            operating performance of the proposed assignee and its guarantors,
            if any, shall be similar to the financial condition and operating
            performance of the debtor and its guarantors, if any, as of the time
            the debtor became the lessee under the lease;

      o     that any percentage rent due under the lease will not decline
            substantially;

      o     that the assumption and assignment of the lease is subject to all
            the provisions in that lease, including, but not limited to,
            provisions such as a radius, location, use or exclusivity provision,
            and will not breach any provision contained in any other lease,
            financing agreement, or master agreement relating to that shopping
            center; and

      o     that the assumption or assignment of the lease will not disrupt the
            tenant mix or balance in that shopping center.

      Thus, an undetermined third party may assume the obligations of the lessee
under a lease in the event of commencement of a proceeding under the Bankruptcy
Code with respect to the lessee.


                                       66



      If a trustee for a lessor as a debtor-in-possession, rejects an unexpired
lease of real property, the lessee may treat that lease as terminated by that
rejection or, in the alternative, may remain in possession of the leasehold for
the balance of the term of the lease and for any renewal or extension of that
term that is enforceable by the lessee under applicable nonbankruptcy law. The
Bankruptcy Code provides that if a lessee elects to remain in possession after a
rejection of a lease, the lessee may offset against rents reserved under the
lease, for the balance of the term after the date of rejection of the lease and
any renewal or extension thereof, the value of any damages occurring after the
date of rejection caused by the nonperformance of any obligation of the lessor
after that date.

      In a bankruptcy or similar proceeding, action may be taken seeking the
recovery as a preferential transfer of any payments made by the mortgagor under
the related mortgage loan to the related trust fund. Payments may be protected
from recovery as preferences if they are payments in the ordinary course of
business made on debts incurred in the ordinary course of business. Whether any
particular payment would be protected depends upon the facts specific to a
particular transaction. In addition, some court decisions suggest that even a
non-collusive, regularly conducted foreclosure sale could be challenged in a
bankruptcy case as a fraudulent conveyance, regardless of the parties' intent,
if a bankruptcy court determines that the mortgaged property has been sold for
less than fair consideration while the mortgagor was insolvent or otherwise
meets the statutory criteria for fraudulent transfer.

      A trustee in bankruptcy, in some cases, may be entitled to collect its
costs and expenses in preserving or selling the mortgaged property ahead of
payment to the lender. In some circumstances, a debtor in bankruptcy may have
the power to grant liens senior to the lien of a mortgage, and analogous state
statutes and general principles of equity may also provide a mortgagor with
means to halt a foreclosure proceeding or sale and to force a restructuring of a
mortgage loan on terms a lender would not otherwise accept. Moreover, the laws
of some states also give priority to some tax liens over the lien of a mortgage
or deed of trust. Under the Bankruptcy Code, if the court finds that actions of
the mortgagee have been unreasonable, the lien of the related mortgage may be
subordinated to the claims of unsecured creditors.

      Pursuant to the doctrines of substantive consolidation or piercing the
corporate veil, a bankruptcy court, in the exercise of its equitable powers,
also has the authority to order that the assets and liabilities of a related
entity be consolidated with those of an entity before it. Thus, property that is
ostensibly the property of one entity may be determined to be the property of a
different entity in bankruptcy, the automatic stay applicable to the second
entity may be extended to the first and the rights of creditors of the first
entity may be impaired in the fashion set forth above in the discussion of
bankruptcy principles. The application of any of these doctrines to one or more
of the mortgagors in the context of the bankruptcy of one or more of their
affiliates could result in material impairment of the rights of the
certificateholders.

      On February 5, 2001, the United States Bankruptcy Court for the Northern
District of Ohio entered an order refusing to modify an interim cash collateral
order that treated inventory and receivables sold by a chapter 11 debtor to two
special purpose subsidiaries, not in chapter 11, as property of the debtor's
estate. In re LTV Steel Company, case no 0043866 (Bankr. N.D. Ohio). In the
February 5 opinion, the court states, "To suggest that Debtor lacks some
ownership interest in products that it creates with its own labor, as well as
the proceeds to be derived from that labor, is difficult to accept." Entry of a
similar order in a bankruptcy case in which an originator of certain mortgage
loans was the debtor could result in a material impairment of the rights of the
Certificateholders.

      For each mortgagor that is described as a special purpose entity, single
purpose entity or bankruptcy-remote entity in the prospectus supplement, the
activities that may be conducted by the mortgagor and its ability to incur debt
are restricted by the applicable Mortgage or the organizational documents of
that mortgagor. The activities of the mortgagor are restricted in a manner as is
intended to make the likelihood of a bankruptcy proceeding being commenced by or
against that mortgagor remote, and that mortgagor has been organized and is
designed to operate in a manner that makes it reasonably likely that its
separate existence will be respected notwithstanding a bankruptcy proceeding in
respect of one or more affiliated entities of that mortgagor. However, we make
no representation as to the likelihood of the institution of a bankruptcy
proceeding by or in respect of any mortgagor or the likelihood that the separate
existence of any mortgagor would be respected if there were to be a bankruptcy
proceeding in respect of any affiliated entity of a mortgagor.


                                       67



ENVIRONMENTAL RISKS

      A lender may be subject to unforeseen environmental risks with respect to
loans secured by real or personal property, such as the mortgage loans. The
environmental risks may give rise to:

      o     a diminution in value of property securing a mortgage loan or the
            inability to foreclose against the property; or

      o     in some circumstances as more fully described below, liability for
            clean-up costs or other remedial actions, which liability could
            exceed the value of the property or the principal balance of the
            related mortgage loan.

      Under federal law and the laws of many states, contamination on a property
may give rise to a lien on the property for cleanup costs. In several states,
such a lien has priority over all existing liens, including those of existing
mortgages. In these states, the lien of the mortgage for any mortgage loan may
lose its priority to that type of lien.

      Under the federal Comprehensive Response, Compensation, and Liability Act,
a lender may be liable either to the government or to private parties for
cleanup costs on a property securing a loan, even if the lender does not cause
or contribute to the contamination. CERCLA imposes strict, as well as joint and
several, liability on several classes of potentially responsible parties, or
PRPs, including current owners and operators of the property who did not cause
or contribute to the contamination. Many states have laws similar to CERCLA.

      Lenders may be held liable under CERCLA as owners or operators unless they
qualify for the secured creditor exemption to CERCLA. Court decisions applying
the secured-creditor exemption have in the past been inconsistent and confusing.
On September 30, 1996, President Clinton signed into law the "Asset
Conservation, Lender Liability and Deposit Insurance Protection Act of 1996,"
which includes amendments to CERCLA and to the underground storage tank
provisions of the Resource Conservation and Recovery Act and applies to any
claim that was not finally adjudicated as of September 30, 1996. The Act
attempts to clarify the activities in which a lender can engage and still have
the benefit of a secured creditor exemption. However, the secured creditor
exemption is not available to a lender that participates in management of
mortgaged property prior to a foreclosure. In order for a lender to be deemed to
have participated in the management of a mortgaged property, the lender must
actually participate in the operational affairs of the property of the borrower.
The Act provides that merely having the capacity to influence, or unexercised
right to control operations does not constitute participation in management. A
lender will be deemed to have participated in management and will lose the
protection of the secured creditor exemption only if it exercises
decision-making control over the borrower's environmental compliance and
hazardous substance handling or disposal practices, or assumes day-to-day
management of environmental compliance or all other operational functions of the
mortgaged property. The Act also provides that a lender will continue to have
the benefit of the secured creditor exemption even if it forecloses on a
mortgaged property, purchases it at a foreclosure sale or accepts a deed-in-lieu
of foreclosure provided that the lender seeks to sell the mortgaged property at
the earliest practicable commercially reasonable time on commercially reasonable
terms. However, the protections afforded lenders under the Act are subject to
terms and conditions that have not been clarified by the courts. Moreover, the
CERCLA secured-creditor exemption does not necessarily affect the potential for
liability under other laws that may also impose liability on "owners or
operators".

      Environment clean-up costs may be substantial. It is possible that
environmental clean-up costs could become a liability of the related trust fund
and occasion a loss to certificateholders if remedial costs were incurred.

      In a few states, transfers of some types of properties are conditioned
upon cleanup of contamination prior to transfer. It is possible that a property
securing a mortgage loan could be subject to transfer restrictions. In such a
case, if the lender becomes the owner upon foreclosure, it may be required to
clean up the contamination before selling the property.

      The cost of remediating hazardous substance contamination at a property
can be substantial. If a lender is or becomes liable, it can bring an action for
contribution against the owner or operator that created the environmental
hazard, but that person or entity may be without substantial assets.
Accordingly, it is possible that the costs of remediating hazardous substance
contamination at a property could become a liability of a trust fund and
occasion a loss to certificateholders of the related series.


                                       68



      To reduce the likelihood of such a loss, and unless otherwise provided in
the related prospectus supplement, the related pooling and servicing agreement
will provide that the servicer, acting on behalf of the related trust fund, may
not acquire title to a mortgaged property or take over its operation unless the
servicer, based on a report prepared by a person who regularly conducts
environmental site assessments, has made the determination that it is
appropriate to do so, as described under "Description of the Pooling and
Servicing Agreements--Realization Upon Defaulted Mortgage Loans." There can be
no assurance that any environmental site assessment obtained by the servicer
will detect all possible environmental contamination or conditions or that the
other requirements of the related pooling and servicing agreement, even if fully
observed by the servicer, will in fact insulate the related trust fund from
liability with respect to environmental matters.

      Even when a lender is not directly liable for cleanup costs on property
securing loans, if a property securing a loan is contaminated, the value of the
security is likely to be affected. In addition, a lender bears the risk that
unanticipated cleanup costs may jeopardize the borrower's repayment. Neither of
these two issues is likely to pose risks exceeding the amount of unpaid
principal and interest of a particular loan secured by a contaminated property,
particularly if the lender declines to foreclose on a mortgage secured by the
property.

      If a lender forecloses on a mortgage secured by a property the operations
of which are subject to environmental laws and regulations, the lender will be
required to operate the property in accordance with those laws and regulations.
Compliance may entail some expense.

      In addition, a lender may be obligated to disclose environmental
conditions on a property to government entities and/or to prospective buyers,
including prospective buyers at a foreclosure sale or following foreclosure. The
disclosure may decrease the amount that prospective buyers are willing to pay
for the affected property and thereby lessen the ability of the lender to
recover its investment in a loan upon foreclosure.

DUE-ON-SALE AND DUE-ON-ENCUMBRANCE PROVISIONS

      Some of the mortgage loans may contain due-on-sale and due-on-encumbrance
clauses that purport to permit the lender to accelerate the maturity of the loan
if the borrower transfers or encumbers the related mortgaged property. In recent
years, court decisions and legislative actions placed substantial restrictions
on the right of lenders to enforce the clauses in many states. By virtue,
however, of the Garn-St Germain Depository Institutions Act of 1982, effective
October 15, 1982, which purports to preempt state laws that prohibit the
enforcement of due-on-sale clauses by providing, among other matters, that
due-on-sale clauses in some loans made after the effective date of the Garn Act
are enforceable, within some limitations, as set forth in the Garn Act and the
regulations promulgated thereunder, the servicer may nevertheless have the right
to accelerate the maturity of a mortgage loan that contains a due-on-sale
provision upon transfer of an interest in the property, regardless of the
servicer's ability to demonstrate that a sale threatens its legitimate security
interest.

SUBORDINATE FINANCING

      Some of the mortgage loans may not restrict the ability of the borrower to
use the mortgaged property as security for one or more additional loans. Where a
borrower encumbers a mortgaged property with one or more junior liens, the
senior lender is subjected to additional risk. First, the borrower may have
difficulty servicing and repaying multiple loans. Moreover, if the subordinate
financing permits recourse to the borrower, as is frequently the case, and the
senior loan does not, a borrower may have more incentive to repay sums due on
the subordinate loan. Second, acts of the senior lender that prejudice the
junior lender or impair the junior lender's security may create a superior
equity in favor of the junior lender. For example, if the borrower and the
senior lender agree to an increase in the principal amount of or the interest
rate payable on the senior loan, the senior lender may lose its priority to the
extent any existing junior lender is harmed or the borrower is additionally
burdened. Third, if the borrower defaults on the senior loan and/or any junior
loan or loans, the existence of junior loans and actions taken by junior lenders
can impair the security available to the senior lender and can interfere with or
delay the taking of action by the senior lender. Moreover, the bankruptcy of a
junior lender may operate to stay foreclosure or similar proceedings by the
senior lender.


                                       69



DEFAULT INTEREST AND LIMITATIONS ON PREPAYMENTS

      Notes and mortgages may contain provisions that obligate the borrower to
pay a late charge or additional interest if payments are not timely made, and in
some circumstances, may prohibit prepayments for a specified period and/or
condition prepayments upon the borrower's payment of prepayment fees or yield
maintenance penalties. In some states, there are or may be specific limitations
upon the late charges which a lender may collect from a borrower for delinquent
payments. Some states also limit the amounts that a lender may collect from a
borrower as an additional charge if the loan is prepaid. In addition, the
enforceability of provisions that provide for prepayment fees or penalties upon
an involuntary prepayment is unclear under the laws of many states.

ADJUSTABLE RATE LOANS

      The laws of some states may provide that mortgage notes relating to
adjustable rate loans are not negotiable instruments under the UCC. In that
event, the related trust fund will not be deemed to be a holder in due course
within the meaning of the UCC and may take a mortgage note subject to
restrictions on the ability to foreclose and to contractual defenses available
to a mortgagor.

APPLICABILITY OF USURY LAWS

      Title V of the Depository Institutions Deregulation and Monetary Control
Act of 1980, as amended, provides that state usury limitations shall not apply
to some types of residential (including multifamily) first mortgage loans
originated by some lenders after March 31, 1980. Title V authorized any state to
reimpose interest rate limits by adopting, before April 1, 1983, a law or
constitutional provision that expressly rejects application of the federal law.
In addition, even where Title V is not so rejected, any state is authorized by
the law to adopt a provision limiting discount points or other charges on
mortgage loans covered by Title V. Some states have taken action to reimpose
interest rate limits and/or to limit discount points or other charges.

      No mortgage loan originated in any state in which application of Title V
has been expressly rejected or a provision limiting discount points or other
charges has been adopted, will, if originated after that rejection or adoption,
be eligible for inclusion in a trust fund unless:

      o     the mortgage loan provides for an interest rate, discount points and
            charges as are permitted under the laws of the state; or

      o     the mortgage loan provides that the terms of that mortgage loan are
            to be construed in accordance with the laws of another state under
            which its interest rate, discount points and charges would not be
            usurious and the borrower's counsel has rendered an opinion that the
            choice of law provision would be given effect.

SERVICEMEMBERS CIVIL RELIEF ACT

      Under the terms of the Servicemembers Civil Relief Act, as amended, a
borrower who enters military service after the origination of the borrower's
mortgage loan, including a borrower who was in reserve status and is called to
active duty after origination of the mortgage loan, may not be charged interest,
including fees and charges, above an annual rate of 6% during the period of the
borrower's active duty status, unless a court orders otherwise upon application
of the lender. The Relief Act applies to individuals who are members of the
Army, Navy, Air Force, Marines, National Guard, Reserves, Coast Guard and
officers of the U.S. Public Health Service assigned to duty with the military.
Because the Relief Act applies to individuals who enter military service,
including reservists who are called to active duty, after origination of the
related mortgage loan, we cannot give you any information as to the number of
loans with individuals as borrowers that may be affected by the Relief Act.
Application of the Relief Act would adversely affect, for an indeterminate
period of time, the ability of any servicer to collect full amounts of interest
on some of the mortgage loans. Any shortfalls in interest collections resulting
from the application of the Relief Act would result in a reduction of the
amounts distributable to the holders of the related series of certificates. The
shortfalls would not be covered by advances or, unless otherwise specified in
the related prospectus supplement, any instrument of credit support provided in
connection with the certificates. In addition, the Relief Act imposes
limitations that would impair the ability of the servicer to foreclose on an
affected mortgage loan during the borrower's period of active duty status, and,
under some circumstances, during an additional three-month period


                                       70



thereafter. Thus, in the event a mortgage loan goes into default, there may be
delays and losses occasioned by the inability to realize upon the mortgaged
property in a timely fashion.

TYPE OF MORTGAGED PROPERTY

      The lender may be subject to additional risk depending upon the type and
use of the mortgaged property in question. For instance, mortgaged properties
which are hospitals, nursing homes or convalescent homes may present special
risks to lenders in large part due to significant governmental regulation of the
operation, maintenance, control and financing of health care institutions.
Mortgages on mortgaged properties which are owned by the borrower under a
condominium form of ownership are subject to the declaration, by-laws and other
rules and regulation of the condominium association. Mortgaged properties which
are hotels or motels may present additional risk to the lender in that:

      o     hotels and motels are typically operated pursuant to franchise,
            management and operating agreements which may be terminable by the
            operator; and

      o     the transferability of the hotel's operating, liquor and other
            licenses to the entity acquiring the hotel either through purchase
            or foreclosure is subject to the vagaries of local law requirements.

In addition, mortgaged properties which are multifamily properties or
cooperatively owned multifamily properties may be subject to rent control laws,
which could impact the future cash flows of the properties.

AMERICANS WITH DISABILITIES ACT

      Under Title III of the Americans with Disabilities Act of 1990 and rules
promulgated thereunder, in order to protect individuals with disabilities,
public accommodations (such as hotels, shopping centers, hospitals, schools and
social service center establishments) must remove architectural and
communication barriers which are structural in nature from existing places of
public accommodation to the extent "readily achievable" within the meaning of
the ADA. In addition, under the ADA, alterations to a place of public
accommodation or a commercial facility are to be made so that, to the maximum
extent feasible, each altered portion is readily accessible to and usable by
individuals with disabilities. The "readily achievable" standard takes into
account, among other factors, the financial resources of the affected site,
owner, landlord or other applicable person. In addition to imposing a possible
financial burden on the borrower in its capacity as owner or landlord, the ADA
may also impose the requirements on a foreclosing lender who succeeds to the
interest of the borrower as owner or landlord. Furthermore, since the "readily
achievable" standard may vary depending on the financial condition of the owner
or landlord, a foreclosing lender who is financially more capable than the
borrower of complying with the requirements of the ADA may be subject to more
stringent requirements than those to which the borrower is subject.

FORFEITURE FOR DRUG, RICO AND MONEY LAUNDERING VIOLATIONS

      Federal law provides that property purchased or improved with assets
derived from criminal activity or otherwise tainted, or used in the commission
of certain offenses, can be seized and ordered forfeited to the United States of
America. The offenses which can trigger such a seizure and forfeiture include,
among others, violations of the Racketeer Influenced and Corrupt Organizations
Act, the Bank Secrecy Act, the anti-money laundering laws and regulations,
including the USA Patriot Act of 2001 and the regulations issued pursuant to
that Act, as well as the narcotic drug laws. In many instances, the United
States may seize the property even before a conviction occurs.

      In the event of a forfeiture proceeding, a lender may be able to establish
its interest in the property by proving that (1) its mortgage was executed and
recorded before the commission of the illegal conduct from which the assets used
to purchase or improve the property were derived or before any other crime upon
which the forfeiture is based, or (2) the lender was, at the time of the
execution of the mortgage, "did not know or was reasonably without cause to
believe that the property was subject to forfeiture." However, there is no
assurance that such a defense will be successful.


                                       71



                    MATERIAL FEDERAL INCOME TAX CONSEQUENCES

      The following is a general discussion of the anticipated material federal
income tax consequences of the purchase, ownership and disposition of
certificates. The discussion below does not purport to address all federal
income tax consequences that may be applicable to particular categories of
investors, some of which, such as banks and insurance companies, may be subject
to special rules. Except as noted below, this discussion applies to United
States persons who hold the certificates as capital assets. The authorities on
which this discussion is based are subject to change or differing
interpretations, and any related change or interpretation could apply
retroactively. This discussion reflects the applicable provisions of the
Internal Revenue Code of 1986, as amended, as well as the REMIC regulations
promulgated by the U.S. Department of Treasury. Investors should consult their
own tax advisors in determining the federal, state, local and other tax
consequences to them of the purchase, ownership and disposition of certificates.

      For purposes of this discussion, references to the mortgage loans include
references to the mortgage loans underlying MBS included in the mortgage assets,
and, where the applicable prospectus supplement provides for a retained yield
(the "Retained Interest") with respect to the mortgage loans underlying a series
of certificates, references to the mortgage loans will be deemed to refer to
that portion of the mortgage loans held by the trust fund which does not include
the Retained Interest. References to a holder or certificateholder in this
discussion generally mean the beneficial owner of a certificate.

             FEDERAL INCOME TAX CONSEQUENCES FOR REMIC CERTIFICATES

GENERAL

      With respect to a particular series of certificates, an election may be
made to treat the trust fund or one or more segregated pools of assets therein
as one or more REMICs within the meaning of Internal Revenue Code Section 860D.
A trust fund or any of its portions as to which a REMIC election will be made
will be referred to as a REMIC pool. For purposes of this discussion,
certificates of a series as to which one or more REMIC elections are made are
referred to as REMIC certificates and will consist of one or more classes of
regular certificates and one class of residual certificates in the case of each
REMIC pool. Qualification as a REMIC requires ongoing compliance with some
conditions. With respect to each series of REMIC certificates, Cadwalader,
Wickersham & Taft LLP, our counsel, has advised us that in the firm's opinion,
assuming:

      o     the making of such an election;

      o     compliance with the pooling and servicing agreement; and

      o     compliance with any changes in the law, including any amendments to
            the Internal Revenue Code or applicable Treasury regulations
            thereunder,

each REMIC pool will qualify as a REMIC. The regular certificates will be
considered to be "regular interests" in the REMIC pool within the meaning of
Internal Revenue Code Section 860D and generally will be treated for federal
income tax purposes as if they were newly originated debt instruments, and the
residual certificates will be considered to be the sole class of "residual
interests" in the REMIC pool within the meaning of Internal Revenue Code Section
860D. The prospectus supplement for each series of certificates will indicate
whether one or more REMIC elections will be made with respect to the related
trust fund, in which event references to REMIC or REMIC pool herein shall be
deemed to refer to each such REMIC pool. If so specified in the applicable
prospectus supplement, the portion of a trust fund as to which a REMIC election
is not made may be treated as a grantor trust for federal income tax purposes.

      For additional information regarding federal income tax consequences of
holding the certificates, you should also review the section in this prospectus
titled "--Federal Income Tax Consequences for Certificates as to Which No REMIC
Election Is Made."


                                       72



CHARACTERIZATION OF INVESTMENTS IN REMIC CERTIFICATES

      In general, unless otherwise provided in the related prospectus
supplement, the REMIC certificates will be "real estate assets" within the
meaning of Section 856(c)(5)(B) of the Internal Revenue Code and assets
described in Section 7701(a)(19)(C) of the Internal Revenue Code in the same
proportion that the assets of the REMIC underlying such certificates would be so
treated. However, to the extent that the REMIC assets constitute mortgages on
property not used for residential or other prescribed purposes, the REMIC
certificates will not be treated as assets qualifying under Section
7701(a)(19)(C) of the Internal Revenue Code. Moreover, if 95% or more of the
assets of the REMIC qualify for any of the foregoing treatments at all times
during a calendar year, the REMIC certificates will qualify for the
corresponding status in their entirety for that calendar year. Interest,
including original issue discount, on the regular certificates and income
allocated to the residual certificates will be interest described in Section
856(c)(3)(B) of the Internal Revenue Code to the extent that such certificates
are treated as "real estate assets" within the meaning of Section 856(c)(5)(B)
of the Internal Revenue Code. In addition, the regular certificates will be, if
transferred to a REMIC on its startup day in exchange for an interest in such
REMIC, "qualified mortgages" within the meaning of Section 860G(a)(3) of the
Internal Revenue Code. The determination as to the percentage of the REMIC's
assets that constitute assets described in the foregoing sections of the
Internal Revenue Code will be made with respect to each calendar quarter based
on the average adjusted basis of each category of the assets held by the REMIC
during such calendar quarter. The special servicer, servicer, or the trustee, as
required under the pooling and servicing agreement will report those
determinations to certificateholders in the manner and at the times required by
applicable Treasury regulations.

      The assets of the REMIC will include, in addition to mortgage loans,
payments on mortgage loans held pending distribution on the REMIC certificates
and property acquired by foreclosure held pending sale, and may include amounts
in reserve accounts. It is unclear whether property acquired by foreclosure held
pending sale, and amounts in reserve accounts would be considered to be part of
the mortgage loans, or whether such assets, to the extent not invested in assets
described in the foregoing sections, otherwise would receive the same treatment
as the mortgage loans for purposes of all of the foregoing sections. In
addition, in some instances mortgage loans may not be treated entirely as assets
described in the foregoing sections. If so, the related prospectus supplement
will describe the mortgage loans that may not be so treated. The REMIC
regulations do provide, however, that payments on mortgage loans held pending
distribution are considered part of the mortgage loans for purposes of Section
856(c)(5)(B) of the Internal Revenue Code. Furthermore, foreclosure property
will qualify as "real estate assets" under Section 856(c)(5)(B) of the Internal
Revenue Code.

TIERED REMIC STRUCTURES

      For some series of REMIC certificates, two or more separate elections may
be made to treat designated portions of the related trust fund as REMICs
("Tiered REMICs") for federal income tax purposes. The Tiered REMICs will each
qualify as a REMIC and the REMIC certificates issued by the Tiered REMICs, will
be considered to evidence ownership of regular certificates or residual
certificates in the related REMIC within the meaning of the REMIC Provisions.

      Solely for purposes of determining whether the REMIC certificates will be
"real estate assets" within the meaning of Section 856(c)(5)(B) of the Internal
Revenue Code and, "loans secured by an interest in real property" under Section
7701(a)(19)(C) of the Internal Revenue Code, and whether the income on such
certificates is interest described in Section 856(c)(3)(B) of the Internal
Revenue Code, the Tiered REMICs will be treated as one REMIC.

QUALIFICATION AS A REMIC

      In order for the REMIC pool to qualify as a REMIC, there must be ongoing
compliance on the part of the REMIC pool with the requirements set forth in the
Internal Revenue Code. The REMIC pool must fulfill an asset test, which requires
that no more than a de minimis portion of the assets of the REMIC pool, as of
the close of the third calendar month beginning after the startup day, which for
purposes of this discussion is the date of issuance of the REMIC certificates,
and at all times thereafter, may consist of assets other than qualified
mortgages and permitted investments. The REMIC regulations provide a safe harbor
pursuant to which the de minimis requirement is met if at all times the
aggregate adjusted basis of the nonqualified assets is less than 1% of the
aggregate adjusted basis of all the REMIC pool's assets. An entity that fails to
meet the safe harbor may nevertheless demonstrate that


                                       73



it holds no more than a de minimis amount of nonqualified assets. A REMIC also
must provide reasonable arrangements to prevent its residual interest from being
held by Disqualified Organizations and must furnish applicable tax information
to transferors or agents that violate this requirement. The pooling and
servicing agreement for each Series will contain a provision designed to meet
this requirement.

      For further information, you should review the section in this prospectus
titled "--Taxation of Residual Certificates--Tax-Related Restrictions on
Transfer of Residual Certificates--Disqualified Organizations."

      A qualified mortgage is any obligation that is principally secured by an
interest in real property and that is either transferred to the REMIC pool on
the startup day in exchange for regular certificates or residual certificates or
is either purchased by the REMIC pool within a three-month period thereafter or
represents an increase in the loan advanced to the obligor under its original
terms, in either case pursuant to a fixed price contract in effect on the
startup day.

      Qualified mortgages include the following:

      o     whole mortgage loans, such as the mortgage loans;

      o     certificates of beneficial interest in a grantor trust that holds
            mortgage loans, including some of the MBS;

      o     regular interests in another REMIC, such as MBS issued by a trust as
            to which a REMIC election has been made;

      o     loans secured by timeshare interests; and

      o     loans secured by shares held by a tenant stockholder in a
            cooperative housing corporation.

However, in general:

      o     the fair market value of the real property securing the mortgage
            (including any buildings and structural components) must be at least
            80% of the principal balance of the related mortgage loan or of the
            mortgage loan underlying any related MBS either at origination of
            the relevant loan or as of the startup day; or

      o     substantially all the proceeds of the mortgage loan or the
            underlying mortgage loan must have been used to acquire, improve or
            protect an interest in real property that, at the origination date,
            was the only security for the mortgage loan or underlying mortgage
            loan.

If the mortgage loan has been substantially modified other than in connection
with a default or reasonably foreseeable default, it must meet the real property
value test described in the preceding sentence as of the date of the last
modification or as of the REMIC startup day. A qualified mortgage includes a
qualified replacement mortgage, which is any mortgage loan that would have been
treated as a qualified mortgage if it were transferred to the REMIC pool on the
startup day and that is received either:

      o     in exchange for any qualified mortgage within a three-month period
            thereafter; or

      o     in exchange for a mortgage loan that is a defective obligation, as
            defined immediately below, within a two-year period thereafter.

      A defective obligation includes the following:

      1.    a mortgage in default or as to which default is reasonably
foreseeable;

      2.    a mortgage as to which a customary representation or warranty made
at the time of transfer to the REMIC pool has been breached;

      3.    a mortgage that was fraudulently procured by the mortgagor; and


                                       74



      4.    a mortgage that was not in fact principally secured by real property
(but only if the mortgage is disposed of within 90 days of discovery).

      A mortgage loan that is defective as described in clause 4 in the
immediately preceding sentence that is not sold or, if within two years of the
startup day, exchanged, within 90 days of discovery, ceases to be a qualified
mortgage after that 90-day period. A qualified mortgage includes any asset
described above that is transferred to the REMIC pool on the startup day in
exchange for regular certificates or residual certificates, or that is purchased
by the REMIC pool within three months after the startup day pursuant to a fixed
price contract in effect on the startup day.

      Permitted investments include cash flow investments, qualified reserve
assets, and foreclosure property. A cash flow investment is an investment,
earning a return in the nature of interest, of amounts received on or with
respect to qualified mortgages for a temporary period, not exceeding 13 months,
until distributed to holders of interests in the REMIC pool. A qualified reserve
asset is any intangible property (other than a REMIC residual interest) held for
investment that is part of any reasonably required reserve maintained by the
REMIC pool to provide for payments of expenses of the REMIC pool or amounts due
on the regular or residual interests in the event of defaults (including
delinquencies) on the qualified mortgages, lower than expected reinvestment
returns, prepayment interest shortfalls and some other contingencies. In
addition, a reserve fund (limited to not more than 50% of the REMIC's initial
assets) may be used to provide a source of funds for the purchase of increases
in the balances of qualified mortgage pursuant to their terms. The reserve fund
will be disqualified if more than 30% of the gross income from the assets in the
fund for the year is derived from the sale or other disposition of property held
for less than three months, unless required to prevent a default on the regular
interests caused by a default on one or more qualified mortgages. A reserve fund
must be reduced "promptly and appropriately" as payments on the mortgage loans
are received. Foreclosure property is real property acquired by the REMIC pool
in connection with the default or imminent default of a qualified mortgage.
Foreclosure property generally may not be held beyond the close of the third
calendar year following the acquisition of the property by a REMIC pool, with
possible extensions granted by the Internal Revenue Service of up to an
additional three years.

      In addition to the foregoing requirements, the various interests in a
REMIC pool also must meet certain requirements. All of the interests in a REMIC
pool must be either of the following:

      o     one or more classes of regular interests; or

      o     a single class of residual interests on which distributions, if any,
            are made pro rata.

      A regular interest is an interest in a REMIC pool that is issued on the
startup day with fixed terms, is designated as a regular interest, and
unconditionally entitles the holder to receive a specified principal amount, or
other similar amount, and provides that interest payments, or other similar
amounts, if any, at or before maturity either are payable based on a fixed rate
or a qualified variable rate, or consist of a specified, nonvarying portion of
the interest payments on qualified mortgages. The specified portion may consist
of a fixed number of basis points, a fixed percentage of the total interest, or
a fixed or qualified variable or inverse variable rate on some or all of the
qualified mortgages minus a different fixed or qualified variable rate. The
specified principal amount of a regular interest that provides for interest
payments consisting of a specified, nonvarying portion of interest payments on
qualified mortgages may be zero. A regular interest in a REMIC pool may have
payments of principal that are subordinated to payments on other regular
interests or the residual interest in the REMIC pool, and that are dependent on
the absence of defaults or delinquencies on qualified mortgages or permitted
investments, lower than reasonably expected returns on permitted investments,
unanticipated expenses incurred by the REMIC pool or prepayment interest
shortfalls. A REMIC pool may issue multiple classes of regular interests.

      A residual interest is an interest in a REMIC pool other than a regular
interest that is issued on the startup day and that is designated as a residual
interest. A REMIC may issue only one class of residual interests on which
distributions, if any, are made pro rata.

      If an entity, such as the REMIC pool, fails to comply with one or more of
the ongoing requirements of the Internal Revenue Code for REMIC status during
any taxable year, the Internal Revenue Code provides that the entity will not be
treated as a REMIC for that year and thereafter. In this event, an entity with
multiple classes of ownership interests may be treated as a separate association
taxable as a corporation under Treasury regulations, and the regular
certificates may be treated as equity interests therein. The Internal Revenue
Code, however, authorizes


                                       75



the Treasury Department to issue regulations that address situations where
failure to meet one or more of the requirements for REMIC status occurs
inadvertently and in good faith, and disqualification of the REMIC pool would
occur absent regulatory relief. You should be aware, however, that the
Conference Committee Report to the Tax Reform Act of 1986 (the "1986 Act")
indicates that the relief may be accompanied by sanctions, such as the
imposition of a corporate tax on all or a portion of the REMIC pool's income for
the period of time in which the requirements for REMIC status are not satisfied.

TAXATION OF REGULAR CERTIFICATES

      General. A regular interest will be treated as a newly originated debt
instrument for federal income tax purposes. In general, interest and original
issue discount on a regular certificate will be treated as ordinary income to a
holder of the regular certificate as they accrue, and principal payments on a
regular certificate in excess of accrued market discount will be treated as a
return of capital to the extent of the regular certificateholder's basis in the
regular certificate. Regular certificateholders must use the accrual method of
accounting with regard to regular certificates, regardless of the method of
accounting otherwise used by the regular certificateholders.

      Original Issue Discount. Accrual certificates, interest only, and
principal-only certificates will be, and other Classes of regular certificates
may be, issued with original issue discount within the meaning of Internal
Revenue Code Section 1273(a). Holders of any Class of regular certificates
having original issue discount generally must include original issue discount in
ordinary income for federal income tax purposes as it accrues, in accordance
with the constant yield method that takes into account the compounding of
interest, in advance of receipt of the cash attributable to the income. The
following discussion is based in part on Treasury regulations under Internal
Revenue Code Sections 1271 through 1273 and 1275 and in part on the provisions
of the 1986 Act, referred to in this document as OID regulations. Regular
certificateholders should be aware, however, that the OID regulations do not
adequately address some issues relevant to prepayable securities, such as the
regular certificates. To the extent the issues are not addressed in the
regulations, we intend to apply the methodology described in the Conference
Committee Report to the 1986 Act. No assurance can be provided that the Service
will not take a different position as to those matters not currently addressed
by the OID regulations. Moreover, the OID regulations include an anti-abuse rule
allowing the Service to apply or depart from the OID regulations where necessary
or appropriate to ensure a reasonable tax result in light of the applicable
statutory provisions. A tax result will not be considered unreasonable under the
anti-abuse rule in the absence of a substantial effect on the present value of a
taxpayer's tax liability. You are advised to consult your own tax advisors as to
the discussion in this prospectus and the appropriate method for reporting
interest and original issue discount with respect to the regular certificates.

      Each regular certificate will be treated as a single installment
obligation for purposes of determining the original issue discount includible in
a regular certificateholder's income. The total amount of original issue
discount on a regular certificate is the excess of the stated redemption price
at maturity of the regular certificate over its issue price. The issue price of
a Class of regular certificates offered pursuant to this prospectus generally is
the first price at which a substantial amount of regular certificates of that
class is sold to the public, excluding bond houses, brokers and underwriters.
Although unclear under the OID regulations, we intend to treat the issue price
of a class as to which there is no substantial sale as of the issue date or that
is retained by us as the fair market value of that Class as of the issue date.
The issue price of a regular certificate also includes the amount paid by an
initial regular certificateholder for accrued interest that relates to a period
prior to the issue date of the regular certificate, unless the regular
certificateholder elects on its federal income tax return to exclude that amount
from the issue price and to recover it on the first distribution date. The
stated redemption price at maturity of a regular certificate always includes the
original principal amount of the regular certificate, but generally will not
include distributions of stated interest if the interest distributions
constitute qualified stated interest. Under the OID regulations, qualified
stated interest generally means interest payable at a single fixed rate or a
qualified variable rate, as described below, provided that the interest payments
are unconditionally payable at intervals of one year or less during the entire
term of the regular certificate. Because there is no penalty or default remedy
in the case of nonpayment of interest with respect to a regular certificate, it
is possible that no interest on any Class of regular certificates will be
treated as qualified stated interest. However, except as provided in the
following three sentences or in the applicable prospectus supplement, because
the underlying mortgage loans provide for remedies in the event of default, we
intend to treat interest with respect to the regular certificates as qualified
stated interest. Distributions of interest on an accrual certificate, or on
other regular certificates with respect to which deferred interest will accrue,
will not constitute qualified stated interest, in which case the stated
redemption price at maturity of the regular certificates


                                       76



includes all distributions of interest as well as principal thereon. Likewise,
we intend to treat an interest only class, or a class on which interest is
substantially disproportionate to its principal amount, as having no qualified
stated interest. Where the interval between the issue date and the first
distribution date on a regular certificate is shorter than the interval between
subsequent distribution dates, the interest attributable to the additional days
will be included in the stated redemption price at maturity.

      Under a de minimis rule, original issue discount on a regular certificate
will be considered to be zero if the original issue discount is less than 0.25%
of the stated redemption price at maturity of the regular certificate multiplied
by the weighted average maturity of the regular certificate. For this purpose,
the weighted average maturity of the regular certificate is computed as the sum
of the amounts determined by multiplying the number of full years (i.e.,
rounding down partial years) from the issue date until all distributions in
reduction of are scheduled to be made, presumably taking into account the
prepayment assumption, by a fraction, the numerator of which is the amount of
each distribution included in the stated redemption price at maturity of the
regular certificate and the denominator of which is the stated redemption price
at maturity of the regular certificate. The Conference Committee Report to the
1986 Act provides that the schedule of the distributions should be determined in
accordance with the assumed rate of prepayment of the mortgage loans and the
anticipated reinvestment rate, if any, relating to the regular certificates. The
prepayment assumption with respect to a series of regular certificates will be
set forth in the related prospectus supplement. Holders generally must report de
minimis original issue discount pro rata as principal payments are received, and
the income will be capital gain if the regular certificate is held as a capital
asset. However, under the OID regulations, regular certificateholders may elect
to accrue all de minimis original issue discount as well as market discount and
market premium under the constant yield method.

      For additional information regarding an election to treat interest under
the constant yield method, you should review the section in this prospectus
titled "--Election to Treat All Interest Under the Constant Yield Method."

      A regular certificateholder generally must include in gross income for any
taxable year the sum of the daily portions, as defined below, of the original
issue discount on the regular certificate accrued during an accrual period for
each day on which it holds the regular certificate, including the date of
purchase but excluding the date of disposition. We will treat the monthly period
ending on the day before each distribution date as the accrual period. With
respect to each regular certificate, a calculation will be made of the original
issue discount that accrues during each successive full accrual period, or
shorter period from the date of original issue, that ends on the day before the
related distribution date on the regular certificate. The Conference Committee
Report to the 1986 Act states that the rate of accrual of original issue
discount is intended to be based on the prepayment assumption. Other than as
discussed below with respect to a random lot certificate, the original issue
discount accruing in a full accrual period would be the excess, if any, of:

      (a)   the sum of:

            o     the present value of all of the remaining distributions to be
                  made on the regular certificate as of the end of that accrual
                  period that are included in the regular certificate's stated
                  redemption price at maturity; and

            o     the distributions made on the regular certificate during the
                  accrual period that are included in the regular certificate's
                  stated redemption price at maturity;

      over:

      (b)   the adjusted issue price of the regular certificate at the beginning
            of the accrual period.

      The present value of the remaining distributions referred to in the
preceding sentence is calculated based on:

      o     the yield to maturity of the regular certificate at the issue date;

      o     events, including actual prepayments, that have occurred prior to
            the end of the accrual period; and

      o     the prepayment assumption.


                                       77



      For these purposes, the adjusted issue price of a regular certificate at
the beginning of any accrual period equals the issue price of the regular
certificate, increased by the aggregate amount of original issue discount with
respect to the regular certificate that accrued in all prior accrual periods and
reduced by the amount of distributions included in the regular certificate's
stated redemption price at maturity that were made on the regular certificate in
those prior periods. The original issue discount accruing during any accrual
period (as determined in this paragraph) will then be divided by the number of
days in the period to determine the daily portion of original issue discount for
each day in the period. With respect to an initial accrual period shorter than a
full accrual period, the daily portions of original issue discount must be
determined according to an appropriate allocation under any reasonable method.

      Under the method described above, the daily portions of original issue
discount required to be included in income by a regular certificateholder
generally will increase to take into account prepayments on the regular
certificates as a result of prepayments on the mortgage loans that exceed the
prepayment assumption. The daily portions generally will decrease, but not below
zero for any period, if the prepayments are slower than the prepayment
assumption. An increase in prepayments on the mortgage loans with respect to a
series of regular certificates can result in both a change in the priority of
principal payments with respect to some classes of regular certificates and
either an increase or decrease in the daily portions of original issue discount
with respect to the regular certificates.

      The Treasury Department proposed regulations on August 24, 2004 that
create a special rule for accruing original issue discount on regular
certificates providing for a delay between record and payment dates, such that
the period over which original issue discount accrues coincides with the period
over which the right of regular certificateholders to interest payment accrues
under the governing contract provisions rather than over the period between
distribution dates. If the proposed regulations are adopted in the same form as
proposed, regular certificateholders would be required to accrue interest from
the issue date to the first record date, but would not be required to accrue
interest after the last record date. The proposed regulations are limited to
regular certificates with delayed payment for periods of fewer than 32 days. The
proposed regulations are proposed to apply to any regular certificate issued
after the date the final regulations are published in the Federal Register.

      Acquisition Premium. A purchaser of a regular certificate at a price
greater than its adjusted issue price but less than its stated redemption price
at maturity will be required to include in gross income the daily portions of
the original issue discount on the regular certificate reduced pro rata by a
fraction, the numerator of which is the excess of its purchase price over the
adjusted issue price and the denominator of which is the excess of the remaining
stated redemption price at maturity over the adjusted issue price.
Alternatively, a subsequent purchaser may elect to treat all acquisition premium
under the constant yield method, as described below under the heading
"--Election to Treat All Interest Under the Constant Yield Method."

      Variable Rate Regular Certificates. Regular certificates may provide for
interest based on a variable rate. Under the OID regulations, interest is
treated as payable at a variable rate if, generally:

      o     the issue price does not exceed the original principal balance by
            more than a specified de minimis amount; and

      o     the interest compounds or is payable at least annually at current
            values of;

      o     one or more qualified floating rates;

      o     a single fixed rate and one or more qualified floating rates;

      o     a single objective rate; or

      o     a single fixed rate and a single objective rate that is a qualified
            inverse floating rate.

      A floating rate is a qualified floating rate if variations in the rate can
reasonably be expected to measure contemporaneous variations in the cost of
newly borrowed funds. Two or more qualified floating rates will be treated as a
single qualified floating rate if all the qualified floating rates can
reasonably be expected to have approximately the same values throughout the
terms of the instrument. This requirement will be conclusively presumed to be
satisfied if the values of all the qualified floating rates are within 0.25% of
each other on the issue


                                       78



date. An objective rate (other than a qualified floating rate) is a rate that is
determined using a single fixed formula and that is based on objective financial
or economic information, provided that the information is not within the control
of the issuer or a related party or unique to the circumstances of the issuer or
a related party. A qualified inverse floating rate is an objective rate that is
equal to a fixed rate minus a qualified floating rate that inversely reflects
contemporaneous variations in the cost of newly borrowed funds. An inverse
floating rate that is not a qualified floating rate may nevertheless be an
objective rate. A class of regular certificates may be issued under this
Prospectus that does not have a variable rate under the OID regulations. For
example, a class may be issued that bears different rates at different times
during the period it is outstanding such that it is considered significantly
front-loaded or back-loaded within the meaning of the OID regulations. It is
possible that the class may be considered to bear contingent interest within the
meaning of the OID regulations. The OID regulations, as they relate to the
treatment of contingent interest, are by their terms not applicable to regular
certificates. However, if final regulations dealing with contingent interest
with respect to regular certificates apply the same principles as the OID
regulations, the final regulations may lead to different timing of income
inclusion than would be the case under the OID regulations. Furthermore,
application of those principles could lead to the characterization of gain on
the sale of contingent interest regular certificates as ordinary income. You
should consult your tax advisors regarding the appropriate treatment of any
regular certificate that does not pay interest at a fixed rate or variable rate
as described in this paragraph.

      Under the REMIC regulations, a regular floating-rate certificate qualifies
as a regular interest in a REMIC if:

      o     it bears a rate that qualifies as a variable rate under the OID
            regulations:

            o     that is tied to current values of a variable rate (or the
                  highest, lowest or average of two or more variable rates),
                  including a rate based on the average cost of funds of one or
                  more financial institutions, or a positive or negative
                  multiple of the rate (plus or minus a specified number of
                  basis points); or

            o     that represents a weighted average of rates on some or all of
                  the mortgage loans which bear interest at a fixed rate or at a
                  qualifying variable rate under the REMIC regulations,
                  including the rate that is subject to one or more caps or
                  floors;

      or:

      o     it bears one or more variable rates for one or more periods or one
            or more fixed rates for one or more periods, and a different
            variable rate or fixed rate for other periods.

      Accordingly, unless otherwise indicated in the applicable prospectus
supplement, we intend to treat regular certificates that qualify as regular
interests under this rule in the same manner as obligations bearing a variable
rate for original issue discount reporting purposes.

      The amount of original issue discount with respect to a regular
certificate bearing a variable rate of interest will accrue in the manner
described above under "--Original Issue Discount" with the yield to maturity and
future payments on that regular certificate generally to be determined by
assuming that interest will be payable for the life of the regular certificate
based on the initial rate. Unless otherwise specified in the applicable
prospectus supplement, we intend to treat variable interest as qualified stated
interest, other than variable interest on an interest-only or super-premium
Class, which will be treated as non-qualified stated interest includible in the
stated redemption price at maturity. Ordinary income reportable for any period
will be adjusted based on subsequent changes in the applicable interest rate
index.

      Although unclear under the OID regulations, unless required otherwise by
applicable final regulations, we intend to treat regular certificates bearing an
interest rate that is a weighted average of the net interest rates on mortgage
loans or mortgage certificates having fixed or adjustable rates, as having
qualified stated interest. The yield on the regular certificates for purposes of
accruing original issue discount will be a hypothetical fixed rate based on the
fixed rates, in the case of fixed rate mortgage loans, and initial indexed
rates, in the case of adjustable rate mortgage loans. In the case of adjustable
rate mortgage loans, the applicable index used to compute interest on the
mortgage loans in effect on the issue date, will be deemed to be in effect
beginning with the period in which the first weighted average adjustment date
occurring after the issue date occurs. Adjustments will be made in each


                                       79



accrual period either increasing or decreasing the amount of ordinary income
reportable to reflect the actual pass-through rate on the regular certificates.

      Deferred Interest. Under the OID regulations, all interest on a regular
certificate as to which there may be Deferred Interest is includible in the
stated redemption price at maturity. Accordingly, any Deferred Interest that
accrues with respect to a class of regular certificates will constitute income
to the holders of those regular certificates prior to the time distributions of
cash with respect to the Deferred Interest are made.

      Market Discount. A purchaser of a regular certificate also may be subject
to the market discount rules of Internal Revenue Code Sections 1276 through
1278. Under these Internal Revenue Code sections and the principles applied by
the OID regulations in the context of original issue discount, market discount
is the amount by which the purchaser's original basis in the regular
certificate:

      o     is exceeded by the then-current principal amount of the regular
            certificate; or

      o     in the case of a regular certificate having original issue discount,
            is exceeded by the adjusted issue price of the regular certificate
            at the time of purchase.

      The purchaser generally will be required to recognize ordinary income to
the extent of accrued market discount on the regular certificate as
distributions includible in its stated redemption price at maturity are
received, in an amount not exceeding any related distribution. The market
discount would accrue in a manner to be provided in Treasury regulations and
should take into account the prepayment assumption.

      The Conference Committee Report to the 1986 Act provides that until the
Treasury regulations are issued, market discount would accrue either:

      o     on the basis of a constant interest rate or

      o     in the ratio of stated interest allocable to the relevant period to
            the sum of the interest for that period plus the remaining interest
            as of the end of the period, or in the case of a regular certificate
            issued with original issue discount, in the ratio of original issue
            discount accrued for the relevant period to the sum of the original
            issue discount accrued for that period plus the remaining original
            issue discount as of the end of that period.

      The purchaser also generally will be required to treat a portion of any
gain on a sale or exchange of the regular certificate as ordinary income to the
extent of the market discount accrued to the date of disposition under one of
the foregoing methods, less any accrued market discount previously reported as
ordinary income as partial distributions in reduction of the stated redemption
price at maturity were received. The purchaser will be required to defer
deduction of a portion of the excess of the interest paid or accrued on
indebtedness incurred to purchase or carry a regular certificate over the
interest distributable on that certificate. The deferred portion of the interest
expense in any taxable year generally will not exceed the accrued market
discount on the regular certificate for that year. Any deferred interest expense
is, in general, allowed as a deduction not later than the year in which the
related market discount income is recognized or the regular certificate is
disposed of. As an alternative to the inclusion of market discount in income on
the foregoing basis, the regular certificateholder may elect to include market
discount in income currently as it accrues on all market discount instruments
acquired by that regular certificateholder in that taxable year or thereafter,
in which case the interest deferral rule will not apply.

      For additional information, you should also review the section in this
prospectus titled "--Election to Treat All Interest Under the Constant Yield
Method" below regarding an alternative manner in which the election may be
deemed to be made.

      Market discount with respect to a regular certificate will be considered
to be de minimis if the market discount is less than 0.25% of the remaining
stated redemption price at maturity of that regular certificate multiplied by
the weighted average maturity of the regular certificate (determined as
described above in the third paragraph under "--Original Issue Discount")
remaining after the date of purchase, presumably taking into account prepayment
assumptions. It appears that de minimis market discount should be reported in a
manner similar to de minimis original issue discount. See "--Original Issue
Discount" above. Treasury regulations implementing the market


                                       80



discount rules have not yet been issued, and therefore investors should consult
their own tax advisors regarding the application of these rules. You should also
consult Revenue Procedure 92-67 concerning the elections to include market
discount in income currently and to accrue market discount on the basis of the
constant yield method.

      Premium. A regular certificate purchased at a cost, excluding any portion
of such cost attributable to accrued qualified stated interest, greater than its
remaining stated redemption price at maturity generally is considered to be
purchased at a premium. If the regular certificateholder holds the regular
certificate as a capital asset within the meaning of Internal Revenue Code
Section 1221, the regular certificateholder may elect under Internal Revenue
Code Section 171 to amortize the premium under the constant yield method. If
made, such an election will apply to all debt instruments having amortizable
bond premium that the holder owns or subsequently acquires. The OID regulations
also permit certificateholders to elect to include all interest, discount and
premium in income based on a constant yield method, further treating the
certificateholder as having made the election to amortize premium generally. The
1986 Act indicates a Congressional intent that the same rules that will apply to
the accrual of market discount on installment obligations will also apply to
amortizing bond premium under Internal Revenue Code Section 171 on installment
obligations such as the regular certificates, although it is unclear whether the
alternatives to the constant yield method described above under "--Market
Discount" are available. Amortizable bond premium will be treated as an offset
to interest income on a regular certificate rather than as a separate deduction
item.

      For additional information, you should also review the section in this
prospectus titled "--Election to Treat All Interest Under the Constant Yield
Method" below regarding an alternative manner in which the Internal Revenue Code
Section 171 election may be deemed to be made.

      Election to Treat All Interest Under the Constant Yield Method. A holder
of a debt instrument such as a regular certificate may elect to treat all
interest that accrues on the instrument using the constant yield method, with
none of the interest being treated as qualified stated interest. For purposes of
applying the constant yield method to a debt instrument subject to such an
election:

      o     interest includes stated interest, original issue discount, de
            minimis original issue discount, market discount and de minimis
            market discount, as adjusted by any amortizable bond premium or
            acquisition premium; and

      o     the debt instrument is treated as if the instrument were issued on
            the holder's acquisition date in the amount of the holder's adjusted
            basis immediately after acquisition.

      It is unclear whether, for this purpose, the initial prepayment assumption
would continue to apply or if a new prepayment assumption as of the date of the
holder's acquisition would apply. A holder generally may make an election on an
instrument by instrument basis or for a class or group of debt instruments.
However, if the holder makes such an election with respect to a debt instrument
with amortizable bond premium or with market discount, the holder is deemed to
have made elections to amortize bond premium or to report market discount income
currently as it accrues under the constant yield method, respectively, for all
debt instruments acquired by the holder in the same taxable year or thereafter.
The election is made on the holder's federal income tax return for the year in
which the debt instrument is acquired and is irrevocable except with the
approval of the Service. You should consult your own tax advisors regarding the
advisability of making such an election.

      Sale or Exchange of Regular Certificates. If a regular certificateholder
sells or exchanges a regular certificate, the regular certificateholder will
recognize gain or loss equal to the difference, if any, between the amount
realized and its adjusted basis in the regular certificate. The adjusted basis
of a regular certificate generally will equal the cost of the regular
certificate to the seller, increased by any original issue discount or market
discount previously included in the seller's gross income with respect to the
regular certificate and reduced by amounts included in the stated redemption
price at maturity of the regular certificate that were previously received by
the seller, by any amortized premium and by previously recognized losses.

      Except as described above with respect to market discount, and except as
provided in this paragraph, any gain or loss on the sale or exchange of a
regular certificate realized by an investor who holds the regular certificate as
a capital asset will be capital gain or loss and will be long-term or short-term
depending on whether the regular certificate has been held for the long-term
capital gain holding period, currently more than one year. The gain will be
treated as ordinary income in the following instances:


                                       81



      o     if a regular certificate is held as part of a conversion transaction
            as defined in Internal Revenue Code Section 1258(c), up to the
            amount of interest that would have accrued on the regular
            certificateholder's net investment in the conversion transaction at
            120% of the appropriate applicable Federal rate under Internal
            Revenue Code Section 1274(d) in effect at the time the taxpayer
            entered into the transaction minus any amount previously treated as
            ordinary income with respect to any prior distribution of property
            that was held as a part of the transaction;

      o     in the case of a non-corporate taxpayer, to the extent the taxpayer
            has made an election under Internal Revenue Code Section 163(d)(4)
            to have net capital gains taxed as investment income at ordinary
            rates; or

      o     to the extent that the gain does not exceed the excess, if any, of:

            o     the amount that would have been includible in the gross income
                  of the holder if its yield on the regular certificate were
                  110% of the applicable Federal rate as of the date of
                  purchase; over

            o     the amount of income actually includible in the gross income
                  of the holder with respect to the regular certificate.

      In addition, gain or loss recognized from the sale of a regular
certificate by banks or thrift institutions will be treated as ordinary income
or loss pursuant to Internal Revenue Code Section 582(c). Capital gains of
non-corporate taxpayers are subject to a lower maximum tax rate than is the
ordinary income of those taxpayers. The maximum tax rate for corporations is the
same with respect to both ordinary income and capital gains.

      Holders that recognize a loss on a sale or exchange of a regular
certificate for federal income tax purposes in excess of certain threshold
amounts should consult their tax advisors as to the need to file IRS Form 8886
(disclosing certain potential tax shelters) on their federal income tax returns.

      Treatment of Losses. Holders of regular certificates will be required to
report income with respect to regular certificates on the accrual method of
accounting, without giving effect to delays or reductions in distributions
attributable to defaults or delinquencies on the mortgage loans allocable to a
particular class of regular certificates, except to the extent it can be
established that the losses are uncollectible. Accordingly, the holder of a
regular certificate may have income, or may incur a diminution in cash flow as a
result of a default or delinquency, but may not be able to take a deduction
(subject to the discussion below) for the corresponding loss until a subsequent
taxable year. In this regard, you are cautioned that while you may generally
cease to accrue interest income if it reasonably appears that the interest will
be uncollectible, the Service may take the position that original issue discount
must continue to be accrued in spite of its uncollectibility until the debt
instrument is disposed of in a taxable transaction or becomes worthless in
accordance with the bad debt rules of Internal Revenue Code Section 166. Under
Internal Revenue Code Section 166, it appears that holders of regular
certificates that are corporations or that otherwise hold the regular
certificates in connection with a trade or business should in general be allowed
to deduct as an ordinary loss any loss sustained during the taxable year on
account of any regular certificates becoming wholly or partially worthless. In
general, holders of regular certificates that are not corporations and do not
hold the regular certificates in connection with a trade or business will be
allowed to deduct as a short-term capital loss any loss with respect to
principal sustained during the taxable year on account of a portion of any class
or subclass of the regular certificates becoming wholly worthless. Although the
matter is not free from doubt, non-corporate holders of regular certificates
should be allowed a bad debt deduction at the time as the principal balance of
any class or subclass of the regular certificates is reduced to reflect losses
resulting from any liquidated mortgage loans. The Service, however, could take
the position that non-corporate holders will be allowed a bad debt deduction to
reflect those losses only after all mortgage loans remaining in the trust fund
have been liquidated or the class of regular certificates has been otherwise
retired. The Service could also assert that losses on the regular certificates
are deductible based on some other method that may defer the deductions for all
holders, such as reducing future cash flow for purposes of computing original
issue discount. This may have the effect of creating negative original issue
discount which would be deductible only against future positive original issue
discount or otherwise upon termination of the class. Holders of regular
certificates are urged to consult their own tax advisors regarding the
appropriate timing, amount and character of any loss sustained with respect to
the regular certificates. While losses attributable to interest previously
reported as income should be deductible as ordinary losses by both corporate and
non-corporate holders, the Service may take the position that losses
attributable to accrued original


                                       82



issue discount may only be deducted as short-term capital losses by
non-corporate holders not engaged in a trade or business. Special loss rules are
applicable to banks and thrift institutions, including rules regarding reserves
for bad debts. You are advised to consult your tax advisors regarding the
treatment of losses on regular certificates.

TAXATION OF RESIDUAL CERTIFICATES

      Taxation of REMIC Income. Generally, the daily portions of REMIC taxable
income or net loss will be includible as ordinary income or loss in determining
the federal taxable income of holders of residual certificates, and will not be
taxed separately to the REMIC pool. The daily portions of REMIC taxable income
or net loss of a residual certificateholder are determined by allocating the
REMIC pool's taxable income or net loss for each calendar quarter ratably to
each day in the quarter and by allocating the daily portion among the residual
certificateholders in proportion to their respective holdings of residual
certificates in the REMIC pool on the day. REMIC taxable income is generally
determined in the same manner as the taxable income of an individual using the
accrual method of accounting, except for the following:

      o     the limitations on deductibility of investment interest expense and
            expenses for the production of income do not apply;

      o     all bad loans will be deductible as business bad debts; and

      o     the limitation on the deductibility of interest and expenses related
            to tax-exempt income will apply.

      The REMIC pool's gross income includes interest, original issue discount
income and market discount income, if any, on the mortgage loans, reduced by
amortization of any premium on the mortgage loans, plus income from amortization
of issue premium, if any, on the regular certificates, plus income on
reinvestment of cash flows and reserve assets, plus any cancellation of
indebtedness income upon allocation of realized losses to the regular
certificates. The REMIC pool's deductions include interest and original issue
discount expense on the regular certificates, servicing fees on the mortgage
loans, other administrative expenses of the REMIC pool and realized losses on
the mortgage loans. The requirement that residual certificateholders report
their pro rata share of taxable income or net loss of the REMIC pool will
continue until there are no certificates of any class of the related series
outstanding.

      The taxable income recognized by a residual certificateholder in any
taxable year will be affected by, among other factors, the relationship between
the timing of recognition of interest and original issue discount or market
discount income or amortization of premium with respect to the mortgage loans,
on the one hand, and the timing of deductions for interest (including original
issue discount) on the regular certificates or income from amortization of issue
premium on the regular certificates, on the other hand. In the event that an
interest in the mortgage loans is acquired by the REMIC pool at a discount, and
one or more of the mortgage loans is prepaid, the residual certificateholder may
recognize taxable income without being entitled to receive a corresponding
amount of cash because the prepayment may be used in whole or in part to make
distributions in reduction of principal on the regular certificates and the
discount on the mortgage loans which is includible in income may exceed the
deduction allowed upon the distributions on those regular certificates on
account of any unaccrued original issue discount relating to those regular
certificates. When there is more than one class of regular certificates that
distribute principal sequentially, this mismatching of income and deductions is
particularly likely to occur in the early years following issuance of the
regular certificates when distributions in reduction of principal are being made
in respect of earlier classes of regular certificates to the extent that those
classes are not issued with substantial discount. If taxable income attributable
to the mismatching is realized, in general, losses would be allowed in later
years as distributions on the later classes of regular certificates are made.
Taxable income may also be greater in earlier years than in later years as a
result of the fact that interest expense deductions, expressed as a percentage
of the outstanding principal amount of the series of regular certificates, may
increase over time as distributions in reduction of principal are made on the
lower yielding classes of regular certificates, whereas to the extent that the
REMIC pool includes fixed rate mortgage loans, interest income with respect to
any given mortgage loan will remain constant over time as a percentage of the
outstanding principal amount of that loan. Consequently, residual
certificateholders must have sufficient other sources of cash to pay any
federal, state or local income taxes due as a result of the mismatching. In
general, unrelated deductions will not be available to offset some or all of
such "phantom" income, as discussed below under "--Limitations on Offset or
Exemption of REMIC Income." The timing of the


                                       83



mismatching of income and deductions described in this paragraph, if present
with respect to a series of certificates, may have a significant adverse effect
upon the residual certificateholder's after-tax rate of return. In addition, a
residual certificateholder's taxable income during some periods may exceed the
income reflected by the residual certificateholder for the periods in accordance
with generally accepted accounting principles. You should consult your own
accountants concerning the accounting treatment of your investment in residual
certificates.

      Basis and Losses. The amount of any net loss of the REMIC pool that may be
taken into account by the residual certificateholder is limited to the adjusted
basis of the residual certificate as of the close of the quarter (or time of
disposition of the residual certificate if earlier), determined without taking
into account the net loss for the quarter. The initial adjusted basis of a
purchaser of a residual certificate is the amount paid for that residual
certificate. The adjusted basis will be increased by the amount of taxable
income of the REMIC pool reportable by the residual certificateholder and will
be decreased, but not below zero, first, by a cash distribution from the REMIC
pool and, second, by the amount of loss of the REMIC pool reportable by the
residual certificateholder. Any loss that is disallowed on account of this
limitation may be carried over indefinitely with respect to the residual
certificateholder as to whom the loss was disallowed and may be used by the
residual certificateholder only to offset any income generated by the same REMIC
pool.

      A residual certificateholder will not be permitted to amortize directly
the cost of its residual certificate as an offset to its share of the taxable
income of the related REMIC pool. However, that taxable income will not include
cash received by the REMIC pool that represents a recovery of the REMIC pool's
basis in its assets. The recovery of basis by the REMIC pool will have the
effect of amortization of the issue price of the residual certificates over
their life. However, in view of the possible acceleration of the income of
residual certificateholders described above under "Taxation of REMIC Income",
the period of time over which the issue price is effectively amortized may be
longer than the economic life of the residual certificates.

      A residual certificate may have a negative value if the net present value
of anticipated tax liabilities exceeds the present value of anticipated cash
flows. The REMIC regulations appear to treat the issue price of a residual
interest as zero rather than the negative amount for purposes of determining the
REMIC pool's basis in its assets. Regulations have been issued addressing the
tax treatment of "inducement fees" received by transferees of no economic REMIC
residual interests. These regulations require inducement fees to be included in
income over a period reasonably related to the period in which the related REMIC
residual interest is expected to generate taxable income or net loss to its
holder. Under two safe harbor methods, inducement fees are permitted to be
included in income (a) in the same amounts and over the same period that the
taxpayer uses for financial reporting purposes, provided that such period is not
shorter than the period the REMIC is expected to generate taxable income, or (b)
ratably over the remaining anticipated weighted average life of all the regular
and residual interests issued by the REMIC, determined based on actual
distributions projected as remaining to be made on such interests under the
prepayment assumption. If a residual certificateholder sells or otherwise
disposes of its residual interest, any unrecognized portion of the inducement
fee generally is required to be taken into account at the time of the sale or
disposition. Prospective purchasers of REMIC residual certificates should
consult with their own tax advisors regarding the effect of these regulations.

      Further, to the extent that the initial adjusted basis of a residual
certificateholder (other than an original holder) in the residual certificate is
greater that the corresponding portion of the REMIC pool's basis in the mortgage
loans, the residual certificateholder will not recover a portion of the basis
until termination of the REMIC pool unless future Treasury regulations provide
for periodic adjustments to the REMIC income otherwise reportable by the holder.
The REMIC regulations currently in effect do not so provide.

      You should review the sections titled "--Treatment of Certain Items of
REMIC Income and Expense--Market Discount" below regarding the basis of mortgage
loans to the REMIC pool and "--Sale or Exchange of a Residual Certificate" below
regarding possible treatment of a loss upon termination of the REMIC pool as a
capital loss.

TREATMENT OF CERTAIN ITEMS OF REMIC INCOME AND EXPENSE

      Although we intend to compute REMIC income and expense in accordance with
the Internal Revenue Code and applicable regulations, the authorities regarding
the determination of specific items of income and expense are subject to
differing interpretations. We make no representation as to the specific method
that we will use for reporting income with respect to the mortgage loans and
expenses with respect to the regular certificates, and


                                       84



different methods could result in different timing of reporting of taxable
income or net loss to residual certificateholders or differences in capital gain
versus ordinary income.

      Original Issue Discount and Premium. Generally, the REMIC pool's
deductions for original issue discount and income from amortization of issue
premium will be determined in the same manner as original issue discount income
on regular certificates as described above under "Taxation of Regular
Certificates--Original Issue Discount" and "--Variable Rate Regular
Certificates," without regard to the de minimis rule described therein, and
"--Premium."

      Deferred Interest. Any Deferred Interest that accrues with respect to any
adjustable rate mortgage loans held by the REMIC pool will constitute income to
the REMIC pool and will be treated in a manner similar to the Deferred Interest
that accrues with respect to regular certificates as described above under
"Taxation of Regular Certificates--Deferred Interest."

      Market Discount. The REMIC pool will have market discount income in
respect of mortgage loans if, in general, the basis of the REMIC pool allocable
to the mortgage loans is exceeded by their unpaid principal balances. The REMIC
pool's basis in the mortgage loans is generally the fair market value of the
mortgage loans immediately after its transfer to the REMIC pool. The REMIC
regulations provide that the basis is equal in the aggregate to the issue prices
of all regular and residual interests in the REMIC pool, or its fair market
value at the Closing Date, in the case of a retained class. In respect of
mortgage loans that have market discount to which Internal Revenue Code Section
1276 applies, the accrued portion of the market discount would be recognized
currently as an item of ordinary income in a manner similar to original issue
discount, regardless of whether any payments of amounts included in the stated
redemption price are received. The computation of accrued market discount income
generally should be made in the manner described above under "Taxation of
Regular Certificates--Market Discount."

      Premium. Generally, if the basis of the REMIC pool in the mortgage loans
exceeds their unpaid principal balances, the REMIC pool will be considered to
have acquired the mortgage loans at a premium equal to the amount of the excess.
As stated above, the REMIC pool's basis in mortgage loans is the fair market
value of the mortgage loans, based on the aggregate of the issue prices, or the
fair market value of retained Classes, of the regular and residual interests in
the REMIC pool immediately after their transfer to the REMIC pool. In a manner
analogous to the discussion above under "Taxation of Regular
Certificates--Premium," a REMIC pool that holds a mortgage loan as a capital
asset under Internal Revenue Code Section 1221 may elect under Internal Revenue
Code Section 171 to amortize premium on whole mortgage loans or mortgage loans
underlying MBS that were originated after September 27, 1985 or MBS that are
REMIC regular interests under the constant yield method. Amortizable bond
premium will be treated as an offset to interest income on the mortgage loans,
rather than as a separate deduction item. To the extent that the mortgagors with
respect to the mortgage loans are individuals, Internal Revenue Code Section 171
will not be available for premium on mortgage loans (including underlying
mortgage loans) originated on or prior to September 27, 1985. The allocation of
the premium pro rata among principal payments should be considered a reasonable
method; however, the Service may argue that the premium should be allocated in a
different manner, such as allocating the premium entirely to the final payment
of principal.

LIMITATIONS ON OFFSET OR EXEMPTION OF REMIC INCOME

      A portion, and often all, of the REMIC taxable income includible in
determining the federal income tax liability of a residual certificateholder
will be subject to special treatment. That portion, referred to as the excess
inclusion, is equal to the excess of REMIC taxable income for the calendar
quarter allocable to a residual certificate over the daily accruals for the
quarterly period of:

      o     120% of the long-term applicable Federal rate that would have
            applied to the residual certificate, if it were a debt instrument,
            on the startup day under Internal Revenue Code Section 1274(d);
            multiplied by

      o     the adjusted issue price of the residual certificate at the
            beginning of the quarterly period.

For this purpose, the adjusted issue price of a residual certificate at the
beginning of a quarter is the issue price of the residual certificate, plus the
amount of the daily accruals of REMIC income described in this paragraph for all
prior quarters, decreased by any distributions made with respect to that
residual certificate prior to the beginning of the quarterly period.
Accordingly, the portion of the REMIC pool's taxable income that will be treated
as excess


                                       85



inclusions will be a larger portion of the income as the adjusted issue price of
the residual certificates diminishes and all such taxable income will be so
treated if the adjusted issue price of the residual certificates is zero.

      The portion of a residual certificateholder's REMIC taxable income
consisting of the excess inclusions generally may not be offset by other
deductions, including net operating loss carryforwards, on the residual
certificateholder's return. However, net operating loss carryforwards are
determined without regard to excess inclusion income. Further, if the residual
certificateholder is an organization subject to the tax on unrelated business
income imposed by Internal Revenue Code Section 511, the residual
certificateholder's excess inclusions will be treated as unrelated business
taxable income of that residual certificateholder for purposes of Internal
Revenue Code Section 511. In addition, REMIC taxable income is subject to 30%
withholding tax with respect to some persons who are not U.S. Persons, as
defined below under "--Tax-Related Restrictions on Transfer of Residual
Certificates--Foreign Investors", and its portion attributable to excess
inclusions is not eligible for any reduction in the rate of withholding tax, by
treaty or otherwise. See "--Taxation of Foreign Investors--Residual
Certificates" below. Finally, if a real estate investment trust or a regulated
investment company owns a residual certificate, a portion (allocated under
Treasury regulations yet to be issued) of dividends paid by the real estate
investment trust or a regulated investment company could not be offset by net
operating losses of its shareholders, would constitute unrelated business
taxable income for tax-exempt shareholders, and would be ineligible for
reduction of withholding to some persons who are not U.S. Persons.

      In addition, three rules determine the effect of excess inclusions on the
alternative minimum taxable income of a residual certificateholder. First,
alternative minimum taxable income for a residual certificateholder is
determined without regard to the special rule, discussed above, that taxable
income cannot be less than excess inclusions. Second, a residual
certificateholder's alternative minimum taxable income for a taxable year cannot
be less than the excess inclusions for the year. Third, the amount of any
alternative minimum tax net operating loss deduction must be computed without
regard to any excess inclusions. These rules have the effect of preventing
non-refundable tax credits reducing a taxpayer's income tax to an amount less
than the alternative minimum tax on excess inclusions.

TAX-RELATED RESTRICTIONS ON TRANSFER OF RESIDUAL CERTIFICATES

      Disqualified Organizations. If any legal or beneficial interest in a
residual certificate is transferred to a Disqualified Organization, a tax would
be imposed in an amount equal to the product of:

      o     the present value of the total anticipated excess inclusions with
            respect to the residual certificate for periods after the transfer;
            and

      o     the highest marginal federal income tax rate applicable to
            corporations.

The REMIC regulations provide that the anticipated excess inclusions are based
on actual prepayment experience to the date of the transfer and projected
payments based on the prepayment assumption. The present value rate equals the
applicable Federal rate under Internal Revenue Code Section 1274(d) as of the
date of the transfer for a term ending with the last calendar quarter in which
excess inclusions are expected to accrue. The tax generally would be imposed on
the transferor of the residual certificate, except that where the transfer is
through an agent (including a broker, nominee or other middleman) for a
Disqualified Organization, the tax would instead be imposed on the agent.
However, a transferor of a residual certificate would in no event be liable for
the tax with respect to a transfer if the transferee furnishes to the transferor
an affidavit that the transferee is not a Disqualified Organization and, as of
the time of the transfer, the transferor does not have actual knowledge that the
affidavit is false. The tax also may be waived by the Treasury Department if the
Disqualified Organization promptly disposes of the residual interest and the
transferor pays income tax at the highest corporate rate on the excess
inclusions for the period the residual certificate is actually held by the
Disqualified Organization.

      In addition, if a Pass-Through Entity has excess inclusion income with
respect to a residual certificate during a taxable year and a Disqualified
Organization is the record holder of an equity interest in the entity, then a
tax is imposed on the entity equal to the product of the amount of excess
inclusions on the residual certificate that are allocable to the interest in the
Pass-Through Entity during the period the interest is held by the Disqualified
Organization, and the highest marginal federal corporate income tax rate. The
tax would be deductible from the ordinary gross income of the Pass-Through
Entity for the taxable year. The Pass-Through Entity would not be liable for the
tax if it has received an affidavit from the record holder that it is not a
Disqualified Organization or stating


                                       86



the holder's taxpayer identification number and, during the period the person is
the record holder of the residual certificate, the Pass-Through Entity does not
have actual knowledge that the affidavit is false.

      If an electing large partnership holds a residual certificate, all
interests in the electing large partnership are treated as held by Disqualified
Organizations for purposes of the tax imposed on Pass-Through Entities described
in the preceding paragraph. This tax on electing large partnerships must be paid
even if each record holder of an interest in that partnership provides the
affidavit mentioned in the prior paragraph.

      The pooling and servicing agreement with respect to a series of
certificates will provide that no legal or beneficial interest in a residual
certificate may be transferred unless the following occurs:

      o     the proposed transferee provides to the transferor and the trustee
            an affidavit providing its taxpayer identification number and
            stating that the transferee is the beneficial owner of the residual
            certificate, is not a Disqualified Organization and is not
            purchasing the residual certificates on behalf of a Disqualified
            Organization (i.e., as a broker, nominee or middleman on its
            behalf); and

      o     the transferor provides a statement in writing to us and the trustee
            that it has no actual knowledge that the affidavit is false.

      Moreover, the pooling and servicing agreement will provide that any
attempted or purported transfer in violation of these transfer restrictions will
be null and void and will vest no rights in any purported transferee. Each
residual certificate with respect to a series will bear a legend referring to
the restrictions on transfer, and each residual certificateholder will be deemed
to have agreed, as a condition of ownership, to any amendments to the related
pooling and servicing agreement required under the Internal Revenue Code or
applicable Treasury regulations to effectuate the foregoing restrictions.
Information necessary to compute an applicable excise tax must be furnished to
the Service and to the requesting party within 60 days of the request, and we or
the trustee may charge a fee for computing and providing the information.

      Noneconomic Residual Interests. The REMIC regulations would disregard some
transfers of residual certificates, in which case the transferor would continue
to be treated as the owner of the residual certificates and thus would continue
to be subject to tax on its allocable portion of the net income of the REMIC
pool. Under the REMIC regulations, a transfer of a noneconomic residual
interest, as defined below, to a residual certificateholder, other than a
residual certificateholder who is not a U.S. Person, is disregarded for all
federal income tax purposes if a significant purpose of the transferor is to
impede the assessment or collection of tax. A residual interest in a REMIC,
including a residual interest with a positive value at issuance, is a
noneconomic residual interest unless, at the time of the transfer:

      o     the present value of the expected future distributions on the
            residual interest at least equals the product of the present value
            of the anticipated excess inclusions and the highest corporate
            income tax rate in effect for the year in which the transfer occurs;
            and

      o     the transferor reasonably expects that the transferee will receive
            distributions from the REMIC at or after the time at which taxes
            accrue on the anticipated excess inclusions in an amount sufficient
            to satisfy the accrued taxes.

The anticipated excess inclusions and the present value rate are determined in
the same manner as set forth above under "--Disqualified Organizations." The
REMIC regulations explain that a significant purpose to impede the assessment or
collection of tax exists if the transferor, at the time of the transfer, either
knew or should have known that the transferee would be unwilling or unable to
pay taxes due on its share of the taxable income of the REMIC. A safe harbor is
provided if:

      o     the transferor conducted, at the time of the transfer, a reasonable
            investigation of the financial condition of the transferee and found
            that the transferee historically had paid its debts as they came due
            and found no significant evidence to indicate that the transferee
            would not continue to pay its debts as they came due in the future;


                                       87



      o     the transferee represents to the transferor that it understands
            that, as the holder of the noneconomic residual interest, the
            transferee may incur tax liabilities in excess of cash flows
            generated by the interest and that the transferee intends to pay
            taxes associated with holding the residual interest as they become
            due; and

      o     the transferee represents that it will not cause the income with
            respect to the residual interest to be attributable to a foreign
            permanent establishment or fixed base, within the meaning of an
            applicable income tax treaty, of a transferee or of any other United
            States Person.

The pooling and servicing agreement with respect to each series of certificates
will require the transferee of a residual certificate to certify to the matters
in the preceding sentence as part of the affidavit described above under the
heading "--Disqualified Organizations." The transferor must have no actual
knowledge or reason to know that the statements are false.

      In addition to the three conditions set forth above for the transferor of
a noneconomic residual interest to be presumed not to have knowledge that the
transferee would be unwilling or unable to pay taxes due on its share of the
taxable income of the REMIC, a fourth requirement must be satisfied in one of
two alternative ways. The first way such fourth requirement may be satisfied is
that the present value of the anticipated tax liabilities associated with
holding the noneconomic residual interest not exceed the sum of:

      o     the present value of any consideration given to the transferee to
            acquire the interest;

      o     the present value of the expected future distributions on the
            interest; and

      o     the present value of the anticipated tax savings associated with
            holding the interest as the REMIC generates losses.

For purposes of the computations under this alternative, the transferee is
assumed to pay tax at the highest corporate tax rate (currently 35%) or, in
certain circumstances, the alternative minimum tax rate. Further, present values
generally are computed using a discount rate equal to the short-term Federal
rate set forth in Internal Revenue Code Section 1274(d) at the time of the
transfer and the compounding method of the transferee.

The second way such fourth requirement may be satisfied is:

      o     the transferee must be a domestic "C" corporation (other than a
            corporation exempt from taxation or a regulated investment company
            or real estate investment trust) that meets certain gross and net
            asset tests (generally, $100 million of gross assets and $10 million
            of net assets for the current year and the two preceding fiscal
            years, excluding certain related party obligations);

      o     the transferee must agree in writing that it will transfer the
            residual interest only to a subsequent transferee that is an
            eligible corporation and meets the requirements for this safe harbor
            transfer; and

      o     the facts and circumstances known to the transferor on or before the
            date of the transfer must not reasonably indicate that the taxes
            associated with ownership of the residual interest will not be paid
            by the transferee.

      Foreign Investors. The REMIC regulations provide that the transfer of a
residual certificate that has tax avoidance potential to a foreign person will
be disregarded for all federal tax purposes. This rule appears intended to apply
to a transferee who is not a U.S. Person, unless the transferee's income is
effectively connected with the conduct of a trade or business within the United
States. A residual certificate is deemed to have tax avoidance potential unless,
at the time of the transfer:

      o     the future value of expected distributions equals at least 30% of
            the anticipated excess inclusions after the transfer; and

      o     the transferor reasonably expects that the transferee will receive
            sufficient distributions from the REMIC pool at or after the time at
            which the excess inclusions accrue and prior to the end of the next
            succeeding taxable year for the accumulated withholding tax
            liability to be paid.


                                       88



If the non-U.S. Person transfers the residual certificate back to a U.S. Person,
the transfer will be disregarded and the foreign transferor will continue to be
treated as the owner unless arrangements are made so that the transfer does not
have the effect of allowing the transferor to avoid tax on accrued excess
inclusions.

      In addition, under temporary and final Treasury regulations, effective
August 1, 2006, a U.S. partnership having a partner who is not a U.S. Person
will be required to pay withholding tax in respect of excess inclusion income
allocable to such non-U.S. partner, even if no cash distributions are made to
such partner. Unless otherwise stated in the related prospective supplement, a
residual certificate may not be purchased by or transferred to any person that
is not a U.S. Person.

SALE OR EXCHANGE OF A RESIDUAL CERTIFICATE

      Upon the sale or exchange of a residual certificate, the residual
certificateholder will recognize gain or loss equal to the excess, if any, of
the amount realized over the adjusted basis, as described above under "Taxation
of Residual Certificates--Basis and Losses," of the residual certificateholder
in the residual certificate at the time of the sale or exchange. In addition to
reporting the taxable income of the REMIC pool, a residual certificateholder
will have taxable income to the extent that any cash distribution to it from the
REMIC pool exceeds the adjusted basis on that distribution date. The income will
be treated as gain from the sale or exchange of the residual certificate. It is
possible that the termination of the REMIC pool may be treated as a sale or
exchange of a residual certificateholder's residual certificate, in which case,
if the residual certificateholder has an adjusted basis in the residual
certificateholder's residual certificate remaining when its interest in the
REMIC pool terminates, and if the residual certificateholder holds the residual
certificate as a capital asset under Internal Revenue Code Section 1221, then
the residual certificateholder will recognize a capital loss at that time in the
amount of the remaining adjusted basis.

      Any gain on the sale of a residual certificate will be treated as ordinary
income if one or both of the following conditions are met:

      o     if a residual certificate is held as part of a conversion
            transaction as defined in Internal Revenue Code Section 1258(c), up
            to the amount of interest that would have accrued on the residual
            certificateholder's net investment in the conversion transaction at
            120% of the appropriate applicable Federal rate in effect at the
            time the taxpayer entered into the transaction minus any amount
            previously treated as ordinary income with respect to any prior
            disposition of property that was held as a part of the transaction;
            or

      o     in the case of a non-corporate taxpayer, to the extent the taxpayer
            has made an election under Internal Revenue Code Section 163(d)(4)
            to have net capital gains taxed as investment income at ordinary
            income rates.

In addition, gain or loss recognized from the sale of a residual certificate by
banks or thrift institutions will be treated as ordinary income or loss pursuant
to Internal Revenue Code Section 582(c).

      The Conference Committee Report to the 1986 Act provides that, except as
provided in Treasury regulations yet to be issued, the wash sale rules of
Internal Revenue Code Section 1091 will apply to dispositions of residual
certificates where the seller of the residual certificate, during the period
beginning six months before the sale or disposition of the residual certificate
and ending six months after the sale or disposition, acquires (or enters into
any other transaction that results in the application of Section 1091) any
residual interest in any REMIC or any interest in a taxable mortgage pool (such
as a non-REMIC owner trust) that is economically comparable to a residual
certificate.

MARK-TO-MARKET REGULATIONS

      Regulations under Internal Revenue Code Section 475, relating to the
requirement that a securities dealer mark-to-market securities held for sale to
customers, provide that, for purposes of the mark-to-market requirement, a
residual certificate is not treated as a security and thus may not be
marked-to-market.


                                       89



TAXES THAT MAY BE IMPOSED ON THE REMIC POOL

      Prohibited Transactions. Income from some transactions by the REMIC pool,
called prohibited transactions, will not be part of the calculation of income or
loss includible in the federal income tax returns of residual
certificateholders, but rather will be taxed directly to the REMIC pool at a
100% rate. Prohibited transactions generally include:

      1.    the disposition of a qualified mortgage other than pursuant to:

            o     a substitution within two years of the startup day for a
                  defective (including a defaulted) obligation (or repurchase in
                  lieu of substitution of a defective (including a defaulted)
                  obligation at any time) or for any qualified mortgage within
                  three months of the startup day;

            o     foreclosure, default or imminent default of a qualified
                  mortgage;

            o     bankruptcy or insolvency of the REMIC pool; or

            o     qualified (complete) liquidation;

      2.    the receipt of income from assets that are not the type of mortgages
or investments that the REMIC pool is permitted to hold;

      3.    the receipt of compensation for services; or

      4.    the receipt of gain from disposition of cash flow investments other
than pursuant to a qualified liquidation.

      Notwithstanding (1) and (4), it is not a prohibited transaction to sell
REMIC pool property to prevent a default on regular certificates as a result of
a default on qualified mortgages or to facilitate a clean-up call (generally, an
optional termination to save administrative costs when no more than a small
percentage of the certificates is outstanding). The REMIC regulations indicate
that the modification of a mortgage loan generally will not be treated as a
disposition if it is occasioned by a default or reasonably foreseeable default,
an assumption of the mortgage loan, the waiver of a due-on-sale or
due-on-encumbrance clause or the conversion of an interest rate by a mortgagor
pursuant to the terms of a convertible adjustable rate mortgage loan.

      Contributions to the REMIC Pool After the Startup Day. In general, the
REMIC pool will be subject to a tax at a 100% rate on the value of any property
contributed to the REMIC pool after the startup day. Exceptions are provided for
cash contributions to the REMIC pool made under the following circumstances:

      o     during the three months following the startup day;

      o     if made to a qualified reserve fund by a residual certificateholder;

      o     if in the nature of a guarantee;

      o     if made to facilitate a qualified liquidation or clean-up call; and

      o     if as otherwise permitted in Treasury regulations yet to be issued.

      Net Income from Foreclosure Property. The REMIC pool will be subject to
federal income tax at the highest corporate rate on net income from foreclosure
property, determined by reference to the rules applicable to real estate
investment trusts. Generally, property acquired by deed in lieu of foreclosure
would be treated as foreclosure property until the close of the third calendar
year following the year of acquisition, with possible extensions of up to an
additional three years. Net income from foreclosure property generally means
gain from the sale of a foreclosure property that is inventory property and
gross income from foreclosure property other than qualifying rents and other
qualifying income for a real estate investment trust.

      It is not anticipated that the REMIC pool will receive income or gain
subject to prohibited transactions taxes or contributions subject to tax. As
described in "Description of the Pooling and Servicing Agreements -- Realization


                                       90



upon Defaulted Mortgage Loans" with respect to net income from foreclosure
property from a property that secured a mortgage loan, in some circumstances
income from such a property may be subject to taxation when it is held by the
REMIC pool.

      Liquidation of the REMIC Pool. If a REMIC pool adopts a plan of complete
liquidation, within the meaning of Internal Revenue Code Section
860F(a)(4)(A)(i), which may be accomplished by designating in the REMIC pool's
final tax return a date on which the adoption is deemed to occur, and sells all
of its assets, other than cash, within a 90-day period beginning on the date of
the adoption of the plan of liquidation, the REMIC pool will not be subject to
the prohibited transaction rules on the sale of its assets, provided that the
REMIC pool credits or distributes in liquidation all of the sale proceeds plus
its cash, other than amounts retained to meet claims, to holders of regular
certificates and residual certificateholders within the 90-day period.

      Administrative Matters. The REMIC pool will be required to maintain its
books on a calendar year basis and to file federal income tax returns for
federal income tax purposes in a manner similar to a partnership. The form for
the income tax return is Form 1066, U.S. Real Estate Mortgage Investment Conduit
Income Tax Return. The trustee will be required to sign the REMIC pool's
returns. Treasury regulations provide that, except where there is a single
residual certificateholder for an entire taxable year, the REMIC pool will be
subject to the procedural and administrative rules of the Internal Revenue Code
applicable to partnerships, including the determination by the Service of any
adjustments to, among other things, items of REMIC income, gain, loss, deduction
or credit in a unified administrative proceeding. The residual certificateholder
owning the largest percentage interest in the residual certificates will be
obligated to act as tax matters person, as defined in the applicable Treasury
regulations, with respect to the REMIC pool. Each residual certificateholder
will be deemed, by acceptance of the residual certificates, to have agreed to:

      o     the appointment of the tax matters person as provided in the
            preceding sentence; and

      o     the irrevocable designation of the servicer as agent for performing
            the functions of the tax matters person.

LIMITATIONS ON DEDUCTION OF SOME EXPENSES

      An investor who is an individual, estate or trust will be subject to
limitation with respect to some itemized deductions described in Internal
Revenue Code Section 67, to the extent that the itemized deductions, in the
aggregate, do not exceed 2% of the investor's adjusted gross income. In
addition, Internal Revenue Code Section 68 provides that itemized deductions
otherwise allowable for a taxable year of an individual taxpayer will be reduced
by the lesser of (1) 3% of the excess, if any, of adjusted gross income over a
statutory threshold or (2) 80% of the amount of itemized deductions otherwise
allowable for that year. Under current law, the applicable limitation is reduced
by one third for taxable years beginning in 2006 and 2007, and by two thirds in
taxable years beginning in 2008 and 2009. For taxable years beginning after
December 31, 2009 the overall limitation on itemized deductions is repealed.

      In the case of a REMIC pool, the deductions may include deductions under
Internal Revenue Code Section 212 for the servicing fee and all administrative
and other expenses relating to the REMIC pool, or any similar expenses allocated
to the REMIC pool with respect to a regular interest it holds in another REMIC.
Investors who hold REMIC certificates either directly or indirectly through
pass-through entities may have their pro rata share of the expenses allocated to
them as additional gross income, but may be subject to the limitation on
deductions. In addition, those expenses are not deductible at all for purposes
of computing the alternative minimum tax, and may cause investors to be subject
to significant additional tax liability. Temporary Treasury regulations provide
that the additional gross income and corresponding amount of expenses generally
are to be allocated entirely to the holders of residual certificates in the case
of a REMIC pool that would not qualify as a fixed investment trust in the
absence of a REMIC election. However, the additional gross income and limitation
on deductions will apply to the allocable portion of the expenses to holders of
regular certificates, as well as holders of residual certificates, where regular
certificates are issued in a manner that is similar to pass-through certificates
in a fixed investment trust. In general, the allocable portion will be
determined based on the ratio that a REMIC certificateholder's income,
determined on a daily basis, bears to the income of all holders of regular
certificates and residual certificates with respect to a REMIC pool. As a
result, individuals, estates or trusts holding REMIC certificates, either
directly or indirectly through a grantor trust, partnership, S corporation,
REMIC, or other pass-through entities described in the foregoing


                                       91



temporary Treasury regulations, may have taxable income in excess of the
interest income at the pass-through rate on regular certificates that are issued
in a single Class or otherwise consistently with fixed investment trust status
or in excess of cash distributions for the related period on residual
certificates. Unless otherwise indicated in the applicable prospectus
supplement, all the expenses will be allocable to the residual certificates.

TAXATION OF FOREIGN INVESTORS

      A regular certificateholder that is not a "United States Person" (as
defined below) and is not subject to federal income tax as a result of any
direct or indirect connection to the United States in addition to its ownership
of a regular certificate will not, unless otherwise disclosed in the related
prospectus supplement, be subject to United States federal income or withholding
tax in respect of a distribution on a regular certificate To avoid withholding
tax, that holder must provide certain documentation. The appropriate
documentation includes Form W-8BEN, if the foreign person is a corporation or
individual eligible for the benefits of the portfolio interest exemption or an
exemption based on a treaty; Form W-8ECI if the foreign person is eligible for
an exemption on the basis of its income from the REMIC certificate being
effectively connected to a United States trade or business; Form W-8BEN or Form
W-8IMY if the foreign person is a trust, depending on whether such trust is
classified as the beneficial owner of the regular certificate; and Form W-8IMY,
with supporting documentation as specified in the Treasury Regulations, required
to substantiate exemptions from withholding on behalf of its partners, if the
foreign person is a partnership. An intermediary (other than a partnership) must
provide Form W-8IMY, revealing all required information, including its name,
address, taxpayer identification number, the country under the laws of which it
is created, and certification that it is not acting for its own account. A
"qualified intermediary" must certify that it has provided, or will provide, a
withholding statement as required under Treasury Regulations Section
1.1441-1(e)(5)(v), but need not disclose the identity of its account holders on
its Form W-8IMY, and may certify its account holders' status without including
each beneficial owner's certification. A non-"qualified intermediary" must
additionally certify that it has provided, or will provide, a withholding
statement that is associated with the appropriate Forms W-8 and W-9 required to
substantiate exemptions from withholding on behalf of its beneficial owners. The
term "intermediary" means a person acting as a custodian, a broker, nominee or
otherwise as an agent for the beneficial owner of a regular certificate. A
"qualified intermediary" is generally a foreign financial institution or
clearing organization or a non-United States branch or office of a United States
financial institution or clearing organization that is a party to a withholding
agreement with the IRS. For these purposes, "United States Person" means a
citizen or resident of the United States, a corporation or partnership (except
as may be provided in Treasury regulations) created or organized in, or under
the laws of, the United States, any State or the District of Columbia, including
any entity treated as a corporation or partnership for federal income tax
purposes, an estate whose income is subject to United States federal income tax
regardless of its source, or a trust if a court within the United States is able
to exercise primary supervision over the administration of the trust and one or
more United States Persons have the authority to control all substantial
decisions of the trust. It is possible that the IRS may assert that the
foregoing tax exemption should not apply with respect to a regular certificate
held by a residual certificateholder that owns directly or indirectly a 10% or
greater interest in the REMIC residual certificates. If the holder does not
qualify for exemption, distributions of interest, including distributions in
respect of accrued original issue discount, to such holder may be subject to a
tax rate of 30%, subject to reduction under any applicable tax treaty.

      In addition, the foregoing rules will not apply to exempt a United States
shareholder of a controlled foreign corporation from taxation on such United
States shareholder's allocable portion of the interest income received by such
controlled foreign corporation. It is possible, under regulations promulgated
under Section 881 of the Internal Revenue Code concerning conduit financing
transactions, that the exemption from withholding taxes described above may not
be available to a holder who is not a United States Person and owns 10% or more
of one or more underlying mortgagors or, if the holder is a controlled foreign
corporation, it is related to one or more underlying mortgagors.

      Further, it appears that a regular certificate would not be included in
the estate of a non-resident alien individual and would not be subject to United
States estate taxes. However, certificateholders who are non-resident alien
individuals should consult their tax advisors concerning this question.


                                       92



      Unless otherwise stated in the related prospectus supplement, transfers of
residual certificates to investors that:

      o     are not United States Persons; or

      o     are United States Persons and classified as partnerships under the
            Internal Revenue Code, if any of their direct or indirect beneficial
            owners (other than through a U.S. corporation) are (or are permitted
            to be under the related partnership agreement) not United States
            Persons,

will be prohibited under the related pooling and servicing agreement.

      Backup Withholding. Distributions made on the regular certificates, and
proceeds from the sale of the regular certificates to or through some brokers,
may be subject to a backup withholding tax under Internal Revenue Code Section
3406 at a rate of 28% (increasing to 31% after 2010) on reportable payments
(including interest distributions, original issue discount, and, under some
circumstances, principal distributions) unless the regular certificateholder is
a U.S. Person and provides IRS Form W-9 with the correct taxpayer identification
number; is a Non-U.S. Person and provides IRS Form W-8BEN identifying the
Non-U.S. Person and stating that the beneficial owner is not a U.S. Person; or
can be treated as an exempt recipient within the meaning of Treasury Regulations
Section 1.6049-4(c)(1)(ii). Information reporting requirements may also apply
regardless of whether withholding is required. Any amounts to be withheld from
distribution on the regular certificates would be refunded by the Service or
allowed as a credit against the regular certificateholder's federal income tax
liability.

      Reporting Requirements. Reports of accrued interest, original issue
discount and information necessary to compute the accrual of any market discount
on the regular certificates will be made annually to the Service and to
individuals, estates, non-exempt and non-charitable trusts, and partnerships who
are either holders of record of regular certificates or beneficial owners who
own regular certificates through a broker or middleman as nominee. All brokers,
nominees and all other non-exempt holders of record of regular certificates
(including corporations, non-calendar year taxpayers, securities or commodities
dealers, real estate investment trusts, investment companies, common trust
funds, thrift institutions and charitable trusts) may request the information
for any calendar quarter by telephone or in writing by contacting the person
designated in Service Publication 938 with respect to a particular series of
regular certificates. Holders through nominees must request information from the
nominee.

      The Service's Form 1066 has an accompanying Schedule Q, Quarterly Notice
to Residual Interest Holders of REMIC Taxable Income or Net Loss Allocation.
Treasury regulations require that Schedule Q be furnished by the REMIC pool to
each residual certificateholder by the end of the month following the close of
each calendar quarter, 41 days after the end of a quarter under proposed
Treasury regulations, in which the REMIC pool is in existence.

      Treasury regulations require that, in addition to the foregoing
requirements, information must be furnished quarterly to residual
certificateholders, furnished annually, if applicable, to holders of regular
certificates, and filed annually with the Service concerning Internal Revenue
Code Section 67 expenses (see "Limitations on Deduction of Some Expenses" above)
allocable to the holders. Furthermore, under the regulations, information must
be furnished quarterly to residual certificateholders, furnished annually to
holders of regular certificates, and filed annually with the Service concerning
the percentage of the REMIC pool's assets meeting the qualified asset tests
described above under "--Federal Income Tax Consequences for REMIC
Certificates--Qualification as a REMIC."

      FEDERAL INCOME TAX CONSEQUENCES FOR CERTIFICATES AS TO WHICH NO REMIC
                                ELECTION IS MADE

STANDARD CERTIFICATES

      General. In the event that no election is made to treat a trust fund or a
segregated pool of assets therein with respect to a series of certificates that
are not designated as stripped certificates, or as a REMIC, the trust fund will
be classified as a grantor trust under subpart E, Part 1 of subchapter J of the
Internal Revenue Code and not as a partnership, an association taxable as a
corporation or a taxable mortgage pool within the meaning of Internal Revenue
Code Section 7701(i). Where there is no fixed retained yield with respect to the
mortgage loans underlying the standard certificates, the holder of each standard
certificate in the series will be treated as the owner of a pro rata undivided
interest in the ordinary income and corpus portions of the trust fund
represented by its standard certificate and will be considered the beneficial
owner of a pro rata undivided interest in each of the mortgage loans, subject to
the discussion below under "--Premium and Discount--Recharacterization of
Servicing Fees." Accordingly, the


                                       93



holder of a standard certificate of a particular series will be required to
report on its federal income tax return its pro rata share of the entire income
from the mortgage loans represented by its standard certificate, including
interest at the coupon rate on the mortgage loans, original issue discount, if
any, prepayment fees, assumption fees, and late payment charges received by the
servicer, in accordance with the standard certificateholder's method of
accounting. A standard certificateholder generally will be able to deduct its
share of the servicing fee and all administrative and other expenses of the
trust fund in accordance with its method of accounting, provided that the
amounts are reasonable compensation for services rendered to that trust fund.
However, investors who are individuals, estates or trusts who own standard
certificates, either directly or indirectly through some pass-through entities,
will be subject to limitation with respect to some itemized deductions described
in Internal Revenue Code Section 67, including deductions under Internal Revenue
Code Section 212 for the servicing fee and all the administrative and other
expenses of the trust fund, to the extent that the deductions, in the aggregate,
do not exceed two percent of an investor's adjusted gross income. In addition,
Internal Revenue Code Section 68 provides that itemized deductions otherwise
allowable for a taxable year of an individual taxpayer will be reduced by the
lesser of (1) 3% of the excess, if any, of adjusted gross income over a
statutory threshold or (2) 80% of the amount of itemized deductions otherwise
allowable for that year. Under current law, the applicable limitation is reduced
by one third for taxable years beginning in 2006 and 2007, and by two thirds in
taxable years beginning in 2008 and 2009. For taxable years beginning after
December 31, 2009 the overall limitation on itemized deductions is repealed. As
a result, investors holding standard certificates, directly or indirectly
through a pass-through entity, may have aggregate taxable income in excess of
the aggregate amount of cash received on the standard certificates with respect
to interest at the pass-through rate on the standard certificates. In addition,
the expenses are not deductible at all for purposes of computing the alternative
minimum tax, and may cause the investors to be subject to significant additional
tax liability. Moreover, where there is fixed retained yield with respect to the
mortgage loans underlying a series of standard certificates or where the
servicing fee is in excess of reasonable servicing compensation, the transaction
will be subject to the application of the stripped bond and stripped coupon
rules of the Internal Revenue Code, as described below under "Stripped
Certificates" and "--Premium and Discount--Recharacterization of Servicing
Fees," respectively.

      Tax Status.

      Standard certificates will have the following status for federal income
tax purposes:

      1.    A standard certificate owned by a domestic building and loan
association within the meaning of Internal Revenue Code Section 7701(a)(19) will
be considered to represent "loans . . . secured by an interest in real property
which is . . . residential real property" within the meaning of Internal Revenue
Code Section 7701(a)(19)(C)(v), provided that the real property securing the
mortgage loans represented by that standard certificate is of the type described
in the section of the Internal Revenue Code.

      2.    A standard certificate owned by a real estate investment trust will
be considered to represent real estate assets within the meaning of Internal
Revenue Code Section 856(c)(5)(B) to the extent that the assets of the related
trust fund consist of qualified assets, and interest income on the assets will
be considered interest on obligations secured by mortgages on real property to
the extent within the meaning of Internal Revenue Code Section 856(c)(3)(B).

      3.    A standard certificate owned by a REMIC will be considered to
represent an "obligation . . . which is principally secured by an interest in
real property" within the meaning of Internal Revenue Code Section 860G(a)(3)(A)
to the extent that the assets of the related trust fund consist of qualified
mortgages within the meaning of Internal Revenue Code Section 860G(a)(3).

      Premium and Discount

      Standard certificateholders are advised to consult with their tax advisors
as to the federal income tax treatment of premium and discount arising either
upon initial acquisition of standard certificates or thereafter.

      Premium. The treatment of premium incurred upon the purchase of a standard
certificate will be determined generally as described above under "--Federal
Income Tax Consequences for REMIC Certificates--Taxation of Residual
Certificates--Treatment of Certain Items of REMIC Income and Expense--Premium."


                                       94



      Original Issue Discount. The original issue discount rules will be
applicable to a standard certificateholder's interest in those mortgage loans as
to which the conditions for the application of those sections are met. Rules
regarding periodic inclusion of original issue discount income are applicable to
mortgages of corporations originated after May 27, 1969, mortgages of
noncorporate mortgagors, other than individuals, originated after July 1, 1982,
and mortgages of individuals originated after March 2, 1984. Under the OID
regulations, the original issue discount could arise by the charging of points
by the originator of the mortgages in an amount greater than a statutory de
minimis exception, including a payment of points currently deductible by the
borrower under applicable Internal Revenue Code provisions or, under some
circumstances, by the presence of teaser rates on the mortgage loans.

      Original issue discount must generally be reported as ordinary gross
income as it accrues under a constant interest method that takes into account
the compounding of interest, in advance of the cash attributable to the income.
Unless indicated otherwise in the applicable prospectus supplement, no
prepayment assumption will be assumed for purposes of the accrual. However,
Internal Revenue Code Section 1272 provides for a reduction in the amount of
original issue discount includible in the income of a holder of an obligation
that acquires the obligation after its initial issuance at a price greater than
the sum of the original issue price and the previously accrued original issue
discount, less prior payments of principal. Accordingly, if the mortgage loans
acquired by a standard certificateholder are purchased at a price equal to the
then unpaid principal amount of the mortgage loans, no original issue discount
attributable to the difference between the issue price and the original
principal amount of the mortgage loans (i.e., points) will be includible by the
holder.

      Market Discount. Standard certificateholders also will be subject to the
market discount rules to the extent that the conditions for application of those
sections are met. Market discount on the mortgage loans will be determined and
will be generally reported as ordinary income generally in the manner described
above under "--Federal Income Tax Consequences for REMIC Certificates--Taxation
of Regular Certificates--Market Discount," except that it is unclear whether a
prepayment assumption would apply. Rather, the holder will accrue market
discount pro rata over the life of the mortgage loans, unless the constant yield
method is elected. Unless indicated otherwise in the applicable prospectus
supplement, no prepayment assumption will be assumed for purposes of the
accrual.

      Recharacterization of Servicing Fees. If the servicing fee paid to the
servicer were deemed to exceed reasonable servicing compensation, the amount of
the excess would represent neither income nor a deduction to certificateholders.
In this regard, there are no authoritative guidelines for federal income tax
purposes as to either the maximum amount of servicing compensation that may be
considered reasonable in the context of this or similar transactions or whether,
in the case of the standard certificate, the reasonableness of servicing
compensation should be determined on a weighted average or loan-by-loan basis.
If a loan-by-loan basis is appropriate, the likelihood that the amount would
exceed reasonable servicing compensation as to some of the mortgage loans would
be increased. Service guidance indicates that a servicing fee in excess of
reasonable compensation, known as excess servicing, will cause the mortgage
loans to be treated under the stripped bond rules. The guidance provides safe
harbors for servicing deemed to be reasonable and requires taxpayers to
demonstrate that the value of servicing fees in excess of the amounts is not
greater than the value of the services provided.

      Accordingly, if the Service's approach is upheld, a servicer who receives
a servicing fee in excess of the amounts would be viewed as retaining an
ownership interest in a portion of the interest payments on the mortgage loans.
Under the rules of Internal Revenue Code Section 1286, the separation of
ownership of the right to receive some or all of the interest payments on an
obligation from the right to receive some or all of the principal payments on
the obligation would result in treatment of the mortgage loans as stripped
coupons and stripped bonds. Subject to the de minimis rule discussed below under
"--Stripped Certificates," each stripped bond or stripped coupon could be
considered for this purpose as a non-interest bearing obligation issued on the
date of issue of the standard certificates, and the original issue discount
rules of the Internal Revenue Code would apply to its holder. While standard
certificateholders would still be treated as owners of beneficial interests in a
grantor trust for federal income tax purposes, the corpus of the trust could be
viewed as excluding the portion of the mortgage loans the ownership of which is
attributed to the servicer, or as including the portion as a second class of
equitable interest. Applicable Treasury regulations treat such an arrangement as
a fixed investment trust, since the multiple classes of trust interests should
be treated as merely facilitating direct investments in the trust assets and the
existence of multiple classes of ownership interests is incidental to that
purpose. In general, the recharacterization should not have any significant
effect upon the timing or amount of income reported by a standard
certificateholder, except that the income reported by a cash method holder may
be slightly accelerated.


                                       95



      You should also review "--Stripped Certificates" below for a further
description of the federal income tax treatment of stripped bonds and stripped
coupons.

      Sale or Exchange of Standard Certificates. Upon sale or exchange of a
standard certificate, a standard certificateholder will recognize gain or loss
equal to the difference between the amount realized on the sale and its
aggregate adjusted basis in the mortgage loans and the other assets represented
by the standard certificate. In general, the aggregate adjusted basis will equal
the standard certificateholder's cost for the standard certificate, increased by
the amount of any income previously reported with respect to the standard
certificate and decreased by the amount of any losses previously reported with
respect to the standard certificate and the amount of any distributions received
thereon. Except as provided above with respect to market discount on any
mortgage loans, and except for some financial institutions subject to the
provisions of Internal Revenue Code Section 582(c), any related gain or loss
would be capital gain or loss if the standard certificate was held as a capital
asset. However, gain on the sale of a standard certificate will be treated as
ordinary income:

      o     if a standard certificate is held as part of a conversion
            transaction as defined in Internal Revenue Code Section 1258(c), up
            to the amount of interest that would have accrued on the standard
            certificateholder's net investment in the conversion transaction at
            120% of the appropriate applicable federal rate in effect at the
            time the taxpayer entered into the transaction minus any amount
            previously treated as ordinary income with respect to any prior
            disposition of property that was held as a part of the transaction;
            or

      o     in the case of a non-corporate taxpayer, to the extent the taxpayer
            has made an election under Internal Revenue Code Section 163(d)(4)
            to have net capital gains taxed as investment income at ordinary
            income rates.

      Capital gains of non-corporate taxpayers are subject to a lower maximum
tax rate than ordinary income of those taxpayers. The maximum tax rate for
corporations is the same with respect to both ordinary income and capital gains.

      Holders that recognize a loss on a sale or exchange of a standard
certificate for federal income tax purposes in excess of certain threshold
amounts should consult their tax advisors as to the need to file IRS Form 8886
(disclosing certain potential tax shelters) on their federal income tax returns.

STRIPPED CERTIFICATES

      General. Pursuant to Internal Revenue Code Section 1286, the separation of
ownership of the right to receive some or all of the principal payments on an
obligation from ownership of the right to receive some or all of the interest
payments results in the creation of stripped bonds with respect to principal
payments and stripped coupons with respect to interest payments. For purposes of
this discussion, certificates that are subject to those rules will be referred
to as stripped certificates. Stripped certificates include stripped interest
certificates and stripped principal certificates as to which no REMIC election
is made.

      The certificates will be subject to those rules if the following occur:

      o     we retain, for our own account or for purposes of resale, in the
            form of fixed retained yield or otherwise, an ownership interest in
            a portion of the payments on the mortgage loans;

      o     the servicer is treated as having an ownership interest in the
            mortgage loans to the extent it is paid, or retains, servicing
            compensation in an amount greater than reasonable consideration for
            servicing the mortgage loans (see "--Standard
            Certificates--Recharacterization of Servicing Fees" above); and

      o     certificates are issued in two or more classes or subclasses
            representing the right to non-pro rata percentages of the interest
            and principal payments on the mortgage loans.

      In general, a holder of a stripped certificate will be considered to own
stripped bonds with respect to its pro rata share of all or a portion of the
principal payments on each mortgage loan and/or stripped coupons with respect to
its pro rata share of all or a portion of the interest payments on each mortgage
loan, including the stripped certificate's allocable share of the servicing fees
paid to the servicer, to the extent that the fees represent reasonable


                                       96



compensation for services rendered. See discussion above under "--Standard
Certificates--Recharacterization of Servicing Fees." Although not free from
doubt, for purposes of reporting to stripped certificateholders, the servicing
fees will be allocated to the stripped certificates in proportion to the
respective entitlements to distributions of each class or subclass of stripped
certificates for the related period or periods. The holder of a stripped
certificate generally will be entitled to a deduction each year in respect of
the servicing fees, as described above under "--Standard Certificates--General,"
subject to the limitation described therein.

      Internal Revenue Code Section 1286 treats a stripped bond or a stripped
coupon as an obligation issued at an original issue discount on the date that
the stripped interest is purchased. Although the treatment of stripped
certificates for federal income tax purposes is not clear in some respects at
this time, particularly where the stripped certificates are issued with respect
to a mortgage pool containing variable-rate mortgage loans, in the opinion of
Cadwalader, Wickersham & Taft LLP, our counsel that the trust fund will be
treated as a grantor trust under subpart E, Part 1 of subchapter J of the
Internal Revenue Code and not as an association taxable as a corporation or a
taxable mortgage pool within the meaning of Internal Revenue Code Section
7701(i).

      Each stripped certificate should be treated as a single installment
obligation for purposes of calculating original issue discount and gain or loss
on disposition. This treatment is based on the interrelationship of Internal
Revenue Code Section 1286, Internal Revenue Code Sections 1272 through 1275, and
the OID regulations. While under Internal Revenue Code Section 1286 computations
with respect to stripped certificates arguably should be made in one of the ways
described below under "--Taxation of Stripped Certificates--Possible Alternative
Characterizations," the OID regulations state, in general, that two or more debt
instruments issued by a single issuer to a single investor in a single
transaction should be treated as a single debt instrument for original issue
discount purposes. The pooling and servicing agreement requires that the trustee
make and report all computations described below using this aggregate approach,
unless substantial legal authority requires otherwise.

      Furthermore, Treasury regulations assume that a stripped certificate will
be treated as a single debt instrument issued on the date it is purchased for
purposes of calculating any original issue discount and that the interest
component of the stripped certificate would be treated as qualified stated
interest under the OID regulations. Further pursuant to these final regulations
the purchaser of the stripped certificate will be required to account for any
discount as market discount rather than original issue discount unless either:

      o     the initial discount with respect to the stripped certificate was
            treated as zero under the de minimis rule of Internal Revenue Code
            Section 1273(a)(3); or

      o     no more than 100 basis points in excess of reasonable servicing is
            stripped off the related mortgage loans. Any related market discount
            would be reportable as described under "--Federal Income Tax
            Consequences for REMIC Certificates--Taxation of Regular
            Certificates--Market Discount," without regard to the de minimis
            rule therein, assuming that a prepayment assumption is employed in
            the computation.

      Status of Stripped Certificates. No specific legal authority exists as to
whether the character of the stripped certificates, for federal income tax
purposes, will be the same as that of the mortgage loans. Although the issue is
not free from doubt, our counsel has advised us that stripped certificates owned
by applicable holders should be considered to represent real estate assets
within the meaning of Internal Revenue Code Section 856(c)(5)(B), "obligation[s]
principally secured by an interest in real property" within the meaning of
Internal Revenue Code Section 860G(a)(3)(A), and "loans . . . secured by an
interest in real property which is . . . residential real property" within the
meaning of Internal Revenue Code Section 7701(a)(19)(C)(v), and interest
(including original issue discount) income attributable to stripped certificates
should be considered to represent interest on obligations secured by mortgages
on real property within the meaning of Internal Revenue Code Section
856(c)(3)(B), provided that in each case the mortgage loans and interest on the
mortgage loans qualify for that treatment.

      Original Issue Discount. Except as described above under "--General," each
stripped certificate will be considered to have been issued at an original issue
discount for federal income tax purposes. Original issue discount with respect
to a stripped certificate must be included in ordinary income as it accrues, in
accordance with a constant interest method that takes into account the
compounding of interest, which may be prior to the receipt of the cash
attributable to that income. Based in part on the OID regulations and the
amendments to the original issue discount sections of the Internal Revenue Code
made by the 1986 Act, the amount of original issue discount required to be
included in the income of a holder of a stripped certificate, referred to in
this discussion as a stripped


                                       97



certificateholder, in any taxable year likely will be computed generally as
described above under "--Federal Income Tax Consequences for REMIC
Certificates--Taxation of Regular Certificates--Original Issue Discount" and
"--Variable Rate Regular Certificates." However, with the apparent exception of
a stripped certificate qualifying as a market discount obligation, as described
above under "--General," the issue price of a stripped certificate will be the
purchase price paid by each holder of a stripped certificate, and the stated
redemption price at maturity will include the aggregate amount of the payments,
other than qualified stated interest to be made on the stripped certificate to
the stripped certificateholder, presumably under the prepayment assumption.

      If the mortgage loans prepay at a rate either faster or slower than that
under the prepayment assumption, a stripped certificateholder's recognition of
original issue discount will be either accelerated or decelerated and the amount
of the original issue discount will be either increased or decreased depending
on the relative interests in principal and interest on each mortgage loan
represented by the stripped certificateholder's stripped certificate. While the
matter is not free from doubt, the holder of a stripped certificate should be
entitled in the year that it becomes certain, assuming no further prepayments,
that the holder will not recover a portion of its adjusted basis in the stripped
certificate to recognize an ordinary loss equal to the portion of unrecoverable
basis.

      As an alternative to the method described above, the fact that some or all
of the interest payments with respect to the stripped certificates will not be
made if the mortgage loans are prepaid could lead to the interpretation that the
interest payments are contingent within the meaning of the OID regulations. The
OID regulations, as they relate to the treatment of contingent interest, are by
their terms not applicable to prepayable securities such as the stripped
certificates. However, if final regulations dealing with contingent interest
with respect to the stripped certificates apply the same principles as the OID
regulations, the regulations may lead to different timing of income inclusion
that would be the case under the OID regulations. Furthermore, application of
the principles could lead to the characterization of gain on the sale of
contingent interest stripped certificates as ordinary income. You should consult
your tax advisors regarding the appropriate tax treatment of stripped
certificates.

      Sale or Exchange of Stripped Certificates. Sale or exchange of a stripped
certificate prior to its maturity will result in gain or loss equal to the
difference, if any, between the amount received and the stripped
certificateholder's adjusted basis in the stripped certificate, as described
above under "--Federal Income Tax Consequences for REMIC Certificates--Taxation
of Regular Certificates--Sale or Exchange of Regular Certificates." To the
extent that a subsequent purchaser's purchase price is exceeded by the remaining
payments on the stripped certificates, the subsequent purchaser will be required
for federal income tax purposes to accrue and report the excess as if it were
original issue discount in the manner described above. It is not clear for this
purpose whether the assumed prepayment rate that is to be used in the case of a
stripped certificateholder other than an original stripped certificateholder
should be the prepayment assumption or a new rate based on the circumstances at
the date of subsequent purchase.

      Holders that recognize a loss on a sale or exchange of a stripped
certificate for federal income tax purposes in excess of certain threshold
amounts should consult their tax advisors as to the need to file IRS Form 8886
(disclosing certain potential tax shelters) on their federal income tax returns.

      Purchase of More than One Class of Stripped Certificates. Where an
investor purchases more than one class of stripped certificates, it is currently
unclear whether for federal income tax purposes the classes of stripped
certificates should be treated separately or aggregated for purposes of the
rules described above.

      Possible Alternative Characterizations. The characterizations of the
stripped certificates discussed above are not the only possible interpretations
of the applicable Internal Revenue Code provisions. For example, the stripped
certificateholder may be treated as the owner of any of the following:

      o     one installment obligation consisting of the Stripped Certificate's
            pro rata share of the payments attributable to principal on each
            mortgage loan and a second installment obligation consisting of the
            Stripped Certificate's pro rata share of the payments attributable
            to interest on each mortgage loan;

      o     as many stripped bonds or stripped coupons as there are scheduled
            payments of principal and/or interest on each mortgage loan; or


                                       98



      o     a separate installment obligation for each mortgage loan,
            representing the Stripped Certificate's pro rata share of payments
            of principal and/or interest to be made with respect to it.

      Alternatively, the holder of one or more classes of stripped certificates
may be treated as the owner of a pro rata fractional undivided interest in each
mortgage loan to the extent that the Stripped Certificate, or classes of
stripped certificates in the aggregate, represent the same pro rata portion of
principal and interest on each mortgage loan, and a stripped bond or stripped
coupon, as the case may be, treated as an installment obligation or contingent
payment obligation, as to the remainder. Final regulations regarding original
issue discount on stripped obligations make the foregoing interpretations less
likely to be applicable. The preamble to those regulations states that they are
premised on the assumption that an aggregation approach is appropriate for
determining whether original issue discount on a stripped bond or stripped
coupon is de minimis, and solicits comments on appropriate rules for aggregating
stripped bonds and stripped coupons under Internal Revenue Code Section 1286.

      Because of these possible varying characterizations of stripped
certificates and the resultant differing treatment of income recognition,
stripped certificateholders are urged to consult their own tax advisors
regarding the proper treatment of stripped certificates for federal income tax
purposes.

      Grantor Trust Reporting. Unless otherwise provided in the related
prospectus supplement, the related tax administrator will furnish or make
readily available through electronic means to each holder of a grantor trust
certificate with each payment a statement setting forth the amount of the
payment allocable to principal on the underlying mortgage loans and to interest
on those loans at the related pass-through rate. In addition, the related tax
administrator will furnish, within a reasonable time after the end of each
calendar year, to each person or entity that was the holder of a grantor trust
certificate at any time during that year, information regarding:

      o     the amount of servicing compensation received by a master servicer
            or special servicer, and

      o     all other customary factual information the reporting party deems
            necessary or desirable to enable holders of the related grantor
            trust certificates to prepare their tax returns.

      The reporting party will furnish comparable information to the IRS as and
when required by law to do so.

      Because the rules for accruing discount and amortizing premium with
respect to grantor trust certificates are uncertain in various respects, there
is no assurance the IRS will agree with the information reports of those items
of income and expense. Moreover, those information reports, even if otherwise
accepted as accurate by the IRS, will in any event be accurate only as to the
initial certificateholders that bought their certificates at the representative
initial offering price used in preparing the reports.

      The IRS has published final regulations which establish a reporting
framework for interests in "widely held fixed investment trusts" and place the
responsibility of reporting on the person in the ownership chain who holds an
interest for a beneficial owner. A widely-held fixed investment trust is defined
as an arrangement classified as a "trust" under Treasury regulation section
301.7701-4(c), in which any interest is held by a middleman, which includes, but
is not limited to (i) a custodian of a person's account, (ii) a nominee and
(iii) a broker holding an interest for a customer in street name. The trustee,
or its designated agent, will be required to calculate and provide information
to requesting persons with respect to the trust fund in accordance with these
new regulations beginning with respect to the 2007 calendar year. The trustee
(or its designated agent), or the applicable middleman (in the case of interests
held through a middleman), will be required to file information returns with the
IRS and provide tax information statements to certificateholders in accordance
with these new regulations after December 31, 2007.

REPORTING REQUIREMENTS AND BACKUP WITHHOLDING

      The trustee will furnish, within a reasonable time after the end of each
calendar year, to each standard certificateholder or stripped certificateholder
at any time during the year, the information, prepared on the basis described
above, as the trustee deems to be necessary or desirable to enable the
certificateholders to prepare their federal income tax returns. The information
will include the amount of original issue discount accrued on certificates held
by persons other than certificateholders exempted from the reporting
requirements. The amounts required to be reported by the trustee may not be
equal to the proper amount of original issue discount required to be reported as
taxable income by a certificateholder, other than an original certificateholder
that purchased at the issue


                                       99



price. In particular, in the case of stripped certificates, unless provided
otherwise in the applicable prospectus supplement, the reporting will be based
upon a representative initial offering price of each class of stripped
certificates. The trustee will also file the original issue discount information
with the Service. If a certificateholder fails to supply an accurate taxpayer
identification number or if the Secretary of the Treasury determines that a
certificateholder has not reported all interest and dividend income required to
be shown on his federal income tax return, backup withholding at a rate of 28%
(increasing to 31% after 2010) may be required in respect of any reportable
payments, as described above under "--Federal Income Tax Consequences for REMIC
Certificates--Backup Withholding."

TAXATION OF FOREIGN INVESTORS

      To the extent that a Certificate evidences ownership in mortgage loans
that are issued on or before July 18, 1984, interest or original issue discount
paid by the person required to withhold tax under Internal Revenue Code Section
1441 or 1442 to nonresident aliens, foreign corporations, or other Non-United
States Persons generally will be subject to 30% United States withholding tax,
or the lower rate as may be provided for interest by an applicable tax treaty.
Accrued original issue discount recognized by the standard certificateholder or
stripped certificateholder on original issue discount recognized by the standard
certificateholder or stripped certificateholders on the sale or exchange of the
Certificate also will be subject to federal income tax at the same rate.

      Treasury regulations provide that interest or original issue discount paid
by the trustee or other withholding agent to a Non-United States Person
evidencing ownership interest in mortgage loans issued after July 18, 1984 will
be portfolio interest and will be treated in the manner, and the persons will be
subject to the same certification requirements, described above under "--Federal
Income Tax Consequences for REMIC Certificates--Taxation of Foreign
Investors--Regular Certificates."

                       STATE AND OTHER TAX CONSIDERATIONS

      In addition to the federal income tax consequences described in "Material
Federal Income Tax Consequences," you should consider the state and local tax
consequences of the acquisition, ownership, and disposition of the offered
certificates. State tax law may differ substantially from the corresponding
federal law, and the discussion above does not purport to describe any aspect of
the tax laws of any state or other jurisdiction. Therefore, you should consult
your own tax advisors with respect to the various tax consequences of
investments in the offered certificates.

                          CERTAIN ERISA CONSIDERATIONS

GENERAL

      The Employee Retirement Income Security Act of 1974, as amended, and
Section 4975 of the Internal Revenue Code impose certain requirements on
employee benefit plans, and on other retirement plans and arrangements,
including individual retirement accounts and annuities, Keogh plans, collective
investment funds, insurance company separate accounts and some insurance company
general accounts in which the plans, accounts or arrangements are invested, and
on persons who are fiduciaries with respect to plans in connection with the
investment of plan assets.

      ERISA generally imposes on Plan fiduciaries general fiduciary
requirements, including those of investment prudence and diversification and the
requirement that a Plan's investments be made in accordance with the documents
governing the Plan. In addition, ERISA and Section 4975 of the Internal Revenue
Code prohibit a broad range of transactions involving assets of a Plan and
parties in interest who have specified relationships to the Plan, unless a
statutory or administrative exemption is available. Parties in interest that
participate in a prohibited transaction may be subject to an excise tax imposed
pursuant to Section 4975 of the Internal Revenue Code, unless a statutory or
administrative exemption is available. These prohibited transactions generally
are set forth in Section 406 of ERISA and Section 4975 of the Internal Revenue
Code. Special caution should be exercised before the assets of a Plan are used
to purchase a Certificate if, with respect to the assets, we, the servicer, a
special servicer or any sub-servicer or the trustee or an affiliate thereof,
either:


                                       100



      o     has discretionary authority or control with respect to the
            investment of the assets of the Plan; or

      o     has authority or responsibility to give, or regularly gives,
            investment advice with respect to the assets of the Plan for a fee
            and pursuant to an agreement or understanding that the advice will
            serve as a primary basis for investment decisions with respect to
            the assets and that the advice will be based on the particular
            investment needs of the Plan.

      Before purchasing any offered certificates, a Plan fiduciary should
consult with its counsel and determine whether there exists any prohibition to
the purchase under the requirements of ERISA, whether any statutory exemption,
any prohibited transaction class exemption or any individual prohibited
transaction exemption, as described below, applies, including whether the
appropriate conditions set forth therein would be met, or whether any statutory
prohibited transaction exemption is applicable, and further should consult the
applicable prospectus supplement relating to the series of certificates.

      Some employee benefit plans, such as governmental plans, as defined in
Section 3(32) of ERISA, and, if no election has been made under Section 410(d)
of the Internal Revenue Code, church plans, as defined in Section 3(33) of
ERISA, are not subject to ERISA requirements. However, such plans may be subject
to the provisions of other applicable federal and state law materially similar
to the foregoing provisions of ERISA and the Internal Revenue Code. Moreover,
any governmental or church plan which is qualified and exempt from taxation
under Sections 401(a) and 501(a) of the Internal Revenue Code is subject to the
prohibited transaction rules set forth in Section 503 of the Internal Revenue
Code.

PLAN ASSET REGULATIONS

      A Plan's investment in offered certificates may cause the trust assets to
be deemed plan assets. Section 2510.3-101 of the regulations of the Department
of Labor, as modified by Section 3(42) of ERISA, provides that, when a Plan
acquires an equity interest in an entity, the Plan's assets include both the
equity interest and an undivided interest in each of the underlying assets of
the entity, unless some exceptions not applicable to this discussion apply, or
unless the equity participation in the entity by benefit plan investors, i.e.,
Plans, that are subject to ERISA or Section 4975 of the Code, and entities whose
underlying assets include plan assets, is not significant. For this purpose, the
plan asset regulations provide, in general, that participation in an entity,
such as a trust fund, is significant if, immediately after the most recent
acquisition of any equity interest, 25% or more of any class of equity
interests, such as certificates, is held by benefit plan investors. Unless
restrictions on ownership of and transfer to plans apply with respect to a
series of certificates, we cannot assure you that benefit plan investors will
not own at least 25% of a class of certificates.

      Any person who has discretionary authority or control respecting the
management or disposition of plan assets, and any person who provides investment
advice with respect to the assets for a fee, is a fiduciary of the investing
Plan. If the trust assets constitute plan assets, then any party exercising
management or discretionary control regarding those assets, such as a servicer,
a special servicer or any sub-servicer, may be deemed to be a Plan fiduciary
with respect to the investing Plan, and thus, except as described above in the
case of governmental plans and church plans, subject to the fiduciary
responsibility provisions and prohibited transaction provisions of ERISA and
Section 4975 of the Internal Revenue Code. In addition, if the trust assets
constitute plan assets, the purchase of certificates by a Plan, as well as the
operation of the trust fund, may constitute or involve one or more prohibited
transactions under ERISA, Section 4975 of the Internal Revenue Code or Similar
Law.

ADMINISTRATIVE EXEMPTIONS

      Several underwriters of mortgage-backed securities have applied for and
obtained from the Department of Labor individual prohibited transaction
exemptions that apply to the purchase and holding of mortgage-backed securities
which, among other conditions, are sold in an offering with respect to which
that underwriter serves as the sole or a managing underwriter or as a selling or
placement agent. If such an exemption may be applicable to a series of
certificates, the related prospectus supplement will refer to the possibility,
as well as provide a summary of the conditions to the exemption's applicability.


                                       101



UNRELATED BUSINESS TAXABLE INCOME; RESIDUAL CERTIFICATES

      The purchase of a residual certificate by any employee benefit plan
qualified under Section 401(a) of the Internal Revenue Code and exempt from
taxation under Section 501(a) of the Internal Revenue Code Section, including
most Plans, may give rise to unrelated business taxable income as described in
Sections 511-515 and 860E of the Internal Revenue Code. Further, prior to the
purchase of residual certificates, a prospective transferee may be required to
provide an affidavit to a transferor that it is not, nor is it purchasing a
residual certificate on behalf of, a Disqualified Organization, which term as
defined above includes some tax-exempt entities not subject to Section 511 of
the Internal Revenue Code including some governmental plans, as discussed above
under the caption "Material Federal Income Tax Consequences--Federal Income Tax
Consequences for REMIC Certificates--Taxation of Residual
Certificates--Tax-Related Restrictions on Transfer of Residual
Certificates--Disqualified Organizations."

      Due to the complexity of these rules and the penalties that may be imposed
upon persons involved in prohibited transactions, it is particularly important
that potential investors who are Plan fiduciaries consult with their counsel
regarding the consequences under ERISA, Section 4975 of the Internal Revenue
Code and Similar Law, of their acquisition and ownership of certificates.

                                LEGAL INVESTMENT

      If so specified in the Prospectus Supplement, certain classes of
certificates will constitute "mortgage related securities" for purposes of the
Secondary Mortgage Market Enhancement Act of 1984, as amended ("SMMEA").

      Generally, only classes of offered certificates that meet the following
criteria will be "mortgage related securities" for purposes of SMMEA:

      o     are rated in one of the two highest rating categories by one or more
            nationally recognized statistical rating organizations;

      o     are part of a series evidencing interests in a trust fund consisting
            of loans originated by those types of originators specified in
            SMMEA; and

      o     are part of a series evidencing interests in a trust fund consisting
            of mortgage loans each of which is secured by a first lien on real
            estate.

      The appropriate characterization of those certificates not qualifying as
"mortgage related securities" for purposes of SMMEA ("Non-SMMEA Certificates)
under various legal investment restrictions, and thus the ability of investors
subject to these restrictions to purchase those certificates, may be subject to
significant interpretive uncertainties. Accordingly, all investors whose
investment activities are subject to legal investment laws and regulations,
regulatory capital requirements, or regulatory review by regulatory authorities
should consult their own legal advisors in determining whether and to what
extent the non-SMMEA certificates constitute legal investments for them.

      Those classes of offered certificates qualifying as "mortgage related
securities" will constitute legal investments for persons, trusts, corporations,
partnerships, associations, business trusts and business entities, including
depository institutions, insurance companies, trustees and pension funds,
created pursuant to or existing under the laws of the United States or of any
state, including the District of Columbia and Puerto Rico, whose authorized
investments are subject to state regulation to the same extent that, under
applicable law, obligations issued by or guaranteed as to principal and interest
by the United States or any of its agencies or instrumentalities constitute
legal investments for those entities.

      Under SMMEA, a number of states enacted legislation, on or prior to the
October 3, 1991 cut-off for those enactments, limiting to various extents the
ability of some entities (in particular, insurance companies) to invest in
"mortgage related securities" secured by liens on residential, or mixed
residential and commercial properties, in most cases by requiring the affected
investors to rely solely upon existing state law, and not SMMEA. Pursuant to
Section 347 of the Riegle Community Development and Regulatory Improvement Act
of 1994, which amended the


                                       102



definition of "mortgage related security" to include, in relevant part, offered
certificates satisfying the rating and qualified originator requirements for
"mortgage related securities," but evidencing interests in a trust fund
consisting, in whole or in part, of first liens on one or more parcels of real
estate upon which are located one or more commercial structures, states were
authorized to enact legislation, on or before September 23, 2001, specifically
referring to Section 347 and prohibiting or restricting the purchase, holding or
investment by state-regulated entities in those types of certificates.
Accordingly, the investors affected by any state legislation overriding the
preemptive effect of SMMEA will be authorized to invest in offered certificates
qualifying as "mortgage related securities" only to the extent provided in that
legislation.

      SMMEA also amended the legal investment authority of federally-chartered
depository institutions as follows:

      o     federal savings and loan associations and federal savings banks may
            invest in, sell or otherwise deal in "mortgage related securities"
            without limitation as to the percentage of their assets represented
            thereby;

      o     federal credit unions may invest in those securities; and

      o     national banks may purchase those securities for their own account
            without regard to the limitations generally applicable to investment
            securities set forth in 12 U.S.C. Section 24 (Seventh), subject in
            each case to those regulations as the applicable federal regulatory
            authority may prescribe.

In this connection, the Office of the Comptroller of the Currency, called the
OCC, has amended 12 C.F.R. Part 1 to authorize national banks to purchase and
sell for their own account, without limitation as to a percentage of the bank's
capital and surplus, but subject to compliance with general standards in 12
C.F.R. Section 1.5 concerning "safety and soundness" and retention of credit
information, certain "Type IV securities," defined in 12 C.F.R. Section 1.2(m)
to include certain "commercial mortgage-related securities" and "residential
mortgage-related securities." As so defined, "commercial mortgage-related
security" and "residential mortgage-related security" mean, in relevant part,
"mortgage related security" within the meaning of SMMEA, provided that, in the
case of a "commercial mortgage-related security," it "represents ownership of a
promissory note or certificate of interest or participation that is directly
secured by a first lien on one or more parcels of real estate upon which one or
more commercial structures are located and that is fully secured by interests in
a pool of loans to numerous obligors." In the absence of any rule or
administrative interpretation by the OCC defining the term "numerous obligors,"
no representation is made as to whether any class of the offered certificates
will qualify as "commercial mortgage-related securities," and thus as "Type IV
securities," for investment by national banks.

      The National Credit Union Administration, or NCUA, has adopted rules,
codified at 12 C.F.R. Part 703, which permit federal credit unions to invest in
"mortgage related securities" other than stripped mortgage related securities
(unless the credit union complies with the requirements of 12 C.F.R. ss.
703.16(e) for investing in those securities), residual interests in mortgage
related securities, and commercial mortgage related securities, subject to
compliance with general rules governing investment policies and practices;
however, credit unions approved for the NCUA's "investment pilot program" under
12 C.F.R. ss. 703.19 may be able to invest in those prohibited forms of
securities, while "RegFlex credit unions" may invest in commercial mortgage
related securities under certain conditions pursuant to 12 C.F.R. ss.
742.4(b)(2).

      The Office of Thrift Supervision, or OTS, has issued Thrift Bulletin 13a
(December 1, 1998), "Management of Interest Rate Risk, Investment Securities,
and Derivatives Activities," and Thrift Bulletin 73a (December 18, 2001),
"Investing in Complex Securities," which thrift institutions subject to the
jurisdiction of the OTS should consider before investing in any of the offered
certificates.

      All depository institutions considering an investment in the offered
certificates should review the "Supervisory Policy Statement on Investment
Securities and End-User Derivatives Activities" (the "1998 Policy Statement") of
the Federal Financial Institutions Examination Council, which has been adopted
by the Board of Governors of the Federal Reserve System, the Federal Deposit
Insurance Corporation, the OCC and the OTS effective May 26, 1998, and by the
NCUA effective October 1, 1998. The 1998 Policy Statement sets forth general
guidelines which depository institutions must follow in managing risks,
including market, credit, liquidity, operational (transaction), and legal risks,
applicable to all securities, including mortgage pass-through securities and
mortgage-derivative products, used for investment purposes.


                                       103



      Investors whose investment activities are subject to regulation by federal
or state authorities should review rules, policies and guidelines adopted from
time to time by those authorities before purchasing any class of the offered
certificates, as some classes may be deemed unsuitable investments, or may
otherwise be restricted, under those rules, policies or guidelines, in some
instances irrespective of SMMEA.

      The foregoing does not take into consideration the applicability of
statutes, rules, regulations, orders, guidelines or agreements generally
governing investments made by a particular investor, including, but not limited
to, "prudent investor" provisions, percentage-of-assets limits, provisions which
may restrict or prohibit investment in securities which are not
"interest-bearing" or "income-paying", and, with regard to any class of the
offered certificates issued in book-entry form, provisions which may restrict or
prohibit investments in securities which are issued in book-entry form.

      Except as to the status of some classes of offered certificates as
"mortgage related securities", no representations are made as to the proper
characterization of any class of offered certificates for legal investment
purposes, financial institution regulatory purposes, or other purposes, or as to
the ability of particular investors to purchase any class of offered
certificates under applicable legal investment restrictions. The uncertainties
described above--and any unfavorable future determinations concerning legal
investment or financial institution regulatory characteristics of the offered
certificates--may adversely affect the liquidity of any class of offered
certificates.

      Accordingly, if your investment activities are subject to legal investment
laws and regulations, regulatory capital requirements or review by regulatory
authorities, you should consult with your own legal advisors in determining
whether and to what extent the offered certificates of any class constitute
legal investments or are subject to investment, capital or other restrictions
and, if applicable, whether SMMEA has been overridden in any jurisdiction
relevant to you.

                             METHOD OF DISTRIBUTION

      The certificates offered hereby and by related prospectus supplements will
be offered in series through one or more of the methods described below. The
prospectus supplement prepared for each series will describe the method of
offering being utilized for that series and will state the net proceeds to us
from that sale.

      We intend that certificates will be offered through the following methods
from time to time and that offerings may be made concurrently through more than
one of these methods or that an offering of a particular series of offered
certificates may be made through a combination of two or more of these methods.
The methods are as follows:

      o     by negotiated firm commitment underwriting and public offering by
            one or more underwriters specified in the related prospectus
            supplement;

      o     by placements through one or more placement agents specified in the
            related prospectus supplement primarily with institutional investors
            and dealers; and

      o     through direct offerings by us.

      If specified in the prospectus supplement relating to a series of offered
certificates, we or any of our affiliates or any other person or persons
specified in the prospectus supplement (including originators of mortgage loans)
may purchase some or all of one or more classes of offered certificates of that
series from the underwriter or underwriters or any other person or persons
specified in the prospectus supplement. Pursuant to this prospectus and the
related prospectus supplement, a purchaser may thereafter from time to time
offer and sell some or all of the certificates directly, or through one or more
underwriters to be designated at the time of the offering of the certificates,
or through dealers (whether acting as agent or as principal) or in any other
manner that may be specified in the related prospectus supplement. The offering
may be restricted in the manner specified in the related prospectus supplement.
The transactions may be effected at market prices prevailing at the time of
sale, at negotiated prices or at fixed prices.


                                       104



      If underwriters are used in a sale of any offered certificates, other than
in connection with an underwriting on a best efforts basis, the certificates
will be acquired by the underwriters for their own account and may be resold
from time to time in one or more transactions, including negotiated
transactions, at fixed public offering prices or at varying prices to be
determined at the time of sale or at the time of commitment therefore. The
underwriters may be broker-dealers affiliated with us whose identities and
relationships to us will be as set forth in the related prospectus supplement.
The managing underwriter or underwriters with respect to the offer and sale of a
particular series of offered certificates will be set forth in the cover of the
prospectus supplement relating to that series and the members of the
underwriting syndicate, if any, will be named in the prospectus supplement.

      In connection with the sale of the offered certificates, underwriters may
receive compensation from us or from purchasers of the offered certificates in
the form of discounts, concessions or commissions. Underwriters and dealers
participating in the distribution of the certificates will be deemed to be
underwriters in connection with those certificates, and any discounts or
commissions received by them from us and any profit on the resale of
certificates by them will be deemed to be underwriting discounts and commissions
under the Securities Act of 1933, as amended.

      It is anticipated that the underwriting agreement pertaining to the sale
of any series of certificates will provide that the obligations of the
underwriters will be subject to some conditions precedent, including the
following:

      o     that the underwriters will be obligated to purchase all certificates
            if any are purchased, other than in connection with an underwriting
            on a best efforts basis; and

      o     that we will indemnify the several underwriters, and each person, if
            any, who controls any related underwriters within the meaning of
            Section 15 of the Securities Act, against some civil liabilities,
            including liabilities under the Securities Act, or will contribute
            to payments required to be made in respect of the Securities Act.

      The prospectus supplement with respect to any series offered by placements
through dealers will contain information regarding the nature of the offering
and any agreements to be entered into between us and purchasers of certificates
of those series.

      In no event will 10% or more of any trust fund include mortgage loans
secured by properties located outside of the United States or its territories or
possessions.

      We anticipate that the certificates offered hereby will be sold primarily
to institutional investors. Purchasers of offered certificates, may, depending
on the facts and circumstances of their purchases, and in the case of purchasers
that are dealers, will, be deemed to be underwriters within the meaning of the
Securities Act in connection with reoffers and sales by them of offered
certificates. Certificateholders should consult with their legal advisors in
this regard prior to any related reoffer or sale.

      As to each series of certificates, only those classes rated in an
investment grade rating category by any rating agency will be offered hereby.
Any unrated class may be initially retained by us, and may be sold by us at any
time to one or more institutional investors.

      If and to the extent required by applicable law or regulation, this
prospectus will be used by Bear, Stearns & Co. Inc., our affiliate, in
connection with offers and sales related to market-making transactions in the
offered certificates previously offered hereunder in transactions in which Bear,
Stearns & Co. Inc. acts as principal. Bear, Stearns & Co. Inc. may also act as
agent in those transactions. Sales may be made at negotiated prices determined
at the time of sale.

                       WHERE YOU CAN FIND MORE INFORMATION

      We have filed with the SEC a registration statement, including this
prospectus and a form of the prospectus supplement, under the Securities Act of
1933, as amended, with respect to the offered certificates. This prospectus and
the applicable prospectus supplement relating to each series of offered
certificates contain summaries of the material terms of the documents referred
to, but do not contain all of the information contained in the registration


                                       105



statement. For further information regarding the documents referred to in this
prospectus and the applicable prospectus supplement, you should refer to the
registration statement and the exhibits to the registration statement. Copies of
the Registration Statement and other filed materials, including annual reports
on Form 10-K, distribution reports on Form 10-D, current reports on Form 8-K,
may be read and copied at the Public Reference Section of the Securities and
Exchange Commission, 450 Fifth Street N.W., Washington, D.C. 20549. Information
regarding the operation of the Public Reference Section may be obtained by
calling the Securities and Exchange Commission at 1-800-SEC-0330. The Securities
and Exchange Commission also maintains a site on the World Wide Web at
"http://www.sec.gov" at which you can view and download copies of reports, proxy
and information statements and other information filed electronically through
the Electronic Data Gathering, Analysis and Retrieval ("EDGAR") system. The
Depositor has filed the Registration Statement, including all exhibits thereto,
through the EDGAR system, so the materials should be available by logging onto
the Securities and Exchange Commission's Web site. The Securities and Exchange
Commission maintains computer terminals providing access to the EDGAR system at
each of the offices referred to above.

      If so specified in the related prospectus supplement, copies of all
filings through the EDGAR system of the related issuing entity on Form 10-D,
Form 10-K and Form 8-K will be made available on the applicable trustee's or
other identified party's website.

                 INCORPORATION OF SOME INFORMATION BY REFERENCE

      The SEC allows us to incorporate by reference information that we file
with the SEC, which allows us to disclose important information to you by
referring you to those documents. The information incorporated by reference is
considered to be part of this prospectus and the applicable prospectus
supplement. Information that we file later with the SEC (other than annual
reports on Form 10-K) will automatically update the information in this
prospectus and the applicable prospectus supplement. In all cases, you should
rely on the later information over different information included in this
prospectus or the applicable prospectus supplement. As a recipient of this
prospectus, you may request a copy of any document we incorporate by reference,
except exhibits to the documents (unless the exhibits are specifically
incorporated by reference), at no cost, by writing or calling: Bear Stearns
Commercial Mortgage Securities Inc., 383 Madison Avenue, New York, New York
10179, Attention: J. Christopher Hoeffel (212) 272-2000. We have determined that
our financial statements will not be material to the offering of any offered
certificates.

                                     REPORTS

      We have not authorized anybody to give you any information or to make any
representation not contained in this prospectus and any related prospectus
supplement and you should not rely on any related information or representation
that is not contained in this document. This prospectus and any related
prospectus supplement do not constitute an offer to sell or a solicitation of an
offer to buy any securities other than the certificates being offered pursuant
to the related prospectus supplement. They also do not constitute an offer of
the offered certificates to any person in any state or other jurisdiction in
which the offer would be unlawful. The delivery of this prospectus to you at any
time does not imply that information contained in this document is correct as of
any time subsequent to the date of this document; however, if any material
change occurs while this prospectus is required by law to be delivered, we will
amend or supplement this prospectus accordingly.

      The servicer or trustee for each series will be required to mail to
holders of the certificates of each series periodic unaudited reports concerning
the related trust fund. If holders of beneficial interests in a class of offered
certificates are holding and transferring in book-entry form through the
facilities of DTC, then unless otherwise provided in the related prospectus
supplement, the reports will be sent on behalf of the related trust fund to a
nominee of DTC as the registered holder of the offered certificates. Conveyance
of notices and other communications by DTC to its participating organizations,
and directly or indirectly through the participating organizations to the
beneficial owners of the applicable offered certificates, will be governed by
arrangements among them, subject to any statutory or regulatory requirements as
may be in effect from time to time. We will file or cause to be filed with the
SEC the periodic reports with respect to each trust fund as are required under
the Securities Exchange Act of 1934, as amended, and the rules and regulations
of the SEC thereunder.


                                       106



                              FINANCIAL INFORMATION

      A new trust fund will be formed with respect to each series of
certificates. No trust fund will engage in any business activities or have any
assets or obligations prior to the issuance of the related series of
certificates. Accordingly, no financial statements with respect to any trust
fund will be included in this prospectus or in the related prospectus
supplement.

                                  LEGAL MATTERS

      The validity of the certificates of each series will be passed upon for us
by Cadwalader, Wickersham & Taft LLP, New York, New York, or other counsel
identified in the prospectus supplement for that series.

                                     RATINGS

      It is a condition to the issuance of any class of offered certificates
that they shall have been rated not lower than investment grade, that is, in one
of the four highest rating categories, by at least one rating agency.

      Ratings on mortgage pass-through certificates address the likelihood of
receipt by you of all collections on the underlying mortgage assets to which you
are entitled. Ratings address the structural, legal and issuer-related aspects
associated with those certificates, the nature of the underlying mortgage loans
and the credit quality of the guarantor, if any. Ratings on mortgage
pass-through certificates do not represent any assessment of the likelihood of
principal prepayments by borrowers or of the degree by which prepayments might
differ from those originally anticipated. As a result, you might suffer a lower
than anticipated yield, and, in addition, holders of stripped interest
certificates in extreme cases might fail to recoup their initial investments.

      A security rating is not a recommendation to buy, sell or hold securities
and may be subject to revision or withdrawal at any time by the assigning rating
organization. Each security rating should be evaluated independently of any
other security rating.


                                       107



                                    GLOSSARY

      Accrued Certificate Interest -- With respect to each class of certificates
(other than some classes of stripped interest certificates and some classes of
residual certificates), the "Accrued Certificate Interest" for each distribution
date will be equal to interest at the applicable pass-through rate accrued for a
specified period (generally equal to the time period between distribution dates)
on the outstanding certificate balance of the class of certificates immediately
prior to the distribution date. Unless otherwise provided in the related
prospectus supplement, the Accrued Certificate Interest for each distribution
date on a class of stripped interest certificates will be similarly calculated
except that it will accrue on a notional amount that is either based on the
principal balances of some or all of the mortgage assets in the related trust
fund or equal to the certificate balances of one or more other classes of
certificates of the same series.

      ARM Loans -- mortgage loans with adjustable mortgage rates.

      Available Distribution Amount -- Unless otherwise provided in the related
prospectus supplement, the "Available Distribution Amount" for any series of
certificates and any distribution date will refer to the total of all payments
or other collections (or advances in lieu thereof) on, under or in respect of
the mortgage assets and any other assets included in the related trust fund that
are available for distribution to the holders of certificates of the series on
the date.

      Debt Service Coverage Ratio -- Unless otherwise defined in the related
prospectus supplement, the "Debt Service Coverage Ratio" of a mortgage loan at
any given time is the ratio of the Net Operating Income derived from the related
mortgaged property for a twelve-month period to the annualized scheduled
payments on the mortgage loan and any other loans senior to it that are secured
by the related mortgaged property.

      Disqualified Organization -- any of the following:

      o     the United States, any of its state or political subdivisions;

      o     any foreign government;

      o     any international organization;

      o     any agency or instrumentality of any of the foregoing, provided that
            the term does not include an instrumentality if all of its
            activities are subject to tax and, except in the case of the Federal
            Home Loan Mortgage Corporation, a majority of its board of directors
            is not selected by any related governmental entity;

      o     any cooperative organization furnishing electric energy or providing
            telephone service to persons in rural areas as described in Internal
            Revenue Code Section 1381(a)(2)(C); and

      o     any organization, other than a farmers' cooperative described in
            Internal Revenue Code Section 521, that is exempt from taxation
            under the Internal Revenue Code unless the organization is subject
            to the tax on unrelated business income imposed by Internal Revenue
            Code Section 511.

      Due Period -- Unless otherwise specified in the prospectus supplement for
a series of certificates, a "Due Period" is a specified time period generally
corresponding in length to the time period between distribution dates, and all
scheduled payments on the mortgage loans in the related trust fund that are due
during a given Due Period will, to the extent received by a specified date,
called the determination date, or otherwise advanced by the related servicer or
other specified person, be distributed to the holders of the certificates of the
series on the next succeeding distribution date.

      ERISA -- The Employee Retirement Income Security Act of 1974, as amended.

      Excess Funds -- Unless otherwise specified in the related prospectus
supplement, "Excess Funds" will, in general, represent that portion of the
amounts distributable in respect of the certificates of any series on any


                                       108



distribution date that represent interest received or advanced on the mortgage
assets in the related trust fund that is in excess of the interest currently
accrued on the certificates or prepayment premiums, payments from equity
participations or any other amounts received on the mortgage assets in the
related trust fund that do not constitute interest or principal.

      Internal Revenue Code -- The Internal Revenue Code of 1986, as amended.

      Loan-to-Value Ratio -- Unless otherwise defined in the related prospectus
supplement, the "Loan-to-Value Ratio" of a mortgage loan at any given time is
the ratio (expressed as a percentage) of the then outstanding principal balance
of the mortgage loan and any other loans senior to it that are secured by the
related mortgaged property to the Value of the related mortgaged property.

      MBS -- pass-through certificates or other mortgage-backed securities that
evidence interests in, or that are secured by pledges of, one or more of various
types of multifamily or commercial mortgage loans.

      Net Operating Income -- Unless otherwise defined in the related prospectus
supplement, "Net Operating Income" means, for any given period, the total
operating revenues derived from a mortgaged property during the period, minus
the total operating expenses incurred in respect of the mortgaged property
during the period other than non-cash items such as depreciation and
amortization, capital expenditures, and debt service on the related mortgage
loan or on any other loans that are secured by the mortgaged property.

      Non-U.S. Person -- The term "Non-U.S. Person" means any person who is not
a U.S. Person.

      Pass-Through Entity -- "Pass-Through Entity" means any regulated
investment company, real estate investment trust, common trust fund,
partnership, trust or estate and some corporations operating on a cooperative
basis. Except as may be provided in Treasury regulations, any person holding an
interest in a Pass-Through Entity as a nominee for another will, with respect to
the interest, be treated as a Pass-Through Entity.

      Plan -- Any retirement plan or other employee benefit plan or arrangement
subject to Title I of ERISA, Section 4975 of the Internal Revenue Code or
applicable Similar Law.

      Service -- The Internal Revenue Service.

      Similar Law -- Any applicable federal, state or local law materially
similar to Title I of ERISA or Section 4975 of the Internal Revenue Code.

      SMMEA -- The Secondary Market Mortgage Enhancement Act of 1984, as
amended.

      U.S. Person -- The term "U.S. Person" means a citizen or resident of the
United States, a corporation, partnership or other entity created or organized
in or under the laws of the United States or any State, an estate that is
subject to United States federal income tax regardless of the source of its
income or a trust if:

      o     for taxable years beginning after December 31, 1996 (or for taxable
            years ending after August 20, 1996, if the trustee has made an
            applicable election), a court within the United States is able to
            exercise primary supervision over the administration of the trust,
            and one or more United States persons have the authority to control
            all substantial decisions of the trust; or

      o     for all other taxable years, the trust is subject to United States
            federal income tax regardless of the source of its income (or, to
            the extent provided in applicable Treasury Regulations, some trusts
            in existence on August 20, 1996 which are eligible to elect to be
            treated as U.S. Persons).

      Value -- The "Value" of a mortgaged property is generally its fair market
value determined in an appraisal obtained by the originator at the origination
of the loan.


                                       109






                      [THIS PAGE INTENTIONALLY LEFT BLANK.]






The attached diskette contains one spreadsheet file that can be put on a
user-specified hard drive or network drive. This spreadsheet file is a Microsoft
Excel(1) file. The spreadsheet file provides, in electronic format, statistical
information that appears under the caption "Description of the Mortgage Pool"
in, and on Appendix B and Appendix C to, this prospectus supplement. Defined
terms used, but not otherwise defined, in the spreadsheet file will have the
respective meanings assigned to them in the glossary to this prospectus
supplement. All the information contained in the spreadsheet file is subject to
the same limitations and qualifications contained in this prospectus supplement.
Prospective investors are strongly urged to read this prospectus supplement and
accompanying prospectus in its entirety prior to accessing the spreadsheet file.

________________________

(1) Microsoft Excel is a registered trademark of Microsoft Corporation